{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["M&A","Measures","HESP Summary","PUC (Base) Avoided Costs Res","PUC (Base) Avoided Costs Com","Scen 2+3 Avoided Costs Res","Scen 2+3 Avoided Costs Com","Scen 4 Avoided Costs Res","Scen 4 Avoided Costs Com","PUC (High) Avoided Costs Res","PUC (High) Avoided Costs Com","Rebuttal Avoided Costs Res","Rebuttal Avoided Costs Com","AESC 2018 Avoided Costs Res","AESC 2018 Avoided Costs Com","EMT As Filed Avoided Costs Res","EMT As Filed Avoided Costs Com","PUC (HighRel) Avoided Costs Res","PUC (HighRel) Avoided Costs Com","Comparison Charts"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":2,"defined_names":38,"comments":15,"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":"M&A","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Avoided Cost Data Set",null,"Options"]
["AESC 2018",null,"PUC (Base)","PUC (High)","Scen 2+3","Scen 4","Rebuttal","EMT As Filed","AESC 2018"]
[]
["Net or Gross"]
["Gross",null,"Net","Gross"]
[]
["Include Incentives to Freeriders as Cost"]
["Yes",null,"Yes","No"]
[]
["Year 1"]
[2020,null,">=2018"]
[]
["Default Discount Rate",null,"PUC","AESC","10 yr + 2% - inflation"]
[2.8,null,6.5,2.4300000000000002,2.8]
[]
["RGGI Discount Rate"]
[2.8]
[]
["Avoided Costs are in Real Dollars.  Discount Rates must be enter as real discount rate."]

{"sheet":"Measures","index":1,"n_rows":328,"n_cols":245,"rows_kept":328,"cut":false,"hidden":false,"merged":[[1,95,1,96],[1,97,1,98],[1,28,1,41],[1,63,1,76],[1,5,1,27],[1,79,1,92],[1,77,1,78],[1,43,1,62]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF1","v":0},null,{"$f":"$AG1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"AF<row>","AG<row>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,"Formula",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Savings",null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Cost",null,"Respresentative Benefits and Costs (adjusted gross)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NTG","Measure Screening",null,"Incentive Budgets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AF","AG","AS","AU","AW","AY","BA","BC","BE","BG","BI","BK"]
["Program Name","Measure Name","Measure Code","Pricing Effective Date","Pricing Effective End Date","Measure Cost Method","Measure Cost","Measure Cost Cap","Incentive Method","Incentive","Incentive Cap","Savings Effective Date","Savings Effective End Date","Savings Method","kWh","kWh Min","kWh Max","kW","kW Min","kW Max","Winter kW","Summer kW","Therms","Propane","Heating Oil","Kerosene","Wood","Water","Factor Effective Date","Factor Effective End Date","Useful Life","Winter CF","Summer CF","EPF Winter Peak","EPF Winter Off Peak","EPF Summer Peak","EPF Summer Off Peak","ISR","RRe","RRd","FR","SO",null,"Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","kWh",null,null,"kW",null,null,"Winter kW","Summer kW","Therms","Propane","Heating Oil","Kerosene","Wood","Water","Customer Type (Res/Com)","Discount Rate","Electric Energy Benefit","Electric Demand Benefit","NG Benefit","Oil Benefit","Kerosene Benefit","Propane Benefit","Wood Benefit","Water Benefit","Energy & Water Benefits","Fuel Costs","Non-energy Benefits","Measure Cost","Discounted Future O&M (decreased future O&M entered as a negative value)","Discounted future replacement costs (decreased future replacement cost entered as a negative value)","Fuel + Measure Cost","NTG = 1 if Gross,  NTG = 1-FR+SO if Net",{"$f":"IF(NetOrGross=\"Gross\",\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Include (1 - yes, 0 - no)","Incentive Per Unit","% (if applicable)","Funding",null,"Measure Cost",null,"kWh",null,null,"kW",null,null,"Winter kW","Summer kW","Therms","Propane","Heating Oil","Kerosene","Wood","Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(IK5:IK315)","v":7}]
["AAA","Reference Calcs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR4","v":""},null,{"$f":"DS4","v":""},null,{"$f":"DT4","v":""},null,{"$f":"DU4","v":""},null,{"$f":"DV4","v":""},null,{"$f":"DW4","v":""},null,{"$f":"DX4","v":""},null,{"$f":"DY4","v":""},null,{"$f":"DZ4","v":""},null,{"$f":"EA4","v":""},null,{"$f":"O4","v":0},null,null,{"$f":"R4","v":0},null,null,{"$f":"U4","v":0},0,0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL4,BR4,BS4,BT4,BU4,BV4,BW4,BX4,BY4,AE4,AH4,AI4,AJ4,AK4,AL4,AM4,AN4,AO4,AP4,BZ4,CA4)","v":0},0,0,0,0,0,0,0,{"$f":"(--(CB4>0))*CB4+(--(CC4>0))*CC4+(--(CD4>0))*CD4+(--(CE4>0))*CE4+(--(CF4>0))*CF4+(--(CG4>0))*CG4+(--(CH4>0))*CH4+(--(CI4>0))*CI4","v":0},{"$f":"(--(CB4<0))*-CB4+(--(CC4<0))*-CC4+(--(CD4<0))*-CD4+(--(CE4<0))*-CE4+(--(CF4<0))*-CF4+(--(CG4<0))*-CG4+(--(CH4<0))*-CH4+(--(CI4<0))*-CI4","v":0},null,0,null,null,{"$f":"CK4+CM4","v":0},{"$f":"IF(NetOrGross=\"Net\",(1-AO4+AP4),1)","v":1},{"$f":"(SUMPRODUCT(CB4:CI4,--(CB4:CI4>0))+CL4)*CQ4/((-SUMPRODUCT(CB4:CI4,--(CB4:CI4<0))+MAX(CM4,CT4)+CN4+CO4)*CQ4+IF(FRIncentives=\"Yes\",CT4*(1-CQ4),0))","v":{"$error":"#DIV/0!"}},null,{"$f":"CM4*CU4","v":0},null,null,null,{"$f":"IF(G4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},null,{"$f":"IF(O4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(P4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(Q4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(R4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(S4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(T4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(U4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(V4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(W4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(X4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(Y4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(Z4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(AA4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"IF(AB4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB4,$EA4,$EA$2&ROW($EA4)),$DZ4,$DZ$2&ROW($DZ4)),$DY4,$DY$2&ROW($DY4)),$DX4,$DX$2&ROW($DX4)),$DW4,$DW$2&ROW($DW4)),$DV4,$DV$2&ROW($DV4)),$DU4,$DU$2&ROW($DU4)),$DT4,$DT$2&ROW($DT4)),$DS4,$DS$2&ROW($DS4)),$DR4,$DR$2&ROW($DR4)),$DQ4,$DQ$2&ROW($DQ4)),$DP4,$DP$2&ROW($DP4)))","v":0},{"$f":"SUBSTITUTE(AB4,$DX4,$DX$2&ROW($DX4))","v":""},null,null,null,{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DQ4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DR4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DS4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DT4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DU4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DV4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DW4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DX4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DY4,$ED4:$IG4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED4:$IG4,MATCH(0,COUNTIF($DO4:DZ4,$ED4:$IG4),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G4,FIND(CHAR(160),SUBSTITUTE($G4,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G4,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G4,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O4,FIND(CHAR(160),SUBSTITUTE($O4,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O4,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O4,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R4,FIND(CHAR(160),SUBSTITUTE($R4,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R4,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R4,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U4,FIND(CHAR(160),SUBSTITUTE($U4,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U4,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U4,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V4,FIND(CHAR(160),SUBSTITUTE($V4,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V4,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V4,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W4,FIND(CHAR(160),SUBSTITUTE($W4,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W4,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W4,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X4,FIND(CHAR(160),SUBSTITUTE($X4,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X4,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X4,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y4,FIND(CHAR(160),SUBSTITUTE($Y4,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y4,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y4,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z4,FIND(CHAR(160),SUBSTITUTE($Z4,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z4,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z4,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA4,FIND(CHAR(160),SUBSTITUTE($AA4,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA4,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA4,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB4,FIND(CHAR(160),SUBSTITUTE($AB4,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB4,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB4,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DR4:EA4,\"\")","v":0}]
["Affordable Heat Initiative - Electric","Air Sealing LIHESP","LAA","2018-07-01","2019-06-30","Per Measure","$1080.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","2013",null,null,"0.034",null,null,"0.44","0.034",null,null,null,null,null,"0.0000","2018-07-01","2019-06-30",15,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0,0,null,{"$f":"DR5","v":""},null,{"$f":"DS5","v":""},null,{"$f":"DT5","v":""},null,{"$f":"DU5","v":""},null,{"$f":"DV5","v":""},null,{"$f":"DW5","v":""},null,{"$f":"DX5","v":""},null,"",null,"",null,"",null,1514,0,0,0.33100000000000002,0,0,0.33100000000000002,2.5999999999999999E-2,0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL5,BR5,BS5,BT5,BU5,BV5,BW5,BX5,BY5,AE5,AH5,AI5,AJ5,AK5,AL5,AM5,AN5,AO5,AP5,BZ5,CA5)","v":1229.6475039365105},527.30009637409046,0,0,0,0,0,0,1756.947600310601,0,null,623,null,null,623,1,2.820140610450403,1,550,null,"Electric",null,"X=$1080.00",null,"X=2013",0,0,"X=0.034",0,0,"X=0.44","X=0.034",0,0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DQ5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DR5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DS5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DT5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DU5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DV5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DW5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DX5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DY5,$ED5:$IG5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED5:$IG5,MATCH(0,COUNTIF($DO5:DZ5,$ED5:$IG5),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Electric","Attic Insulation LIHESP","LBA","2018-07-01","2019-06-30","Per Measure","$2104.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","3699",null,null,"0.063",null,null,"0.808","0.063",null,null,null,null,null,"0.0000","2018-07-01","2019-06-30",25,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0,0,null,{"$f":"DR6","v":""},null,{"$f":"DS6","v":""},null,{"$f":"DT6","v":""},null,{"$f":"DU6","v":""},null,{"$f":"DV6","v":""},null,{"$f":"DW6","v":""},null,{"$f":"DX6","v":""},null,"",null,"",null,"",null,3101,0,0,0.67800000000000005,0,0,0.67800000000000005,5.2999999999999999E-2,0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL6,BR6,BS6,BT6,BU6,BV6,BW6,BX6,BY6,AE6,AH6,AI6,AJ6,AK6,AL6,AM6,AN6,AO6,AP6,BZ6,CA6)","v":3643.5447722225667},1640.2371456904755,0,0,0,0,0,0,5283.781917913042,0,null,1962,null,null,1962,1,2.6930590815051181,1,1000,null,"Electric",null,"X=$2104.00",null,"X=3699",0,0,"X=0.063",0,0,"X=0.808","X=0.063",0,0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DQ6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DR6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DS6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DT6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DU6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DV6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DW6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DX6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DY6,$ED6:$IG6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED6:$IG6,MATCH(0,COUNTIF($DO6:DZ6,$ED6:$IG6),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Electric","Basement Insulation LIHESP","LBB","2018-07-01","2019-06-30","Per Measure","$2452.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","8718",null,null,"0",null,null,"1.918","0",null,null,null,null,null,"0.0000","2018-07-01","2019-06-30",25,1,1,0.40100000000000002,0.58499999999999996,2E-3,1.0999999999999999E-2,1,1,1,0,0,null,{"$f":"DR7","v":""},null,{"$f":"DS7","v":""},null,{"$f":"DT7","v":""},null,{"$f":"DU7","v":""},null,{"$f":"DV7","v":""},null,{"$f":"DW7","v":""},null,{"$f":"DX7","v":""},null,"",null,"",null,"",null,2672,0,0,0.58199999999999996,0,0,0.58199999999999996,{"$f":"0","v":0},0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL7,BR7,BS7,BT7,BU7,BV7,BW7,BX7,BY7,AE7,AH7,AI7,AJ7,AK7,AL7,AM7,AN7,AO7,AP7,BZ7,CA7)","v":3160.1373041209295},1355.0291253255598,0,0,0,0,0,0,4515.166429446489,0,null,2326,null,null,2326,1,1.9411721536743289,1,1000,null,"Electric",null,"X=$2452.00",null,"X=8718",0,0,"X=0",0,0,"X=1.918","X=0",0,0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DQ7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DR7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DS7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DT7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DU7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DV7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DW7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DX7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DY7,$ED7:$IG7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED7:$IG7,MATCH(0,COUNTIF($DO7:DZ7,$ED7:$IG7),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Electric","Energy Upgrade Bundle LIHESP","LUB","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Number of Aerators}>0,283+({Number of Aerators}-1)*29,0)+{Number of Showerheads}*150+{Underbelly}*5962+{Seal and Insulate Openings}*152+{Seal/Insulate Pipes/Ducts}*1622+2013",null,null,"if({Number of Aerators}>0,0.023+({Number of Aerators}-1)*0.002,0)+{Number of Showerheads}*0.012+{Underbelly}*3.4+{Seal and Insulate Openings}*0.087+{Seal/Insulate Pipes/Ducts}*1.614+0.034",null,null,"if({Number of Aerators}>0,0.0003+({Number of Aerators}-1)*0.000008,0)+{Number of Showerheads}*0.0001+{Underbelly}*3.4+{Seal and Insulate Openings}*0.087+{Seal/Insulate Pipes/Ducts}*1.614+0.44","if({Number of Aerators}>0,0.0002+({Number of Aerators}-1)*0.000006,0)+{Number of Showerheads}*0.00006+{Seal/Insulate Pipes/Ducts}*0.006+0.034",null,null,null,null,null,"if({Number of Aerators}>0,2696+({Number of Aerators}-1)*333,0)+{Number of Showerheads}*1200","2018-07-01","2019-06-30",15,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0,0,null,{"$f":"DR8","v":"{Project Cost}"},600,{"$f":"DS8","v":"{Number of Aerators}"},0,{"$f":"DT8","v":"{Number of Showerheads}"},0,{"$f":"DU8","v":"{Underbelly}"},0,{"$f":"DV8","v":"{Seal and Insulate Openings}"},0,{"$f":"DW8","v":"{Seal/Insulate Pipes/Ducts}"},0,{"$f":"DX8","v":""},null,"",null,"",null,"",null,{"$f":"IF(AU8>0,283+(AU8-1)*29,0)+AW8*150+AY8*5962+BA8*152+BC8*1622+2013","v":2013},0,0,{"$f":"IF(AU8>0,0.023+(AU8-1)*0.002,0)+AW8*0.012+AY8*3.4+BA8*0.087+BC8*1.614+0.034","v":3.4000000000000002E-2},0,0,{"$f":"IF(AU8>0,0.0003+(AU8-1)*0.000008,0)+AW8*0.0001+AY8*3.4+BA8*0.087+BC8*1.614+0.44","v":0.44},{"$f":"IF(AU8>0,0.0002+(AU8-1)*0.000006,0)+AW8*0.00006+BC8*0.006+0.034","v":3.4000000000000002E-2},0,0,0,0,0,{"$f":"IF(AU8>0,2696+(AU8-1)*333,0)+AW8*1200","v":0},"Res","Default DR",{"$f":"Benefits(BL8,BR8,BS8,BT8,BU8,BV8,BW8,BX8,BY8,AE8,AH8,AI8,AJ8,AK8,AL8,AM8,AN8,AO8,AP8,BZ8,CA8)","v":1634.9276257755582},700.51204663650969,0,0,0,0,0,0,2335.4396724120679,0,null,{"$f":"AS8","v":600},null,null,600,1,3.8923994540201132,1,550,null,"Electric",null,"X=AS8",null,"X=if(AU8>0,283+(AU8-1)*29,0)+AW8*150+AY8*5962+BA8*152+BC8*1622+2013",0,0,"X=if(AU8>0,0.023+(AU8-1)*0.002,0)+AW8*0.012+AY8*3.4+BA8*0.087+BC8*1.614+0.034",0,0,"X=if(AU8>0,0.0003+(AU8-1)*0.000008,0)+AW8*0.0001+AY8*3.4+BA8*0.087+BC8*1.614+0.44","X=if(AU8>0,0.0002+(AU8-1)*0.000006,0)+AW8*0.00006+BC8*0.006+0.034",0,0,0,0,0,"X=if(AU8>0,2696+(AU8-1)*333,0)+AW8*1200",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DQ8,$ED8:$IG8),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DR8,$ED8:$IG8),0)),\"\")","v":"{Number of Aerators}"},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DS8,$ED8:$IG8),0)),\"\")","v":"{Number of Showerheads}"},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DT8,$ED8:$IG8),0)),\"\")","v":"{Underbelly}"},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DU8,$ED8:$IG8),0)),\"\")","v":"{Seal and Insulate Openings}"},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DV8,$ED8:$IG8),0)),\"\")","v":"{Seal/Insulate Pipes/Ducts}"},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DW8,$ED8:$IG8),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DX8,$ED8:$IG8),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DY8,$ED8:$IG8),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED8:$IG8,MATCH(0,COUNTIF($DO8:DZ8,$ED8:$IG8),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Seal/Insulate Pipes/Ducts}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","","","","","","","",null,6]
["Affordable Heat Initiative - Electric","MiniSplit HP Low Income","LCH","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",18,1,1,0.39644023202708595,0.55367293659684524,2.1087610723466748E-2,2.8981693704663938E-2,1,1,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,4076.3436737385109,null,null,null,null,null,0.97019942955378347,3.6186787360840217E-2,0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL9,BR9,BS9,BT9,BU9,BV9,BW9,BX9,BY9,AE9,AH9,AI9,AJ9,AK9,AL9,AM9,AN9,AO9,AP9,BZ9,CA9)","v":3821.7046863461164},1766.8951488262987,0,0,0,0,0,0,5588.5998351724156,0,null,{"$f":"AS9","v":0},null,null,0,1,2.794299917586208,1,2000,null,"Electric",null,"X=AS9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DQ9,$ED9:$IG9),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DR9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DS9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DT9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DU9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DV9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DW9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DX9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DY9,$ED9:$IG9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED9:$IG9,MATCH(0,COUNTIF($DO9:DZ9,$ED9:$IG9),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Affordable Heat Initiative - Electric","Wall Insulation LIHESP","LBW","2018-07-01","2019-06-30","Per Measure","$3082.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","11815",null,null,"0.201",null,null,"2.582","0.201",null,null,null,null,null,"0.0000","2018-07-01","2019-06-30",25,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0,0,null,{"$f":"DR10","v":""},null,{"$f":"DS10","v":""},null,{"$f":"DT10","v":""},null,{"$f":"DU10","v":""},null,{"$f":"DV10","v":""},null,{"$f":"DW10","v":""},null,{"$f":"DX10","v":""},null,"",null,"",null,"",null,4879,0,0,1.0660000000000001,0,0,1.0660000000000001,8.3000000000000004E-2,0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL10,BR10,BS10,BT10,BU10,BV10,BW10,BX10,BY10,AE10,AH10,AI10,AJ10,AK10,AL10,AM10,AN10,AO10,AP10,BZ10,CA10)","v":5732.6201043772662},2578.5133269726075,0,0,0,0,0,0,8311.1334313498737,0,null,2574,null,null,2574,1,3.2288785669579929,1,1000,null,"Electric",null,"X=$3082.00",null,"X=11815",0,0,"X=0.201",0,0,"X=2.582","X=0.201",0,0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DQ10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DR10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DS10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DT10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DU10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DV10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DW10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DX10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DY10,$ED10:$IG10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED10:$IG10,MATCH(0,COUNTIF($DO10:DZ10,$ED10:$IG10),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Electric","Window Insert AHI","LWI","2018-07-01","2019-06-30","Calculated","2.52*{SQFT}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","12.143*{SQFT}",null,null,"0.002671*{SQFT}",null,null,"0.002671*{SQFT}","0",null,null,null,null,null,"0.0000","2018-07-01","2019-06-30",4,0,0,0.39800000000000002,0.56100000000000005,0.01,3.1E-2,1,1,1,0,0,null,{"$f":"DR11","v":"{SQFT}"},100,{"$f":"DS11","v":""},null,{"$f":"DT11","v":""},null,{"$f":"DU11","v":""},null,{"$f":"DV11","v":""},null,{"$f":"DW11","v":""},null,{"$f":"DX11","v":""},null,"",null,"",null,"",null,{"$f":"12.143*AS11","v":1214.3000000000002},0,0,{"$f":"0.002671*AS11","v":0.2671},0,0,{"$f":"0.002671*AS11","v":0.2671},{"$f":"0","v":0},0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL11,BR11,BS11,BT11,BU11,BV11,BW11,BX11,BY11,AE11,AH11,AI11,AJ11,AK11,AL11,AM11,AN11,AO11,AP11,BZ11,CA11)","v":312.96963188991606},124.30262690504264,0,0,0,0,0,0,437.2722587949587,0,null,{"$f":"2.52*AS11","v":252},null,null,252,1,1.7352073761704709,1,{"$f":"CM11*CU11","v":252},1,"Electric",null,"X=2.52*AS11",null,"X=12.143*AS11",0,0,"X=0.002671*AS11",0,0,"X=0.002671*AS11","X=0",0,0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DQ11,$ED11:$IG11),0)),\"\")","v":"{SQFT}"},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DR11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DS11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DT11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DU11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DV11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DW11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DX11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DY11,$ED11:$IG11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED11:$IG11,MATCH(0,COUNTIF($DO11:DZ11,$ED11:$IG11),0)),\"\")","v":""},null,null,"{SQFT}","","","","","","","","","","{SQFT}","","","","","","","","","","{SQFT}","","","","","","","","","","{SQFT}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Affordable Heat Initiative - Electric",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DQ12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DR12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DS12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DT12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DU12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DV12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DW12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DX12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DY12,$ED12:$IG12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED12:$IG12,MATCH(0,COUNTIF($DO12:DZ12,$ED12:$IG12),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Natural Gas","Attic Insulation LIHESP - less than R7 pre-condition","LBA","2018-07-01","2019-06-30","Per Measure","$3777.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","62",null,null,"0.16",null,null,"0.0000","0.16","39.6*10",null,null,null,null,"0.0000","2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DR13","v":""},null,{"$f":"DS13","v":""},null,{"$f":"DT13","v":""},null,{"$f":"DU13","v":""},null,{"$f":"DV13","v":""},null,{"$f":"DW13","v":""},null,{"$f":"DX13","v":""},null,{"$f":"DY13","v":""},null,{"$f":"DZ13","v":""},null,{"$f":"EA13","v":""},null,33,0,0,8.5999999999999993E-2,0,0,null,8.5999999999999993E-2,206.33600000000001,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL13,BR13,BS13,BT13,BU13,BV13,BW13,BX13,BY13,AE13,AH13,AI13,AJ13,AK13,AL13,AM13,AN13,AO13,AP13,BZ13,CA13)","v":34.099305136916655},100.11383571992967,3562.8402170326417,0,0,0,0,0,{"$f":"(--(CB13>0))*CB13+(--(CC13>0))*CC13+(--(CD13>0))*CD13+(--(CE13>0))*CE13+(--(CF13>0))*CF13+(--(CG13>0))*CG13+(--(CH13>0))*CH13+(--(CI13>0))*CI13","v":3697.0533578894879},{"$f":"(--(CB13<0))*-CB13+(--(CC13<0))*-CC13+(--(CD13<0))*-CD13+(--(CE13<0))*-CE13+(--(CF13<0))*-CF13+(--(CG13<0))*-CG13+(--(CH13<0))*-CH13+(--(CI13<0))*-CI13","v":0},null,1962,null,null,{"$f":"CK13+CM13","v":1962},{"$f":"IF(NetOrGross=\"Net\",(1-AO13+AP13),1)","v":1},{"$f":"(SUMPRODUCT(CB13:CI13,--(CB13:CI13>0))+CL13)*CQ13/((-SUMPRODUCT(CB13:CI13,--(CB13:CI13<0))+MAX(CM13,CT13)+CN13+CO13)*CQ13+IF(FRIncentives=\"Yes\",CT13*(1-CQ13),0))","v":1.8843289285879143},1,1000,null,"NG",null,"X=$3777.00",null,"X=62",0,0,"X=0.16",0,0,"X=0.0000","X=0.16","X=39.6*10",0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DQ13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DR13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DS13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DT13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DU13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DV13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DW13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DX13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DY13,$ED13:$IG13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED13:$IG13,MATCH(0,COUNTIF($DO13:DZ13,$ED13:$IG13),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Natural Gas","Basement Insulation LIHESP","LBB","2018-07-01","2019-06-30","Per Measure","$2452.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","0",null,null,"0",null,null,"0.0000","0","36.950*10",null,null,null,null,"0.0000","2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0,0,null,{"$f":"DR14","v":""},null,{"$f":"DS14","v":""},null,{"$f":"DT14","v":""},null,{"$f":"DU14","v":""},null,{"$f":"DV14","v":""},null,{"$f":"DW14","v":""},null,{"$f":"DX14","v":""},null,{"$f":"DY14","v":""},null,{"$f":"DZ14","v":""},null,{"$f":"EA14","v":""},null,0,0,0,2.1999999999999999E-2,0,0,null,{"$f":"0","v":0},109.861,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL14,BR14,BS14,BT14,BU14,BV14,BW14,BX14,BY14,AE14,AH14,AI14,AJ14,AK14,AL14,AM14,AN14,AO14,AP14,BZ14,CA14)","v":0},0,1896.9893236440707,0,0,0,0,0,{"$f":"(--(CB14>0))*CB14+(--(CC14>0))*CC14+(--(CD14>0))*CD14+(--(CE14>0))*CE14+(--(CF14>0))*CF14+(--(CG14>0))*CG14+(--(CH14>0))*CH14+(--(CI14>0))*CI14","v":1896.9893236440707},{"$f":"(--(CB14<0))*-CB14+(--(CC14<0))*-CC14+(--(CD14<0))*-CD14+(--(CE14<0))*-CE14+(--(CF14<0))*-CF14+(--(CG14<0))*-CG14+(--(CH14<0))*-CH14+(--(CI14<0))*-CI14","v":0},null,2326,null,null,{"$f":"CK14+CM14","v":2326},{"$f":"IF(NetOrGross=\"Net\",(1-AO14+AP14),1)","v":1},{"$f":"(SUMPRODUCT(CB14:CI14,--(CB14:CI14>0))+CL14)*CQ14/((-SUMPRODUCT(CB14:CI14,--(CB14:CI14<0))+MAX(CM14,CT14)+CN14+CO14)*CQ14+IF(FRIncentives=\"Yes\",CT14*(1-CQ14),0))","v":0.81555860861739926},1,1000,null,"NG",null,"X=$2452.00",null,"X=0",0,0,"X=0",0,0,"X=0.0000","X=0","X=36.950*10",0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DQ14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DR14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DS14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DT14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DU14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DV14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DW14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DX14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DY14,$ED14:$IG14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED14:$IG14,MATCH(0,COUNTIF($DO14:DZ14,$ED14:$IG14),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G14,FIND(CHAR(160),SUBSTITUTE($G14,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G14,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G14,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O14,FIND(CHAR(160),SUBSTITUTE($O14,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O14,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O14,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R14,FIND(CHAR(160),SUBSTITUTE($R14,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R14,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R14,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U14,FIND(CHAR(160),SUBSTITUTE($U14,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U14,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U14,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V14,FIND(CHAR(160),SUBSTITUTE($V14,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V14,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V14,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W14,FIND(CHAR(160),SUBSTITUTE($W14,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W14,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W14,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X14,FIND(CHAR(160),SUBSTITUTE($X14,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X14,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X14,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y14,FIND(CHAR(160),SUBSTITUTE($Y14,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y14,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y14,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z14,FIND(CHAR(160),SUBSTITUTE($Z14,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z14,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z14,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA14,FIND(CHAR(160),SUBSTITUTE($AA14,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA14,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA14,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB14,FIND(CHAR(160),SUBSTITUTE($AB14,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB14,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB14,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,0]
["Affordable Heat Initiative - Natural Gas","Energy Upgrade Bundle LIHESP","LUB","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Number of Aerators}>0,283+({Number of Aerators}-1)*29,0)+{Number of Showerheads}*150+{Seal/Insulate Pipes/Ducts}*25+13",null,null,"if({Number of Aerators}>0,0.023+({Number of Aerators}-1)*0.002,0)+if({Number of Showerheads}>0,{Number of Showerheads}*0.012,0)+if({Seal/Insulate Pipes/Ducts}>0,{Seal/Insulate Pipes/Ducts}*0.002,0)+0.034",null,null,"0","if({Number of Aerators}>0,0.023+({Number of Aerators}-1)*0.002,0)+if({Number of Showerheads}>0,{Number of Showerheads}*0.012,0)+if({Seal/Insulate Pipes/Ducts}>0,{Seal/Insulate Pipes/Ducts}*0.002,0)+0.034","(({Underbelly}*25.270+{Seal and Insulate Openings}*0.646+{Seal/Insulate Pipes/Ducts}*5.571)*1+10.033)*10",null,null,null,null,"if({Number of Aerators}>0,2696+({Number of Aerators}-1)*333,0)+{Number of Showerheads}*1200","2018-07-01","2019-06-30",15,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DR15","v":"{Project Cost}"},600,{"$f":"DS15","v":"{Number of Aerators}"},0,{"$f":"DT15","v":"{Number of Showerheads}"},0,{"$f":"DU15","v":"{Seal/Insulate Pipes/Ducts}"},0,{"$f":"DV15","v":"{Underbelly}"},0,{"$f":"DW15","v":"{Seal and Insulate Openings}"},0,{"$f":"DX15","v":""},null,{"$f":"DY15","v":""},null,{"$f":"DZ15","v":""},null,{"$f":"EA15","v":""},null,{"$f":"IF(AU15>0,283+(AU15-1)*29,0)+AW15*150+AY15*25+13","v":13},0,0,{"$f":"IF(AU15>0,0.023+(AU15-1)*0.002,0)+IF(AW15>0,AW15*0.012,0)+IF(AY15>0,AY15*0.002,0)+0.034","v":3.4000000000000002E-2},0,0,{"$f":"0","v":0},{"$f":"IF(AU15>0,0.023+(AU15-1)*0.002,0)+IF(AW15>0,AW15*0.012,0)+IF(AY15>0,AY15*0.002,0)+0.034","v":3.4000000000000002E-2},{"$f":"((BA15*25.27+BC15*0.646+AY15*5.571)*1+10.033)*10","v":100.33},0,0,0,0,{"$f":"IF(AU15>0,2696+(AU15-1)*333,0)+AW15*1200","v":0},"Res","Default DR",{"$f":"Benefits(BL15,BR15,BS15,BT15,BU15,BV15,BW15,BX15,BY15,AE15,AH15,AI15,AJ15,AK15,AL15,AM15,AN15,AO15,AP15,BZ15,CA15)","v":8.2928088040591827},26.058434995231217,1168.971477474217,0,0,0,0,0,{"$f":"(--(CB15>0))*CB15+(--(CC15>0))*CC15+(--(CD15>0))*CD15+(--(CE15>0))*CE15+(--(CF15>0))*CF15+(--(CG15>0))*CG15+(--(CH15>0))*CH15+(--(CI15>0))*CI15","v":1203.3227212735073},{"$f":"(--(CB15<0))*-CB15+(--(CC15<0))*-CC15+(--(CD15<0))*-CD15+(--(CE15<0))*-CE15+(--(CF15<0))*-CF15+(--(CG15<0))*-CG15+(--(CH15<0))*-CH15+(--(CI15<0))*-CI15","v":0},null,{"$f":"AS15","v":600},null,null,{"$f":"CK15+CM15","v":600},{"$f":"IF(NetOrGross=\"Net\",(1-AO15+AP15),1)","v":1},{"$f":"(SUMPRODUCT(CB15:CI15,--(CB15:CI15>0))+CL15)*CQ15/((-SUMPRODUCT(CB15:CI15,--(CB15:CI15<0))+MAX(CM15,CT15)+CN15+CO15)*CQ15+IF(FRIncentives=\"Yes\",CT15*(1-CQ15),0))","v":2.0055378687891787},1,550,null,"NG",null,"X=AS15",null,"X=if(AU15>0,283+(AU15-1)*29,0)+AW15*150+AY15*25+13",0,0,"X=if(AU15>0,0.023+(AU15-1)*0.002,0)+if(AW15>0,AW15*0.012,0)+if(AY15>0,AY15*0.002,0)+0.034",0,0,"X=0","X=if(AU15>0,0.023+(AU15-1)*0.002,0)+if(AW15>0,AW15*0.012,0)+if(AY15>0,AY15*0.002,0)+0.034","X=((BA15*25.270+BC15*0.646+AY15*5.571)*1+10.033)*10",0,0,0,0,"X=if(AU15>0,2696+(AU15-1)*333,0)+AW15*1200",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DQ15,$ED15:$IG15),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DR15,$ED15:$IG15),0)),\"\")","v":"{Number of Aerators}"},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DS15,$ED15:$IG15),0)),\"\")","v":"{Number of Showerheads}"},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DT15,$ED15:$IG15),0)),\"\")","v":"{Seal/Insulate Pipes/Ducts}"},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DU15,$ED15:$IG15),0)),\"\")","v":"{Underbelly}"},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DV15,$ED15:$IG15),0)),\"\")","v":"{Seal and Insulate Openings}"},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DW15,$ED15:$IG15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DX15,$ED15:$IG15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DY15,$ED15:$IG15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED15:$IG15,MATCH(0,COUNTIF($DO15:DZ15,$ED15:$IG15),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Seal/Insulate Pipes/Ducts}","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Number of Showerheads}","{Seal/Insulate Pipes/Ducts}","{Seal/Insulate Pipes/Ducts}","","","","","","","","","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Number of Showerheads}","{Seal/Insulate Pipes/Ducts}","{Seal/Insulate Pipes/Ducts}","","","","","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","","","","","","","",null,6]
["Affordable Heat Initiative - Natural Gas","Wall Insulation LIHESP","LBW","2018-07-01","2019-06-30","Per Measure","$3082.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","78",null,null,null,null,null,"0.0000","0.201","49.747*10",null,null,null,null,"0.0000","2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DR16","v":""},null,{"$f":"DS16","v":""},null,{"$f":"DT16","v":""},null,{"$f":"DU16","v":""},null,{"$f":"DV16","v":""},null,{"$f":"DW16","v":""},null,{"$f":"DX16","v":""},null,{"$f":"DY16","v":""},null,{"$f":"DZ16","v":""},null,{"$f":"EA16","v":""},null,32,0,0,8.3000000000000004E-2,0,0,0,8.3000000000000004E-2,199.24600000000001,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL16,BR16,BS16,BT16,BU16,BV16,BW16,BX16,BY16,AE16,AH16,AI16,AJ16,AK16,AL16,AM16,AN16,AO16,AP16,BZ16,CA16)","v":33.065992860040403},96.621492613420472,3440.4159326675208,0,0,0,0,0,{"$f":"(--(CB16>0))*CB16+(--(CC16>0))*CC16+(--(CD16>0))*CD16+(--(CE16>0))*CE16+(--(CF16>0))*CF16+(--(CG16>0))*CG16+(--(CH16>0))*CH16+(--(CI16>0))*CI16","v":3570.1034181409818},{"$f":"(--(CB16<0))*-CB16+(--(CC16<0))*-CC16+(--(CD16<0))*-CD16+(--(CE16<0))*-CE16+(--(CF16<0))*-CF16+(--(CG16<0))*-CG16+(--(CH16<0))*-CH16+(--(CI16<0))*-CI16","v":0},null,2574,null,null,{"$f":"CK16+CM16","v":2574},{"$f":"IF(NetOrGross=\"Net\",(1-AO16+AP16),1)","v":1},{"$f":"(SUMPRODUCT(CB16:CI16,--(CB16:CI16>0))+CL16)*CQ16/((-SUMPRODUCT(CB16:CI16,--(CB16:CI16<0))+MAX(CM16,CT16)+CN16+CO16)*CQ16+IF(FRIncentives=\"Yes\",CT16*(1-CQ16),0))","v":1.3869865649343365},1,1000,null,"NG",null,"X=$3082.00",null,"X=78",0,0,0,0,0,"X=0.0000","X=0.201","X=49.747*10",0,0,0,0,"X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DQ16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DR16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DS16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DT16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DU16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DV16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DW16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DX16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DY16,$ED16:$IG16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED16:$IG16,MATCH(0,COUNTIF($DO16:DZ16,$ED16:$IG16),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DQ17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DR17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DS17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DT17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DU17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DV17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DW17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DX17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DY17,$ED17:$IG17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED17:$IG17,MATCH(0,COUNTIF($DO17:DZ17,$ED17:$IG17),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Affordable Heat Initiative - Other Fuels","Air Sealing LIHESP","LAA","2018-07-01","2019-06-30","Per Measure","$1080.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,2013,if({Fuel Type}=0,89,13))",null,null,"if({Fuel Type}=6,0.034,if({Fuel Type}=0,0.034,0.034))",null,null,"if({Fuel Type}=6,0.44,if({Fuel Type}=0,0.017,0))","if({Fuel Type}=6,0.034,if({Fuel Type}=0,0.034,0.034))","if({Fuel Type}=1,8.519,if({Fuel Type}=0,0.763,0))*10","if({Fuel Type}=2,8.519,if({Fuel Type} = 0,1.11,0))","if({Fuel Type}=3,8.519,if({Fuel Type} = 0,5.788,0))","if({Fuel Type}=4,8.519,if({Fuel Type} = 0,0.119,0))","if({Fuel Type}=5,8.519,if({Fuel Type} = 0,0.364,0))","0.0000","2018-07-01","2019-06-30",15,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DR18","v":"{Fuel Type}"},0,{"$f":"DS18","v":""},null,{"$f":"DT18","v":""},null,{"$f":"DU18","v":""},null,{"$f":"DV18","v":""},null,{"$f":"DW18","v":""},null,{"$f":"DX18","v":""},null,{"$f":"DY18","v":""},null,{"$f":"DZ18","v":""},null,{"$f":"EA18","v":""},null,67,0,0,2.5999999999999999E-2,0,0,1.2999999999999999E-2,2.5999999999999999E-2,5.57,0.81,4.2300000000000004,8.6999999999999994E-2,0.26600000000000001,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL18,BR18,BS18,BT18,BU18,BV18,BW18,BX18,BY18,AE18,AH18,AI18,AJ18,AK18,AL18,AM18,AN18,AO18,AP18,BZ18,CA18)","v":42.739860759381941},39.854077051530098,64.897549382352125,1227.0324215288833,22.62977040580601,325.67387086173483,75.19642264656845,0,{"$f":"(--(CB18>0))*CB18+(--(CC18>0))*CC18+(--(CD18>0))*CD18+(--(CE18>0))*CE18+(--(CF18>0))*CF18+(--(CG18>0))*CG18+(--(CH18>0))*CH18+(--(CI18>0))*CI18","v":1798.023972636257},{"$f":"(--(CB18<0))*-CB18+(--(CC18<0))*-CC18+(--(CD18<0))*-CD18+(--(CE18<0))*-CE18+(--(CF18<0))*-CF18+(--(CG18<0))*-CG18+(--(CH18<0))*-CH18+(--(CI18<0))*-CI18","v":0},null,623,null,null,{"$f":"CK18+CM18","v":623},{"$f":"IF(NetOrGross=\"Net\",(1-AO18+AP18),1)","v":1},{"$f":"(SUMPRODUCT(CB18:CI18,--(CB18:CI18>0))+CL18)*CQ18/((-SUMPRODUCT(CB18:CI18,--(CB18:CI18<0))+MAX(CM18,CT18)+CN18+CO18)*CQ18+IF(FRIncentives=\"Yes\",CT18*(1-CQ18),0))","v":2.8860737923535424},1,550,null,"RGGI",null,"X=$1080.00",null,"X=if(AS18=6,2013,if(AS18=0,89,13))",0,0,"X=if(AS18=6,0.034,if(AS18=0,0.034,0.034))",0,0,"X=if(AS18=6,0.44,if(AS18=0,0.017,0))","X=if(AS18=6,0.034,if(AS18=0,0.034,0.034))","X=if(AS18=1,8.519,if(AS18=0,0.763,0))*10","X=if(AS18=2,8.519,if(AS18 = 0,1.11,0))","X=if(AS18=3,8.519,if(AS18 = 0,5.788,0))","X=if(AS18=4,8.519,if(AS18 = 0,0.119,0))","X=if(AS18=5,8.519,if(AS18 = 0,0.364,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DQ18,$ED18:$IG18),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DR18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DS18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DT18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DU18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DV18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DW18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DX18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DY18,$ED18:$IG18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED18:$IG18,MATCH(0,COUNTIF($DO18:DZ18,$ED18:$IG18),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Affordable Heat Initiative - Other Fuels","Attic Insulation LIHESP","LBA","2018-07-01","2019-06-30","Per Measure","$2104.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,3699,if({Fuel Type}=0,164,24))",null,null,"if({Fuel Type}=6,0.808,if({Fuel Type}=0,0.063,0.063))",null,null,"if({Fuel Type}=6,0.808,if({Fuel Type}=0,0.031,0))","if({Fuel Type}=6,0.063,if({Fuel Type}=0,0.063,0.063))","if({Fuel Type}=1,15.576,if({Fuel Type}=0,1.402,0))*10","if({Fuel Type}=2,15.576,if({Fuel Type}=0,2.04,0))","if({Fuel Type}=3,15.576,if({Fuel Type} = 0,10.638,0))","if({Fuel Type}=4,15.576,if({Fuel Type} = 0,0.218,0))","if({Fuel Type}=5,15.576,if({Fuel Type} = 0,0.670,0))","0.0000","2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DR19","v":"{Fuel Type}"},0,{"$f":"DS19","v":""},null,{"$f":"DT19","v":""},null,{"$f":"DU19","v":""},null,{"$f":"DV19","v":""},null,{"$f":"DW19","v":""},null,{"$f":"DX19","v":""},null,"",null,"",null,"",null,137,0,0,5.2999999999999999E-2,0,0,2.5999999999999999E-2,5.2999999999999999E-2,11.4,1.659,8.6609999999999996,0.17699999999999999,0.54500000000000004,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL19,BR19,BS19,BT19,BU19,BV19,BW19,BX19,BY19,AE19,AH19,AI19,AJ19,AK19,AL19,AM19,AN19,AO19,AP19,BZ19,CA19)","v":141.56378193204793},122.2320087278211,196.84581689173055,3898.7540142360835,71.445732522110873,1029.1964943728708,239.08589104153111,0,5699.1237397241957,0,null,1962,null,null,1962,1,2.9047521609195699,1,1000,null,"RGGI",null,"X=$2104.00",null,"X=if(AS19=6,3699,if(AS19=0,164,24))",0,0,"X=if(AS19=6,0.808,if(AS19=0,0.063,0.063))",0,0,"X=if(AS19=6,0.808,if(AS19=0,0.031,0))","X=if(AS19=6,0.063,if(AS19=0,0.063,0.063))","X=if(AS19=1,15.576,if(AS19=0,1.402,0))*10","X=if(AS19=2,15.576,if(AS19=0,2.04,0))","X=if(AS19=3,15.576,if(AS19 = 0,10.638,0))","X=if(AS19=4,15.576,if(AS19 = 0,0.218,0))","X=if(AS19=5,15.576,if(AS19 = 0,0.670,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DQ19,$ED19:$IG19),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DR19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DS19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DT19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DU19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DV19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DW19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DX19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DY19,$ED19:$IG19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED19:$IG19,MATCH(0,COUNTIF($DO19:DZ19,$ED19:$IG19),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Affordable Heat Initiative - Other Fuels","Basement Insulation LIHESP","LBB","2018-07-01","2019-06-30","Per Measure","$2452.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,8718,if({Fuel Type}=0,314,0))",null,null,"0",null,null,"if({Fuel Type}=6,1.918,if({Fuel Type}=0,0.073,0))","0","if({Fuel Type}=1,36.95,if({Fuel Type}=0,0,0))*10","if({Fuel Type}=2,36.950,if({Fuel Type} = 0,6.577,0))","if({Fuel Type}=3,36.95,if({Fuel Type} = 0,26.567,0))","if({Fuel Type}=4,36.95,if({Fuel Type} = 0,0.443,0))","if({Fuel Type}=5,36.95,if({Fuel Type} = 0,2.032,0))","0.0000","2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0,0,null,{"$f":"DR20","v":"{Fuel Type}"},0,{"$f":"DS20","v":""},null,{"$f":"DT20","v":""},null,{"$f":"DU20","v":""},null,{"$f":"DV20","v":""},null,{"$f":"DW20","v":""},null,{"$f":"DX20","v":""},null,"",null,"",null,"",null,102,0,0,{"$f":"0","v":0},0,0,2.1999999999999999E-2,{"$f":"0","v":0},9.89,1.4390000000000001,7.5140000000000002,0.154,0.47199999999999998,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL20,BR20,BS20,BT20,BU20,BV20,BW20,BX20,BY20,AE20,AH20,AI20,AJ20,AK20,AL20,AM20,AN20,AO20,AP20,BZ20,CA20)","v":0},51.221032228801221,170.77237974203643,3382.43132005195,62.161823776299855,892.71474105036816,207.0615423332159,0,4766.3628391826715,0,null,2326,null,null,2326,1,2.0491671707578125,1,1000,null,"RGGI",null,"X=$2452.00",null,"X=if(AS20=6,8718,if(AS20=0,314,0))",0,0,"X=0",0,0,"X=if(AS20=6,1.918,if(AS20=0,0.073,0))","X=0","X=if(AS20=1,36.95,if(AS20=0,0,0))*10","X=if(AS20=2,36.950,if(AS20 = 0,6.577,0))","X=if(AS20=3,36.95,if(AS20 = 0,26.567,0))","X=if(AS20=4,36.95,if(AS20 = 0,0.443,0))","X=if(AS20=5,36.95,if(AS20 = 0,2.032,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DQ20,$ED20:$IG20),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DR20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DS20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DT20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DU20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DV20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DW20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DX20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DY20,$ED20:$IG20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED20:$IG20,MATCH(0,COUNTIF($DO20:DZ20,$ED20:$IG20),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Affordable Heat Initiative - Other Fuels","Energy Upgrade Bundle LIHESP","LUB","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Number of Aerators}>0,283+({Number of Aerators}-1)*29,0)+{Number of Showerheads}*150+{Seal/Insulate Pipes/Ducts}*25+13",null,null,"if({Number of Aerators}>0,0.023+({Number of Aerators}-1)*0.002,0)+if({Number of Showerheads}>0,{Number of Showerheads}*0.012,0)+if({Seal/Insulate Pipes/Ducts}>0,{Seal/Insulate Pipes/Ducts}*0.002,0)+0.034",null,null,"0","if({Number of Aerators}>0,0.023+({Number of Aerators}-1)*0.002,0)+if({Number of Showerheads}>0,{Number of Showerheads}*0.012,0)+if({Seal/Insulate Pipes/Ducts}>0,{Seal/Insulate Pipes/Ducts}*0.002,0)+0.034",null,"({Underbelly}*25.270+{Seal and Insulate Openings}*0.646+{Seal/Insulate Pipes/Ducts}*5.571)*if({Fuel Type}=2,1,if({Fuel Type}=0,0.139,0))+if({Fuel Type}=2,8.519,if({Fuel Type} = 0,1.110,0))","({Underbelly}*25.270+{Seal and Insulate Openings}*0.646+{Seal/Insulate Pipes/Ducts}*5.571)*if({Fuel Type}=3,1,if({Fuel Type}=0,.753,0))+if({Fuel Type}=3,8.519,if({Fuel Type} = 0,5.788,0))","({Underbelly}*25.270+{Seal and Insulate Openings}*0.646+{Seal/Insulate Pipes/Ducts}*5.571)*if({Fuel Type}=4,1,if({Fuel Type}=0,0.018,0))+if({Fuel Type}=4,8.519,if({Fuel Type} = 0,0.119,0))","({Underbelly}*25.270+{Seal and Insulate Openings}*0.646+{Seal/Insulate Pipes/Ducts}*5.571)*if({Fuel Type}=5,1,if({Fuel Type}=0,0.047,0))+if({Fuel Type}=5,8.519,if({Fuel Type} = 0,0.364,0))","if({Number of Aerators}>0,2696+({Number of Aerators}-1)*333,0)+{Number of Showerheads}*1200","2018-07-01","2019-06-30",15,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DR21","v":"{Project Cost}"},600,{"$f":"DS21","v":"{Number of Aerators}"},0,{"$f":"DT21","v":"{Number of Showerheads}"},0,{"$f":"DU21","v":"{Seal/Insulate Pipes/Ducts}"},0,{"$f":"DV21","v":"{Underbelly}"},0,{"$f":"DW21","v":"{Seal and Insulate Openings}"},0,{"$f":"DX21","v":"{Fuel Type}"},0,"",null,"",null,"",null,{"$f":"IF(AU21>0,283+(AU21-1)*29,0)+AW21*150+AY21*25+13","v":13},0,0,{"$f":"IF(AU21>0,0.023+(AU21-1)*0.002,0)+IF(AW21>0,AW21*0.012,0)+IF(AY21>0,AY21*0.002,0)+0.034","v":3.4000000000000002E-2},0,0,{"$f":"0","v":0},{"$f":"IF(AU21>0,0.023+(AU21-1)*0.002,0)+IF(AW21>0,AW21*0.012,0)+IF(AY21>0,AY21*0.002,0)+0.034","v":3.4000000000000002E-2},0,{"$f":"(BA21*25.27+BC21*0.646+AY21*5.571)*IF(BE21=2,1,IF(BE21=0,0.139,0))+IF(BE21=2,8.519,IF(BE21 = 0,1.11,0))","v":1.1100000000000001},{"$f":"(BA21*25.27+BC21*0.646+AY21*5.571)*IF(BE21=3,1,IF(BE21=0,0.753,0))+IF(BE21=3,8.519,IF(BE21 = 0,5.788,0))","v":5.7880000000000003},{"$f":"(BA21*25.27+BC21*0.646+AY21*5.571)*IF(BE21=4,1,IF(BE21=0,0.018,0))+IF(BE21=4,8.519,IF(BE21 = 0,0.119,0))","v":0.11899999999999999},{"$f":"(BA21*25.27+BC21*0.646+AY21*5.571)*IF(BE21=5,1,IF(BE21=0,0.047,0))+IF(BE21=5,8.519,IF(BE21 = 0,0.364,0))","v":0.36399999999999999},{"$f":"IF(AU21>0,2696+(AU21-1)*333,0)+AW21*1200","v":0},"Res","RGGI DR",{"$f":"Benefits(BL21,BR21,BS21,BT21,BU21,BV21,BW21,BX21,BY21,AE21,AH21,AI21,AJ21,AK21,AL21,AM21,AN21,AO21,AP21,BZ21,CA21)","v":8.2928088040591827},26.058434995231217,0,1678.9748595293563,30.95336411828638,446.2938230327477,102.9003678321463,0,2293.473658311827,0,null,{"$f":"AS21","v":600},null,null,600,1,3.8224560971863784,1,550,null,"RGGI",null,"X=AS21",null,"X=if(AU21>0,283+(AU21-1)*29,0)+AW21*150+AY21*25+13",0,0,"X=if(AU21>0,0.023+(AU21-1)*0.002,0)+if(AW21>0,AW21*0.012,0)+if(AY21>0,AY21*0.002,0)+0.034",0,0,"X=0","X=if(AU21>0,0.023+(AU21-1)*0.002,0)+if(AW21>0,AW21*0.012,0)+if(AY21>0,AY21*0.002,0)+0.034",0,"X=(BA21*25.270+BC21*0.646+AY21*5.571)*if(BE21=2,1,if(BE21=0,0.139,0))+if(BE21=2,8.519,if(BE21 = 0,1.110,0))","X=(BA21*25.270+BC21*0.646+AY21*5.571)*if(BE21=3,1,if(BE21=0,.753,0))+if(BE21=3,8.519,if(BE21 = 0,5.788,0))","X=(BA21*25.270+BC21*0.646+AY21*5.571)*if(BE21=4,1,if(BE21=0,0.018,0))+if(BE21=4,8.519,if(BE21 = 0,0.119,0))","X=(BA21*25.270+BC21*0.646+AY21*5.571)*if(BE21=5,1,if(BE21=0,0.047,0))+if(BE21=5,8.519,if(BE21 = 0,0.364,0))","X=if(AU21>0,2696+(AU21-1)*333,0)+AW21*1200",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DQ21,$ED21:$IG21),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DR21,$ED21:$IG21),0)),\"\")","v":"{Number of Aerators}"},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DS21,$ED21:$IG21),0)),\"\")","v":"{Number of Showerheads}"},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DT21,$ED21:$IG21),0)),\"\")","v":"{Seal/Insulate Pipes/Ducts}"},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DU21,$ED21:$IG21),0)),\"\")","v":"{Underbelly}"},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DV21,$ED21:$IG21),0)),\"\")","v":"{Seal and Insulate Openings}"},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DW21,$ED21:$IG21),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DX21,$ED21:$IG21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DY21,$ED21:$IG21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED21:$IG21,MATCH(0,COUNTIF($DO21:DZ21,$ED21:$IG21),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Seal/Insulate Pipes/Ducts}","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Number of Showerheads}","{Seal/Insulate Pipes/Ducts}","{Seal/Insulate Pipes/Ducts}","","","","","","","","","","","","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","{Number of Showerheads}","{Seal/Insulate Pipes/Ducts}","{Seal/Insulate Pipes/Ducts}","","","","","","","","","","","","","","","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","{Fuel Type}","{Fuel Type}","{Fuel Type}","{Fuel Type}","","","","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","{Fuel Type}","{Fuel Type}","{Fuel Type}","{Fuel Type}","","","","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","{Fuel Type}","{Fuel Type}","{Fuel Type}","{Fuel Type}","","","","{Underbelly}","{Seal and Insulate Openings}","{Seal/Insulate Pipes/Ducts}","{Fuel Type}","{Fuel Type}","{Fuel Type}","{Fuel Type}","","","","{Number of Aerators}","{Number of Aerators}","{Number of Showerheads}","","","","","","","",null,7]
["Affordable Heat Initiative - Other Fuels","MiniSplit HP Low Income","LCH","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",18,1,1,0.37212087187698784,0.52056219991237118,5.7348977640982547E-2,4.9732447665677505E-2,1,1,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,-2503.4903060280121,null,null,null,null,null,-0.55826911677296875,7.2362497767849018E-2,0,5.2752251717513907,21.308353362299162,0.35563315764616121,1.629985305878239,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL22,BR22,BS22,BT22,BU22,BV22,BW22,BX22,BY22,AE22,AH22,AI22,AJ22,AK22,AL22,AM22,AN22,AO22,AP22,BZ22,CA22)","v":-2320.916771809244},-933.40202351708456,0,7279.4375557966332,108.94200336655204,2486.6756690956977,542.66450409097536,0,10417.719732349859,3254.3187953263287,null,{"$f":"AS22","v":0},null,null,3254.3187953263287,1,1.9826965470036439,1,2000,null,"RGGI",null,"X=AS22",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DQ22,$ED22:$IG22),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DR22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DS22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DT22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DU22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DV22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DW22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DX22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DY22,$ED22:$IG22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED22:$IG22,MATCH(0,COUNTIF($DO22:DZ22,$ED22:$IG22),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Affordable Heat Initiative - Other Fuels","Wall Insulation LIHESP","LBW","2018-07-01","2019-06-30","Per Measure","$3082.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,11815,if({Fuel Type}=0,500,78))",null,null,"if({Fuel Type}=6,2.582,if({Fuel Type} = 0,0.201,0.201))",null,null,"if({Fuel Type}=6,2.582,if({Fuel Type}=0,0.104,0))","if({Fuel Type}=6,0.201,if({Fuel Type}=0,0.201,0.201))","if({Fuel Type}=1,49.747,if({Fuel Type}=0,0,0))*10","if({Fuel Type}=2,49.747,if({Fuel Type} = 0,8.855,0))","if({Fuel Type}=3,49.747,if({Fuel Type} = 0,35.768,0))","if({Fuel Type}=4,49.747,if({Fuel Type} = 0,0.597,0))","if({Fuel Type}=5,49.747,if({Fuel Type} = 0,2.736,0))","0.0000","2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DR23","v":"{Fuel Type}"},0,{"$f":"DS23","v":""},null,{"$f":"DT23","v":""},null,{"$f":"DU23","v":""},null,{"$f":"DV23","v":""},null,{"$f":"DW23","v":""},null,{"$f":"DX23","v":""},null,"",null,"",null,"",null,216,0,0,8.3000000000000004E-2,0,0,4.1000000000000002E-2,8.3000000000000004E-2,16.559999999999999,2.4096869821515057,12.581877067111678,0.25752379961924488,0.79096595597339492,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL23,BR23,BS23,BT23,BU23,BV23,BW23,BX23,BY23,AE23,AH23,AI23,AJ23,AK23,AL23,AM23,AN23,AO23,AP23,BZ23,CA23)","v":223.19545180527268},192.07887085800462,285.94444980061905,5663.7390280598756,103.94901980606923,1494.9013831020322,346.98862452736802,0,8310.7968279592405,0,null,2574,null,null,2574,1,3.2287477964099613,1,1000,null,"RGGI",null,"X=$3082.00",null,"X=if(AS23=6,11815,if(AS23=0,500,78))",0,0,"X=if(AS23=6,2.582,if(AS23 = 0,0.201,0.201))",0,0,"X=if(AS23=6,2.582,if(AS23=0,0.104,0))","X=if(AS23=6,0.201,if(AS23=0,0.201,0.201))","X=if(AS23=1,49.747,if(AS23=0,0,0))*10","X=if(AS23=2,49.747,if(AS23 = 0,8.855,0))","X=if(AS23=3,49.747,if(AS23 = 0,35.768,0))","X=if(AS23=4,49.747,if(AS23 = 0,0.597,0))","X=if(AS23=5,49.747,if(AS23 = 0,2.736,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DQ23,$ED23:$IG23),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DR23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DS23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DT23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DU23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DV23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DW23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DX23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DY23,$ED23:$IG23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED23:$IG23,MATCH(0,COUNTIF($DO23:DZ23,$ED23:$IG23),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Affordable Heat Initiative - Other Fuels","Window Insert AHI","LWI","2018-07-01","2019-06-30","Calculated","2.52*{SQFT}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,12.143*{SQFT},0)",null,null,"if({Fuel Type}=6,0.002671*{SQFT},0)",null,null,"if({Fuel Type}=6,0.002671*{SQFT},if({Fuel Type}=0,0.000102*{SQFT},0))","0","if({Fuel Type}=1,0.051467*{SQFT},if({Fuel Type}=0,0.004632*{SQFT},0))*10","if({Fuel Type}=2,0.051467*{SQFT},if({Fuel Type}=0,0.006742*{SQFT},0))","if({Fuel Type}=3,0.051467*{SQFT},if({Fuel Type}=0,0.035152*{SQFT},0))","if({Fuel Type}=4,0.051467*{SQFT},if({Fuel Type}=0,0.000721*{SQFT},0))","if({Fuel Type}=5,0.051467*{SQFT},if({Fuel Type}=0,0.002213*{SQFT},0))",null,"2018-07-01","2019-06-30",4,0,1,0.39800000000000002,0.56100000000000005,0.01,3.1E-2,1,1,1,0,0,null,{"$f":"DR24","v":"{SQFT}"},100,{"$f":"DS24","v":"{Fuel Type}"},0,{"$f":"DT24","v":""},null,{"$f":"DU24","v":""},null,{"$f":"DV24","v":""},null,{"$f":"DW24","v":""},null,{"$f":"DX24","v":""},null,"",null,"",null,"",null,{"$f":"IF(AU24=6,12.143*AS24,0)","v":0},0,0,{"$f":"IF(AU24=6,0.002671*AS24,0)","v":0},0,0,{"$f":"IF(AU24=6,0.002671*AS24,IF(AU24=0,0.000102*AS24,0))","v":1.0200000000000001E-2},{"$f":"0","v":0},{"$f":"IF(AU24=1,0.051467*AS24,IF(AU24=0,0.004632*AS24,0))*10","v":4.6319999999999997},{"$f":"IF(AU24=2,0.051467*AS24,IF(AU24=0,0.006742*AS24,0))","v":0.67420000000000002},{"$f":"IF(AU24=3,0.051467*AS24,IF(AU24=0,0.035152*AS24,0))","v":3.5152000000000001},{"$f":"IF(AU24=4,0.051467*AS24,IF(AU24=0,0.000721*AS24,0))","v":7.2099999999999997E-2},{"$f":"IF(AU24=5,0.051467*AS24,IF(AU24=0,0.002213*AS24,0))","v":0.22130000000000002},0,"Res","RGGI DR",{"$f":"Benefits(BL24,BR24,BS24,BT24,BU24,BV24,BW24,BX24,BY24,AE24,AH24,AI24,AJ24,AK24,AL24,AM24,AN24,AO24,AP24,BZ24,CA24)","v":0},4.7468618286463311,16.670924016227474,272.31309428367331,5.0083953662165541,74.940835822782176,16.707039049952492,0,390.38715036749835,0,null,{"$f":"2.52*AS24","v":252},null,null,252,1,1.5491553586011839,1,{"$f":"CM24*CU24","v":252},1,"RGGI",null,"X=2.52*AS24",null,"X=if(AU24=6,12.143*AS24,0)",0,0,"X=if(AU24=6,0.002671*AS24,0)",0,0,"X=if(AU24=6,0.002671*AS24,if(AU24=0,0.000102*AS24,0))","X=0","X=if(AU24=1,0.051467*AS24,if(AU24=0,0.004632*AS24,0))*10","X=if(AU24=2,0.051467*AS24,if(AU24=0,0.006742*AS24,0))","X=if(AU24=3,0.051467*AS24,if(AU24=0,0.035152*AS24,0))","X=if(AU24=4,0.051467*AS24,if(AU24=0,0.000721*AS24,0))","X=if(AU24=5,0.051467*AS24,if(AU24=0,0.002213*AS24,0))",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DQ24,$ED24:$IG24),0)),\"\")","v":"{SQFT}"},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DR24,$ED24:$IG24),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DS24,$ED24:$IG24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DT24,$ED24:$IG24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DU24,$ED24:$IG24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DV24,$ED24:$IG24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DW24,$ED24:$IG24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DX24,$ED24:$IG24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DY24,$ED24:$IG24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED24:$IG24,MATCH(0,COUNTIF($DO24:DZ24,$ED24:$IG24),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G24,FIND(CHAR(160),SUBSTITUTE($G24,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G24,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G24,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{SQFT}"},"","","","","","","","","",{"$f":"IFERROR(MID($O24,FIND(CHAR(160),SUBSTITUTE($O24,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O24,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O24,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","","","","","","","","",{"$f":"IFERROR(MID($R24,FIND(CHAR(160),SUBSTITUTE($R24,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R24,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R24,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","","","","","","","","",{"$f":"IFERROR(MID($U24,FIND(CHAR(160),SUBSTITUTE($U24,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U24,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U24,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","{Fuel Type}","{SQFT}","","","","","","",{"$f":"IFERROR(MID($V24,FIND(CHAR(160),SUBSTITUTE($V24,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V24,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V24,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W24,FIND(CHAR(160),SUBSTITUTE($W24,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W24,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W24,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","{Fuel Type}","{SQFT}","","","","","","",{"$f":"IFERROR(MID($X24,FIND(CHAR(160),SUBSTITUTE($X24,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X24,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X24,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","{Fuel Type}","{SQFT}","","","","","","",{"$f":"IFERROR(MID($Y24,FIND(CHAR(160),SUBSTITUTE($Y24,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y24,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y24,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","{Fuel Type}","{SQFT}","","","","","","",{"$f":"IFERROR(MID($Z24,FIND(CHAR(160),SUBSTITUTE($Z24,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z24,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z24,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","{Fuel Type}","{SQFT}","","","","","","",{"$f":"IFERROR(MID($AA24,FIND(CHAR(160),SUBSTITUTE($AA24,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA24,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA24,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Fuel Type}"},"{SQFT}","{Fuel Type}","{SQFT}","","","","","","",{"$f":"IFERROR(MID($AB24,FIND(CHAR(160),SUBSTITUTE($AB24,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB24,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB24,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["Affordable Heat Initiative - Other Fuels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DQ25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DR25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DS25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DT25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DU25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DV25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DW25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DX25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DY25,$ED25:$IG25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED25:$IG25,MATCH(0,COUNTIF($DO25:DZ25,$ED25:$IG25),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Appliance Rebate","Clothes Washer","CW","2019-01-01","2019-06-30","Per Measure","$92.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * 183",null,null,"{Measure:Quantity} * 0.56",null,null,"{Measure:Quantity} * 0.56 * {Factor:WinterCF}","{Measure:Quantity} * 0.56 * {Factor:SummerCF}","{Measure:Quantity} * 0.0114 * 10","{Measure:Quantity} * 0.074","{Measure:Quantity} * 0.338",null,null,"{Measure:Quantity} * 3438","2016-07-01","2019-06-30",11,6.3E-2,4.8000000000000001E-2,0.4,0.26600000000000001,0.20100000000000001,0.13300000000000001,1,1,1,0.56699999999999995,3.3000000000000002E-2,null,{"$f":"DR26","v":"{Measure:Quantity}"},1,{"$f":"DS26","v":""},null,{"$f":"DT26","v":""},null,{"$f":"DU26","v":""},null,{"$f":"DV26","v":""},null,{"$f":"DW26","v":""},null,{"$f":"DX26","v":""},null,{"$f":"DY26","v":""},null,{"$f":"DZ26","v":""},null,{"$f":"EA26","v":""},null,{"$f":"AS26 * 183","v":183},0,0,{"$f":"AS26 * 0.56","v":0.56000000000000005},0,0,{"$f":"AS26 * 0.56 * AF26","v":3.5280000000000006E-2},{"$f":"AS26 * 0.56 * AG26","v":2.6880000000000005E-2},{"$f":"AS26 * 0.0114 * 10","v":0.114},{"$f":"AS26 * 0.074","v":7.3999999999999996E-2},{"$f":"AS26 * 0.338","v":0.33800000000000002},0,0,{"$f":"AS26 * 3438","v":3438},"Res","Default DR",{"$f":"Benefits(BL26,BR26,BS26,BT26,BU26,BV26,BW26,BX26,BY26,AE26,AH26,AI26,AJ26,AK26,AL26,AM26,AN26,AO26,AP26,BZ26,CA26)","v":111.82537120833852},56.960464493122728,1.0210487872059797,73.326281881772815,0,22.439703682465634,0,215.66039751945704,{"$f":"(--(CB26>0))*CB26+(--(CC26>0))*CC26+(--(CD26>0))*CD26+(--(CE26>0))*CE26+(--(CF26>0))*CF26+(--(CG26>0))*CG26+(--(CH26>0))*CH26+(--(CI26>0))*CI26","v":481.23326757236271},{"$f":"(--(CB26<0))*-CB26+(--(CC26<0))*-CC26+(--(CD26<0))*-CD26+(--(CE26<0))*-CE26+(--(CF26<0))*-CF26+(--(CG26<0))*-CG26+(--(CH26<0))*-CH26+(--(CI26<0))*-CI26","v":0},null,{"$f":"92","v":92},null,null,{"$f":"CK26+CM26","v":92},{"$f":"IF(NetOrGross=\"Net\",(1-AO26+AP26),1)","v":1},{"$f":"(SUMPRODUCT(CB26:CI26,--(CB26:CI26>0))+CL26)*CQ26/((-SUMPRODUCT(CB26:CI26,--(CB26:CI26<0))+MAX(CM26,CT26)+CN26+CO26)*CQ26+IF(FRIncentives=\"Yes\",CT26*(1-CQ26),0))","v":5.2307963866561167},1,50,null,"Electric",null,"X=$92.00",null,"X=AS26 * 183",0,0,"X=AS26 * 0.56",0,0,"X=AS26 * 0.56 * AF26","X=AS26 * 0.56 * AG26","X=AS26 * 0.0114 * 10","X=AS26 * 0.074","X=AS26 * 0.338",0,0,"X=AS26 * 3438",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DQ26,$ED26:$IG26),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DR26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DS26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DT26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DU26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DV26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DW26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DX26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DY26,$ED26:$IG26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED26:$IG26,MATCH(0,COUNTIF($DO26:DZ26,$ED26:$IG26),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","",null,1]
["Appliance Rebate","Dehumidifier","DH","2019-01-01","2019-06-30","Per Measure","$50.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * 150",null,null,"{Measure:Quantity} * 0.092",null,null,"{Measure:Quantity} * 0.092 * {Factor:WinterCF}","{Measure:Quantity} * 0.092 * {Factor:SummerCF}",null,null,null,null,null,null,"2016-07-01","2019-06-30",12,0,0.371,0.17899999999999999,0.155,0.33900000000000002,0.32700000000000001,1,1,1,0.65300000000000002,3.3000000000000002E-2,null,{"$f":"DR27","v":"{Measure:Quantity}"},1,{"$f":"DS27","v":""},null,{"$f":"DT27","v":""},null,{"$f":"DU27","v":""},null,{"$f":"DV27","v":""},null,{"$f":"DW27","v":""},null,{"$f":"DX27","v":""},null,{"$f":"DY27","v":""},null,{"$f":"DZ27","v":""},null,{"$f":"EA27","v":""},null,{"$f":"AS27 * 150","v":150},0,0,{"$f":"AS27 * 0.092","v":9.1999999999999998E-2},0,0,{"$f":"AS27 * 0.092 * AF27","v":0},{"$f":"AS27 * 0.092 * AG27","v":3.4131999999999996E-2},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL27,BR27,BS27,BT27,BU27,BV27,BW27,BX27,BY27,AE27,AH27,AI27,AJ27,AK27,AL27,AM27,AN27,AO27,AP27,BZ27,CA27)","v":88.964247271946206},21.553046741571801,0,0,0,0,0,0,{"$f":"(--(CB27>0))*CB27+(--(CC27>0))*CC27+(--(CD27>0))*CD27+(--(CE27>0))*CE27+(--(CF27>0))*CF27+(--(CG27>0))*CG27+(--(CH27>0))*CH27+(--(CI27>0))*CI27","v":110.51729401351801},{"$f":"(--(CB27<0))*-CB27+(--(CC27<0))*-CC27+(--(CD27<0))*-CD27+(--(CE27<0))*-CE27+(--(CF27<0))*-CF27+(--(CG27<0))*-CG27+(--(CH27<0))*-CH27+(--(CI27<0))*-CI27","v":0},null,{"$f":"50","v":50},null,null,{"$f":"CK27+CM27","v":50},{"$f":"IF(NetOrGross=\"Net\",(1-AO27+AP27),1)","v":1},{"$f":"(SUMPRODUCT(CB27:CI27,--(CB27:CI27>0))+CL27)*CQ27/((-SUMPRODUCT(CB27:CI27,--(CB27:CI27<0))+MAX(CM27,CT27)+CN27+CO27)*CQ27+IF(FRIncentives=\"Yes\",CT27*(1-CQ27),0))","v":2.2103458802703604},0,{"$f":"CM27*CU27","v":0},null,"Electric",null,"X=$50.00",null,"X=AS27 * 150",0,0,"X=AS27 * 0.092",0,0,"X=AS27 * 0.092 * AF27","X=AS27 * 0.092 * AG27",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DQ27,$ED27:$IG27),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DR27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DS27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DT27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DU27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DV27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DW27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DX27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DY27,$ED27:$IG27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED27:$IG27,MATCH(0,COUNTIF($DO27:DZ27,$ED27:$IG27),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Appliance Rebate","Heat Pump Water Heater","HPWH","2019-07-01","2020-06-30","Calculated","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 763.00)",0,"Calculated","{Measure:Quantity}*({Rebate Amount}+{Bonus Amount})",0,"2019-07-01","2020-06-30","Calculated","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 1915)",null,null,"if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .312)",null,null,"if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .312)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .197)",null,null,null,null,null,null,"2019-07-01","2020-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0.31,0,null,{"$f":"DR28","v":"{Previous Mark Down (y/n)}"},0,{"$f":"DS28","v":"{Measure:Quantity}"},1,{"$f":"DT28","v":""},null,{"$f":"DU28","v":""},null,{"$f":"DV28","v":""},null,{"$f":"DW28","v":""},null,{"$f":"DX28","v":""},null,{"$f":"DY28","v":""},null,{"$f":"DZ28","v":""},null,{"$f":"EA28","v":""},null,{"$f":"IF(AS28=1,0,AU28 * 1915)","v":1915},0,0,{"$f":"IF(AS28=1,0,AU28 * 0.312)","v":0.312},0,0,{"$f":"IF(AS28=1,0,AU28 * 0.312)","v":0.312},{"$f":"IF(AS28=1,0,AU28 * 0.197)","v":0.19700000000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL28,BR28,BS28,BT28,BU28,BV28,BW28,BX28,BY28,AE28,AH28,AI28,AJ28,AK28,AL28,AM28,AN28,AO28,AP28,BZ28,CA28)","v":1326.604159455235},557.07642392799369,0,0,0,0,0,0,{"$f":"(--(CB28>0))*CB28+(--(CC28>0))*CC28+(--(CD28>0))*CD28+(--(CE28>0))*CE28+(--(CF28>0))*CF28+(--(CG28>0))*CG28+(--(CH28>0))*CH28+(--(CI28>0))*CI28","v":1883.6805833832286},{"$f":"(--(CB28<0))*-CB28+(--(CC28<0))*-CC28+(--(CD28<0))*-CD28+(--(CE28<0))*-CE28+(--(CF28<0))*-CF28+(--(CG28<0))*-CG28+(--(CH28<0))*-CH28+(--(CI28<0))*-CI28","v":0},null,{"$f":"IF(AS28=1,0,AU28 * 763)","v":763},null,null,{"$f":"CK28+CM28","v":763},{"$f":"IF(NetOrGross=\"Net\",(1-AO28+AP28),1)","v":1},{"$f":"(SUMPRODUCT(CB28:CI28,--(CB28:CI28>0))+CL28)*CQ28/((-SUMPRODUCT(CB28:CI28,--(CB28:CI28<0))+MAX(CM28,CT28)+CN28+CO28)*CQ28+IF(FRIncentives=\"Yes\",CT28*(1-CQ28),0))","v":2.216094803980269},1,850,null,"Electric",null,"X=if(AS28=1,0,AU28 * 763.00)",null,"X=if(AS28=1,0,AU28 * 1915)",0,0,"X=if(AS28=1,0,AU28 * .312)",0,0,"X=if(AS28=1,0,AU28 * .312)","X=if(AS28=1,0,AU28 * .197)",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DQ28,$ED28:$IG28),0)),\"\")","v":"{Previous Mark Down (y/n)}"},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DR28,$ED28:$IG28),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DS28,$ED28:$IG28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DT28,$ED28:$IG28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DU28,$ED28:$IG28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DV28,$ED28:$IG28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DW28,$ED28:$IG28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DX28,$ED28:$IG28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DY28,$ED28:$IG28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED28:$IG28,MATCH(0,COUNTIF($DO28:DZ28,$ED28:$IG28),0)),\"\")","v":""},null,null,"{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Appliance Rebate","Room Air Purifier","RAP","2019-07-01","2020-06-30","Calculated","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 763.00)",0,"Calculated","{Measure:Quantity}*({Rebate Amount}+{Bonus Amount})",0,"2019-07-01","2020-06-30","Calculated","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 1915)",null,null,"if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .312)",null,null,"if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .312)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .197)",null,null,null,null,null,null,"2019-07-01","2020-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0.31,0,null,{"$f":"DR29","v":"{Previous Mark Down (y/n)}"},1,{"$f":"DS29","v":"{Measure:Quantity}"},null,{"$f":"DT29","v":""},null,{"$f":"DU29","v":""},null,{"$f":"DV29","v":""},null,{"$f":"DW29","v":""},null,{"$f":"DX29","v":""},null,{"$f":"DY29","v":""},null,{"$f":"DZ29","v":""},null,{"$f":"EA29","v":""},null,{"$f":"AS29 * 624","v":624},0,0,{"$f":"AS29 * 0.107","v":0.107},0,0,{"$f":"AS29 * 0.107 * AF29","v":0.107},{"$f":"AS29 * 0.107 * AG29","v":0.107},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL29,BR29,BS29,BT29,BU29,BV29,BW29,BX29,BY29,AE29,AH29,AI29,AJ29,AK29,AL29,AM29,AN29,AO29,AP29,BZ29,CA29)","v":432.27206031335066},217.80941788171253,0,0,0,0,0,0,{"$f":"(--(CB29>0))*CB29+(--(CC29>0))*CC29+(--(CD29>0))*CD29+(--(CE29>0))*CE29+(--(CF29>0))*CF29+(--(CG29>0))*CG29+(--(CH29>0))*CH29+(--(CI29>0))*CI29","v":650.08147819506326},{"$f":"(--(CB29<0))*-CB29+(--(CC29<0))*-CC29+(--(CD29<0))*-CD29+(--(CE29<0))*-CE29+(--(CF29<0))*-CF29+(--(CG29<0))*-CG29+(--(CH29<0))*-CH29+(--(CI29<0))*-CI29","v":0},null,{"$f":"55.82","v":55.82},null,null,{"$f":"CK29+CM29","v":55.82},{"$f":"IF(NetOrGross=\"Net\",(1-AO29+AP29),1)","v":1},{"$f":"(SUMPRODUCT(CB29:CI29,--(CB29:CI29>0))+CL29)*CQ29/((-SUMPRODUCT(CB29:CI29,--(CB29:CI29<0))+MAX(CM29,CT29)+CN29+CO29)*CQ29+IF(FRIncentives=\"Yes\",CT29*(1-CQ29),0))","v":11.646031497582646},1,50,null,"Electric",null,"X=if(AS29=1,0,AU29 * 763.00)",null,"X=if(AS29=1,0,AU29 * 1915)",0,0,"X=if(AS29=1,0,AU29 * .312)",0,0,"X=if(AS29=1,0,AU29 * .312)","X=if(AS29=1,0,AU29 * .197)",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DQ29,$ED29:$IG29),0)),\"\")","v":"{Previous Mark Down (y/n)}"},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DR29,$ED29:$IG29),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DS29,$ED29:$IG29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DT29,$ED29:$IG29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DU29,$ED29:$IG29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DV29,$ED29:$IG29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DW29,$ED29:$IG29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DX29,$ED29:$IG29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DY29,$ED29:$IG29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED29:$IG29,MATCH(0,COUNTIF($DO29:DZ29,$ED29:$IG29),0)),\"\")","v":""},null,null,"{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Appliance Rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DQ30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DR30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DS30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DT30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DU30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DV30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DW30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DX30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DY30,$ED30:$IG30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED30:$IG30,MATCH(0,COUNTIF($DO30:DZ30,$ED30:$IG30),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Arrearage Management Program","LED Low Income Specialty Bulb Long Life","LILEDSPECL","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2019-01-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity})*40",null,null,"{Measure:Quantity}*0.058",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.007","{Measure:Quantity}*10*-0.002","{Measure:Quantity}*-0.003","{Measure:Quantity}*-0.029","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.008",null,"2018-07-01","2019-06-30",25,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.99,1,1,0,0,null,{"$f":"DR31","v":"{Measure:Quantity}"},1,{"$f":"DS31","v":""},null,{"$f":"DT31","v":""},null,{"$f":"DU31","v":""},null,{"$f":"DV31","v":""},null,{"$f":"DW31","v":""},null,{"$f":"DX31","v":""},null,{"$f":"DY31","v":""},null,{"$f":"DZ31","v":""},null,{"$f":"EA31","v":""},null,{"$f":"IF(AS31=0,0,AS31)*40","v":40},0,0,{"$f":"AS31*0.058","v":5.8000000000000003E-2},0,0,{"$f":"AS31*0.009","v":8.9999999999999993E-3},{"$f":"AS31*0.007","v":7.0000000000000001E-3},{"$f":"AS31*10*-0.002","v":-0.02},{"$f":"AS31*-0.003","v":-3.0000000000000001E-3},{"$f":"AS31*-0.029","v":-2.9000000000000001E-2},{"$f":"AS31*-0.001","v":-1E-3},{"$f":"AS31*-0.008","v":-8.0000000000000002E-3},0,"Res","Default DR",{"$f":"Benefits(BL31,BR31,BS31,BT31,BU31,BV31,BW31,BX31,BY31,AE31,AH31,AI31,AJ31,AK31,AL31,AM31,AN31,AO31,AP31,BZ31,CA31)","v":45.870993890454812},28.811830628700687,-0.34189010302247935,-12.923822624260248,-0.3996117242762135,-1.8425036698537833,-3.4744224899980298,0,{"$f":"(--(CB31>0))*CB31+(--(CC31>0))*CC31+(--(CD31>0))*CD31+(--(CE31>0))*CE31+(--(CF31>0))*CF31+(--(CG31>0))*CG31+(--(CH31>0))*CH31+(--(CI31>0))*CI31","v":74.682824519155503},{"$f":"(--(CB31<0))*-CB31+(--(CC31<0))*-CC31+(--(CD31<0))*-CD31+(--(CE31<0))*-CE31+(--(CF31<0))*-CF31+(--(CG31<0))*-CG31+(--(CH31<0))*-CH31+(--(CI31<0))*-CI31","v":18.982250611410755},null,8,null,null,{"$f":"CK31+CM31","v":26.982250611410755},{"$f":"IF(NetOrGross=\"Net\",(1-AO31+AP31),1)","v":1},{"$f":"(SUMPRODUCT(CB31:CI31,--(CB31:CI31>0))+CL31)*CQ31/((-SUMPRODUCT(CB31:CI31,--(CB31:CI31<0))+MAX(CM31,CT31)+CN31+CO31)*CQ31+IF(FRIncentives=\"Yes\",CT31*(1-CQ31),0))","v":2.7678500802142962},1,{"$f":"CM31*CU31","v":8},1,"Electric",null,"X=$0.00",null,"X=if(AS31=0,0,AS31)*40",0,0,"X=AS31*0.058",0,0,"X=AS31*0.009","X=AS31*0.007","X=AS31*10*-0.002","X=AS31*-0.003","X=AS31*-0.029","X=AS31*-0.001","X=AS31*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DQ31,$ED31:$IG31),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DR31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DS31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DT31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DU31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DV31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DW31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DX31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DY31,$ED31:$IG31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED31:$IG31,MATCH(0,COUNTIF($DO31:DZ31,$ED31:$IG31),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","",null,1]
["Arrearage Management Program","LED Low Income Specialty Bulb Short Life","LILEDSPECS","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2019-01-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity})*40",null,null,"{Measure:Quantity}*0.058",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.007","{Measure:Quantity}*10*-0.002","{Measure:Quantity}*-0.003","{Measure:Quantity}*-0.029","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.008",null,"2018-07-01","2019-06-30",21,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.99,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS32=0,0,AS32)*40","v":40},0,0,{"$f":"AS32*0.058","v":5.8000000000000003E-2},0,0,{"$f":"AS32*0.009","v":8.9999999999999993E-3},{"$f":"AS32*0.007","v":7.0000000000000001E-3},{"$f":"AS32*10*-0.002","v":-0.02},{"$f":"AS32*-0.003","v":-3.0000000000000001E-3},{"$f":"AS32*-0.029","v":-2.9000000000000001E-2},{"$f":"AS32*-0.001","v":-1E-3},{"$f":"AS32*-0.008","v":-8.0000000000000002E-3},0,"Res","Default DR",{"$f":"Benefits(BL32,BR32,BS32,BT32,BU32,BV32,BW32,BX32,BY32,AE32,AH32,AI32,AJ32,AK32,AL32,AM32,AN32,AO32,AP32,BZ32,CA32)","v":40.18429825157164},25.100876196881423,-0.30054916300682449,-11.206303569848384,-0.34650507025137167,-1.5967169456977715,-3.0126873950481996,0,65.285174448453063,16.462762143852551,null,8,null,null,24.462762143852551,1,2.6687572754272604,1,8,1,"Electric",null,"X=$0.00",null,"X=if(AS32=0,0,AS32)*40",0,0,"X=AS32*0.058",0,0,"X=AS32*0.009","X=AS32*0.007","X=AS32*10*-0.002","X=AS32*-0.003","X=AS32*-0.029","X=AS32*-0.001","X=AS32*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DQ32,$ED32:$IG32),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DR32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DS32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DT32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DU32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DV32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DW32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DX32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DY32,$ED32:$IG32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED32:$IG32,MATCH(0,COUNTIF($DO32:DZ32,$ED32:$IG32),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","",null,1]
["Arrearage Management Program","LED Low Income Standard Bulb Long Life","LILEDSTANL","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2019-01-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*if({Wattage}>13,41,25))",null,null,"{Measure:Quantity}*if({Wattage}>13,0.059,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.007,0.004)","{Measure:Quantity}*10*if({Wattage}>13,-0.002,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.003,-0.002)","{Measure:Quantity}*if({Wattage}>13,-0.03,-0.018)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.008,-0.005)",null,"2018-07-01","2019-06-30",9,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.99,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS33=0,0,AS33*IF(AU33>13,41,25))","v":25},0,0,{"$f":"AS33*IF(AU33>13,0.059,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS33*IF(AU33>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS33*IF(AU33>13,0.007,0.004)","v":4.0000000000000001E-3},{"$f":"AS33*10*IF(AU33>13,-0.002,-0.001)","v":-0.01},{"$f":"AS33*IF(AU33>13,-0.003,-0.002)","v":-2E-3},{"$f":"AS33*IF(AU33>13,-0.03,-0.018)","v":-1.7999999999999999E-2},{"$f":"AS33*IF(AU33>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS33*IF(AU33>13,-0.008,-0.005)","v":-5.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL33,BR33,BS33,BT33,BU33,BV33,BW33,BX33,BY33,AE33,AH33,AI33,AJ33,AK33,AL33,AM33,AN33,AO33,AP33,BZ33,CA33)","v":12.736970263140782},7.6798865271690344,-7.440993251585426E-2,-3.1868506361812745,-0.15875742050955369,-0.4981560235453788,-0.86269828505146329,0,20.416856790309815,4.7808722978035245,null,4.4800000000000004,null,null,9.2608722978035249,1,2.2046364676848254,1,4.4800000000000004,1,"Electric",null,"X=$0.00",null,"X=if(AS33=0,0,AS33*if(AU33>13,41,25))",0,0,"X=AS33*if(AU33>13,0.059,0.036)",0,0,"X=AS33*if(AU33>13,0.009,0.006)","X=AS33*if(AU33>13,0.007,0.004)","X=AS33*10*if(AU33>13,-0.002,-0.001)","X=AS33*if(AU33>13,-0.003,-0.002)","X=AS33*if(AU33>13,-0.03,-0.018)","X=AS33*if(AU33>13,-0.001,-0.001)","X=AS33*if(AU33>13,-0.008,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DQ33,$ED33:$IG33),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DR33,$ED33:$IG33),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DS33,$ED33:$IG33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DT33,$ED33:$IG33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DU33,$ED33:$IG33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DV33,$ED33:$IG33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DW33,$ED33:$IG33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DX33,$ED33:$IG33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DY33,$ED33:$IG33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED33:$IG33,MATCH(0,COUNTIF($DO33:DZ33,$ED33:$IG33),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Wattage}","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","","","","","","","","","","",null,2]
["Arrearage Management Program","LED Low Income Standard Bulb Short Life","LILEDSTANS","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2019-01-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*if({Wattage}>13,41,25))",null,null,"{Measure:Quantity}*if({Wattage}>13,0.059,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.007,0.004)","{Measure:Quantity}*10*if({Wattage}>13,-0.002,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.003,-0.002)","{Measure:Quantity}*if({Wattage}>13,-0.03,-0.018)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.008,-0.005)",null,"2018-07-01","2019-06-30",8,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.99,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS34=0,0,AS34*IF(AU34>13,41,25))","v":25},0,0,{"$f":"AS34*IF(AU34>13,0.059,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS34*IF(AU34>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS34*IF(AU34>13,0.007,0.004)","v":4.0000000000000001E-3},{"$f":"AS34*10*IF(AU34>13,-0.002,-0.001)","v":-0.01},{"$f":"AS34*IF(AU34>13,-0.003,-0.002)","v":-2E-3},{"$f":"AS34*IF(AU34>13,-0.03,-0.018)","v":-1.7999999999999999E-2},{"$f":"AS34*IF(AU34>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS34*IF(AU34>13,-0.008,-0.005)","v":-5.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL34,BR34,BS34,BT34,BU34,BV34,BW34,BX34,BY34,AE34,AH34,AI34,AJ34,AK34,AL34,AM34,AN34,AO34,AP34,BZ34,CA34)","v":11.467370012077978},6.8729620976753756,-6.7084755220216286E-2,-2.8393762619178622,-0.1414475361325076,-0.44513145517860048,-0.76863511253511141,0,18.340332109753355,4.2616751209842985,null,4.46,null,null,8.7216751209842975,1,2.1028451364379106,1,4.46,1,"Electric",null,"X=$0.00",null,"X=if(AS34=0,0,AS34*if(AU34>13,41,25))",0,0,"X=AS34*if(AU34>13,0.059,0.036)",0,0,"X=AS34*if(AU34>13,0.009,0.006)","X=AS34*if(AU34>13,0.007,0.004)","X=AS34*10*if(AU34>13,-0.002,-0.001)","X=AS34*if(AU34>13,-0.003,-0.002)","X=AS34*if(AU34>13,-0.03,-0.018)","X=AS34*if(AU34>13,-0.001,-0.001)","X=AS34*if(AU34>13,-0.008,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DQ34,$ED34:$IG34),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DR34,$ED34:$IG34),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DS34,$ED34:$IG34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DT34,$ED34:$IG34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DU34,$ED34:$IG34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DV34,$ED34:$IG34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DW34,$ED34:$IG34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DX34,$ED34:$IG34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DY34,$ED34:$IG34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED34:$IG34,MATCH(0,COUNTIF($DO34:DZ34,$ED34:$IG34),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G34,FIND(CHAR(160),SUBSTITUTE($G34,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G34,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G34,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O34,FIND(CHAR(160),SUBSTITUTE($O34,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O34,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O34,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","{Wattage}","","","","","","","",{"$f":"IFERROR(MID($R34,FIND(CHAR(160),SUBSTITUTE($R34,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R34,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R34,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($U34,FIND(CHAR(160),SUBSTITUTE($U34,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U34,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U34,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($V34,FIND(CHAR(160),SUBSTITUTE($V34,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V34,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V34,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($W34,FIND(CHAR(160),SUBSTITUTE($W34,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W34,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W34,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($X34,FIND(CHAR(160),SUBSTITUTE($X34,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X34,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X34,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($Y34,FIND(CHAR(160),SUBSTITUTE($Y34,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y34,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y34,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($Z34,FIND(CHAR(160),SUBSTITUTE($Z34,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z34,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z34,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($AA34,FIND(CHAR(160),SUBSTITUTE($AA34,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA34,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA34,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Measure:Quantity}"},"{Wattage}","","","","","","","","",{"$f":"IFERROR(MID($AB34,FIND(CHAR(160),SUBSTITUTE($AB34,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB34,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB34,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["Arrearage Management Program","Low Flow Bathroom Aerator Direct Install","LILFBA","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2019-01-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,29)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.00234)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.00234)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.00234)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2018-07-01","2019-06-30",10,4.0000000000000001E-3,3.0000000000000001E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS35*IF(AS35=0,0,29)","v":29},0,0,{"$f":"AS35*IF(AS35=0,0,0.00234)","v":2.3400000000000001E-3},0,0,{"$f":"AS35*IF(AS35=0,0,0.00234)*AF35","v":9.3600000000000002E-6},{"$f":"AS35*IF(AS35=0,0,0.00234)*AG35","v":7.0200000000000006E-6},0,0,0,0,0,{"$f":"IF(AS35=0,0,AS35*333)","v":333},"Res","Default DR",{"$f":"Benefits(BL35,BR35,BS35,BT35,BU35,BV35,BW35,BX35,BY35,AE35,AH35,AI35,AJ35,AK35,AL35,AM35,AN35,AO35,AP35,BZ35,CA35)","v":12.564902128535042},1.062300812491028E-2,0,0,0,0,0,19.069518569252388,31.64504370591234,0,null,0.59,null,null,0.59,1,53.635667298156513,1,0.59,1,"Electric",null,"X=$0.00",null,"X=AS35*if(AS35=0,0,29)",0,0,"X=AS35*if(AS35=0,0,0.00234)",0,0,"X=AS35*if(AS35=0,0,0.00234)*AF35","X=AS35*if(AS35=0,0,0.00234)*AG35",0,0,0,0,0,"X=if(AS35=0,0,AS35*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DQ35,$ED35:$IG35),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DR35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DS35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DT35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DU35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DV35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DW35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DX35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DY35,$ED35:$IG35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED35:$IG35,MATCH(0,COUNTIF($DO35:DZ35,$ED35:$IG35),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Arrearage Management Program","Low Flow Kitchen Aerator Direct Install","LILFKA","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2019-01-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,283)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0227)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0227)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0227)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2018-07-01","2019-06-30",10,1.2E-2,8.0000000000000002E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.85,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS36*IF(AS36=0,0,283)","v":283},0,0,{"$f":"AS36*IF(AS36=0,0,0.0227)","v":2.2700000000000001E-2},0,0,{"$f":"AS36*IF(AS36=0,0,0.0227)*AF36","v":2.7240000000000001E-4},{"$f":"AS36*IF(AS36=0,0,0.0227)*AG36","v":1.8160000000000002E-4},0,0,0,0,0,{"$f":"IF(AS36=0,0,AS36*2696)","v":2696},"Res","Default DR",{"$f":"Benefits(BL36,BR36,BS36,BT36,BU36,BV36,BW36,BX36,BY36,AE36,AH36,AI36,AJ36,AK36,AL36,AM36,AN36,AO36,AP36,BZ36,CA36)","v":135.35545038150934},0.33093523328412006,0,0,0,0,0,154.3886548429563,290.07504045774976,0,null,2.15,null,null,2.15,1,134.91862346872082,1,2.15,1,"Electric",null,"X=$0.00",null,"X=AS36*if(AS36=0,0,283)",0,0,"X=AS36*if(AS36=0,0,0.0227)",0,0,"X=AS36*if(AS36=0,0,0.0227)*AF36","X=AS36*if(AS36=0,0,0.0227)*AG36",0,0,0,0,0,"X=if(AS36=0,0,AS36*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DQ36,$ED36:$IG36),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DR36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DS36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DT36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DU36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DV36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DW36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DX36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DY36,$ED36:$IG36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED36:$IG36,MATCH(0,COUNTIF($DO36:DZ36,$ED36:$IG36),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Arrearage Management Program","Low Flow Shower Head Direct Install","LILFSH","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2019-01-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,442)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0354)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0354)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0354)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2018-07-01","2019-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.88,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS37*IF(AS37=0,0,442)","v":442},0,0,{"$f":"AS37*IF(AS37=0,0,0.0354)","v":3.5400000000000001E-2},0,0,{"$f":"AS37*IF(AS37=0,0,0.0354)*AF37","v":2.832E-4},{"$f":"AS37*IF(AS37=0,0,0.0354)*AG37","v":1.7700000000000002E-4},0,0,0,0,0,{"$f":"IF(AS37=0,0,AS37*3153)","v":3153},"Res","Default DR",{"$f":"Benefits(BL37,BR37,BS37,BT37,BU37,BV37,BW37,BX37,BY37,AE37,AH37,AI37,AJ37,AK37,AL37,AM37,AN37,AO37,AP37,BZ37,CA37)","v":217.57038374410624},0.35063355489214337,0,0,0,0,0,180.55913528184018,398.48015258083853,0,null,32.01,null,null,32.01,1,12.448614576096174,1,32.01,1,"Electric",null,"X=$0.00",null,"X=AS37*if(AS37=0,0,442)",0,0,"X=AS37*if(AS37=0,0,0.0354)",0,0,"X=AS37*if(AS37=0,0,0.0354)*AF37","X=AS37*if(AS37=0,0,0.0354)*AG37",0,0,0,0,0,"X=if(AS37=0,0,AS37*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DQ37,$ED37:$IG37),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DR37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DS37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DT37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DU37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DV37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DW37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DX37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DY37,$ED37:$IG37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED37:$IG37,MATCH(0,COUNTIF($DO37:DZ37,$ED37:$IG37),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Arrearage Management Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DQ38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DR38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DS38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DT38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DU38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DV38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DW38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DX38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DY38,$ED38:$IG38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED38:$IG38,MATCH(0,COUNTIF($DO38:DZ38,$ED38:$IG38),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 10 HP","AMSC - AMSC10","2018-07-01","2019-06-30","Per Measure","$2051.00",0,"Per Measure","$1100.00",0,"2016-07-01","2019-06-30","Calculated","432 * 10 * {Measure:Quantity}",1E-4,null,"((432 * 10) /2850) * {Measure:Quantity}",null,null,"(((432 * 10) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 10) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,{"$f":"DR39","v":"{Measure:Quantity}"},1,{"$f":"DS39","v":""},null,{"$f":"DT39","v":""},null,{"$f":"DU39","v":""},null,{"$f":"DV39","v":""},null,{"$f":"DW39","v":""},null,{"$f":"DX39","v":""},null,{"$f":"DY39","v":""},null,{"$f":"DZ39","v":""},null,{"$f":"EA39","v":""},null,{"$f":"432 * 10 * AS39","v":4320},{"$f":"0.0001","v":1E-4},0,{"$f":"((432 * 10) /2850) * AS39","v":1.5157894736842106},0,0,{"$f":"(((432 * 10) /2850) * AS39) *AF39","v":1.0216421052631579},{"$f":"(((432 * 10) /2850) * AS39) *AG39","v":0.49566315789473686},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL39,BR39,BS39,BT39,BU39,BV39,BW39,BX39,BY39,AE39,AH39,AI39,AJ39,AK39,AL39,AM39,AN39,AO39,AP39,BZ39,CA39)","v":3792.1502352413754},1945.9116163621577,0,0,0,0,0,0,{"$f":"(--(CB39>0))*CB39+(--(CC39>0))*CC39+(--(CD39>0))*CD39+(--(CE39>0))*CE39+(--(CF39>0))*CF39+(--(CG39>0))*CG39+(--(CH39>0))*CH39+(--(CI39>0))*CI39","v":5738.0618516035329},{"$f":"(--(CB39<0))*-CB39+(--(CC39<0))*-CC39+(--(CD39<0))*-CD39+(--(CE39<0))*-CE39+(--(CF39<0))*-CF39+(--(CG39<0))*-CG39+(--(CH39<0))*-CH39+(--(CI39<0))*-CI39","v":0},null,{"$f":"2051","v":2051},null,null,{"$f":"CK39+CM39","v":2051},{"$f":"IF(NetOrGross=\"Net\",(1-AO39+AP39),1)","v":1},{"$f":"(SUMPRODUCT(CB39:CI39,--(CB39:CI39>0))+CL39)*CQ39/((-SUMPRODUCT(CB39:CI39,--(CB39:CI39<0))+MAX(CM39,CT39)+CN39+CO39)*CQ39+IF(FRIncentives=\"Yes\",CT39*(1-CQ39),0))","v":2.7976898350090362},1,330,null,"Electric",null,"X=$2051.00",null,"X=432 * 10 * AS39","X=0.0001",0,"X=((432 * 10) /2850) * AS39",0,0,"X=(((432 * 10) /2850) * AS39) *AF39","X=(((432 * 10) /2850) * AS39) *AG39",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DQ39,$ED39:$IG39),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DR39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DS39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DT39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DU39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DV39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DW39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DX39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DY39,$ED39:$IG39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED39:$IG39,MATCH(0,COUNTIF($DO39:DZ39,$ED39:$IG39),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 2 HP","AMSC - AMSC2","2018-07-01","2019-06-30","Per Measure","$400.00",0,"Per Measure","$220.00",0,"2016-07-01","2019-06-30","Calculated","432 * 2 * {Measure:Quantity}",1E-4,null,"((432 * 2) /2850) * {Measure:Quantity}",null,null,"(((432 * 2) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 2) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 2 * AS40","v":864},1E-4,0,{"$f":"((432 * 2) /2850) * AS40","v":0.30315789473684213},0,0,{"$f":"(((432 * 2) /2850) * AS40) *AF40","v":0.2043284210526316},{"$f":"(((432 * 2) /2850) * AS40) *AG40","v":9.9132631578947375E-2},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL40,BR40,BS40,BT40,BU40,BV40,BW40,BX40,BY40,AE40,AH40,AI40,AJ40,AK40,AL40,AM40,AN40,AO40,AP40,BZ40,CA40)","v":758.43004704827501},389.18232327243157,0,0,0,0,0,0,1147.6123703207065,0,null,{"$f":"400","v":400},null,null,400,1,2.8690309258017663,1,{"$f":"CM40*CU40","v":200},0.5,"Electric",null,"X=$400.00",null,"X=432 * 2 * AS40","X=0.0001",0,"X=((432 * 2) /2850) * AS40",0,0,"X=(((432 * 2) /2850) * AS40) *AF40","X=(((432 * 2) /2850) * AS40) *AG40",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DQ40,$ED40:$IG40),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DR40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DS40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DT40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DU40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DV40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DW40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DX40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DY40,$ED40:$IG40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED40:$IG40,MATCH(0,COUNTIF($DO40:DZ40,$ED40:$IG40),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 3 HP","AMSC - AMSC3","2018-07-01","2019-06-30","Per Measure","$525.00",0,"Per Measure","$330.00",0,"2016-07-01","2019-06-30","Calculated","432 * 3 * {Measure:Quantity}",1E-4,null,"((432 * 3) /2850) * {Measure:Quantity}",null,null,"(((432 * 3) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 3) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 3 * AS41","v":1296},1E-4,0,{"$f":"((432 * 3) /2850) * AS41","v":0.45473684210526316},0,0,{"$f":"(((432 * 3) /2850) * AS41) *AF41","v":0.30649263157894741},{"$f":"(((432 * 3) /2850) * AS41) *AG41","v":0.14869894736842107},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL41,BR41,BS41,BT41,BU41,BV41,BW41,BX41,BY41,AE41,AH41,AI41,AJ41,AK41,AL41,AM41,AN41,AO41,AP41,BZ41,CA41)","v":1137.6450705724126},583.77348490864733,0,0,0,0,0,0,1721.4185554810599,0,null,{"$f":"525","v":525},null,null,525,1,3.2788924866305904,1,262.5,0.5,"Electric",null,"X=$525.00",null,"X=432 * 3 * AS41","X=0.0001",0,"X=((432 * 3) /2850) * AS41",0,0,"X=(((432 * 3) /2850) * AS41) *AF41","X=(((432 * 3) /2850) * AS41) *AG41",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DQ41,$ED41:$IG41),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DR41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DS41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DT41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DU41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DV41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DW41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DX41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DY41,$ED41:$IG41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED41:$IG41,MATCH(0,COUNTIF($DO41:DZ41,$ED41:$IG41),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 5 HP","AMSC - AMSC5","2018-07-01","2019-06-30","Per Measure","$1000.00",0,"Per Measure","$550.00",0,"2016-07-01","2019-06-30","Calculated","432 * 5 * {Measure:Quantity}",1E-4,null,"((432 * 5) /2850) * {Measure:Quantity}",null,null,"(((432 * 5) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 5) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 5 * AS42","v":2160},1E-4,0,{"$f":"((432 * 5) /2850) * AS42","v":0.75789473684210529},0,0,{"$f":"(((432 * 5) /2850) * AS42) *AF42","v":0.51082105263157895},{"$f":"(((432 * 5) /2850) * AS42) *AG42","v":0.24783157894736843},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL42,BR42,BS42,BT42,BU42,BV42,BW42,BX42,BY42,AE42,AH42,AI42,AJ42,AK42,AL42,AM42,AN42,AO42,AP42,BZ42,CA42)","v":1896.0751176206877},972.95580818107885,0,0,0,0,0,0,2869.0309258017664,0,null,{"$f":"1000","v":1000},null,null,1000,1,2.8690309258017663,1,500,0.5,"Electric",null,"X=$1000.00",null,"X=432 * 5 * AS42","X=0.0001",0,"X=((432 * 5) /2850) * AS42",0,0,"X=(((432 * 5) /2850) * AS42) *AF42","X=(((432 * 5) /2850) * AS42) *AG42",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DQ42,$ED42:$IG42),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DR42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DS42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DT42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DU42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DV42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DW42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DX42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DY42,$ED42:$IG42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED42:$IG42,MATCH(0,COUNTIF($DO42:DZ42,$ED42:$IG42),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 6 HP","AMSC - AMSC6","2018-07-01","2019-06-30","Per Measure","$1300.00",0,"Per Measure","$660.00",0,"2016-07-01","2019-06-30","Calculated","432 * 6 * {Measure:Quantity}",1E-4,null,"((432 * 6) /2850) * {Measure:Quantity}",null,null,"(((432 * 6) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 6) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 6 * AS43","v":2592},1E-4,0,{"$f":"((432 * 6) /2850) * AS43","v":0.90947368421052632},0,0,{"$f":"(((432 * 6) /2850) * AS43) *AF43","v":0.61298526315789481},{"$f":"(((432 * 6) /2850) * AS43) *AG43","v":0.29739789473684214},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL43,BR43,BS43,BT43,BU43,BV43,BW43,BX43,BY43,AE43,AH43,AI43,AJ43,AK43,AL43,AM43,AN43,AO43,AP43,BZ43,CA43)","v":2275.2901411448252},1167.5469698172947,0,0,0,0,0,0,3442.8371109621198,0,null,{"$f":"1300","v":1300},null,null,1300,1,2.6483362392016305,1,650,0.5,"Electric",null,"X=$1300.00",null,"X=432 * 6 * AS43","X=0.0001",0,"X=((432 * 6) /2850) * AS43",0,0,"X=(((432 * 6) /2850) * AS43) *AF43","X=(((432 * 6) /2850) * AS43) *AG43",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DQ43,$ED43:$IG43),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DR43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DS43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DT43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DU43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DV43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DW43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DX43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DY43,$ED43:$IG43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED43:$IG43,MATCH(0,COUNTIF($DO43:DZ43,$ED43:$IG43),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 7.5 HP","AMSC - AMSC7.5","2018-07-01","2019-06-30","Per Measure","$1538.00",0,"Per Measure","$825.00",0,"2016-07-01","2019-06-30","Calculated","432 * 7.5 * {Measure:Quantity}",1E-4,null,"((432 * 7.5) /2850) * {Measure:Quantity}",null,null,"(((432 * 7.5) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 7.5) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 7.5 * AS44","v":3240},1E-4,0,{"$f":"((432 * 7.5) /2850) * AS44","v":1.1368421052631579},0,0,{"$f":"(((432 * 7.5) /2850) * AS44) *AF44","v":0.76623157894736849},{"$f":"(((432 * 7.5) /2850) * AS44) *AG44","v":0.37174736842105266},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL44,BR44,BS44,BT44,BU44,BV44,BW44,BX44,BY44,AE44,AH44,AI44,AJ44,AK44,AL44,AM44,AN44,AO44,AP44,BZ44,CA44)","v":2844.1126764310316},1459.4337122716183,0,0,0,0,0,0,4303.5463887026499,0,null,{"$f":"1538","v":1538},null,null,1538,1,2.7981445960355331,1,769,0.5,"Electric",null,"X=$1538.00",null,"X=432 * 7.5 * AS44","X=0.0001",0,"X=((432 * 7.5) /2850) * AS44",0,0,"X=(((432 * 7.5) /2850) * AS44) *AF44","X=(((432 * 7.5) /2850) * AS44) *AG44",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DQ44,$ED44:$IG44),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DR44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DS44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DT44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DU44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DV44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DW44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DX44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DY44,$ED44:$IG44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED44:$IG44,MATCH(0,COUNTIF($DO44:DZ44,$ED44:$IG44),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G44,FIND(CHAR(160),SUBSTITUTE($G44,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G44,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G44,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O44,FIND(CHAR(160),SUBSTITUTE($O44,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O44,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O44,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","",{"$f":"IFERROR(MID($R44,FIND(CHAR(160),SUBSTITUTE($R44,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R44,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R44,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","",{"$f":"IFERROR(MID($U44,FIND(CHAR(160),SUBSTITUTE($U44,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U44,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U44,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:WinterCF}","","","","","","","","",{"$f":"IFERROR(MID($V44,FIND(CHAR(160),SUBSTITUTE($V44,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V44,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V44,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:SummerCF}","","","","","","","","",{"$f":"IFERROR(MID($W44,FIND(CHAR(160),SUBSTITUTE($W44,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W44,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W44,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X44,FIND(CHAR(160),SUBSTITUTE($X44,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X44,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X44,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y44,FIND(CHAR(160),SUBSTITUTE($Y44,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y44,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y44,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z44,FIND(CHAR(160),SUBSTITUTE($Z44,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z44,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z44,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA44,FIND(CHAR(160),SUBSTITUTE($AA44,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA44,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA44,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB44,FIND(CHAR(160),SUBSTITUTE($AB44,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB44,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB44,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 10 HP","AMVP - VP10","2018-07-01","2019-06-30","Per Measure","$5322.00",0,"Per Measure","$2500.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * (((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))*{Daily Run Time}*365)",1E-4,null,"{Measure:Quantity} * ((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))",null,null,"({Measure:Quantity} * ((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:WinterCF}","({Measure:Quantity} * ((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor Efficiency}",0.91700000000000004,"{# of Milking Units}",1000,"{Daily Run Time}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS45 * (((10*0.746*0.75/(AU45/100)) - (0.0495*(2*AW45)+1.7729))*AY45*365)","v":371839.27264013083},1E-4,0,{"$f":"AS45 * ((10*0.746*0.75/(AU45/100)) - (0.0495*(2*AW45)+1.7729))","v":509.36886663031618},0,0,{"$f":"(AS45 * ((10*0.746*0.75/(AU45/100)) - (0.0495*(2*AW45)+1.7729)))*AF45","v":237.87526071635767},{"$f":"(AS45 * ((10*0.746*0.75/(AU45/100)) - (0.0495*(2*AW45)+1.7729)))*AG45","v":140.07643832333696},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL45,BR45,BS45,BT45,BU45,BV45,BW45,BX45,BY45,AE45,AH45,AI45,AJ45,AK45,AL45,AM45,AN45,AO45,AP45,BZ45,CA45)","v":322924.17220932129},471984.90585629281,0,0,0,0,0,0,794909.0780656141,0,null,{"$f":"5322","v":5322},null,null,5322,1,149.36284818970577,1,2661,0.5,"Electric",null,"X=$5322.00",null,"X=AS45 * (((10*0.746*.75/(AU45/100)) - (.0495*(2*AW45)+1.7729))*AY45*365)","X=0.0001",0,"X=AS45 * ((10*0.746*.75/(AU45/100)) - (.0495*(2*AW45)+1.7729))",0,0,"X=(AS45 * ((10*0.746*.75/(AU45/100)) - (.0495*(2*AW45)+1.7729)))*AF45","X=(AS45 * ((10*0.746*.75/(AU45/100)) - (.0495*(2*AW45)+1.7729)))*AG45",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DQ45,$ED45:$IG45),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DR45,$ED45:$IG45),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DS45,$ED45:$IG45),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DT45,$ED45:$IG45),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DU45,$ED45:$IG45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DV45,$ED45:$IG45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DW45,$ED45:$IG45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DX45,$ED45:$IG45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DY45,$ED45:$IG45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED45:$IG45,MATCH(0,COUNTIF($DO45:DZ45,$ED45:$IG45),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Daily Run Time}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 15 HP","AMVP - VP15","2018-07-01","2019-06-30","Per Measure","$5322.00",0,"Per Measure","$3000.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * (((15*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))*{Daily Run Time}*365)",1E-4,null,"{Measure:Quantity} * ((15*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))",null,null,"({Measure:Quantity} * ((15*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:WinterCF}","({Measure:Quantity} * ((15*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor Efficiency}",0.93,"{# of Milking Units}",1000,"{Daily Run Time}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS46 * (((15*0.746*0.75/(AU46/100)) - (0.0495*(2*AW46)+1.7729))*AY46*365)","v":585201.912032258},1E-4,0,{"$f":"AS46 * ((15*0.746*0.75/(AU46/100)) - (0.0495*(2*AW46)+1.7729))","v":801.64645483870959},0,0,{"$f":"(AS46 * ((15*0.746*0.75/(AU46/100)) - (0.0495*(2*AW46)+1.7729)))*AF46","v":374.36889440967741},{"$f":"(AS46 * ((15*0.746*0.75/(AU46/100)) - (0.0495*(2*AW46)+1.7729)))*AG46","v":220.45277508064515},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL46,BR46,BS46,BT46,BU46,BV46,BW46,BX46,BY46,AE46,AH46,AI46,AJ46,AK46,AL46,AM46,AN46,AO46,AP46,BZ46,CA46)","v":508219.16059743741},742811.45021704794,0,0,0,0,0,0,1251030.6108144852,0,null,{"$f":"5322","v":5322},null,null,5322,1,235.06775851455942,1,2661,0.5,"Electric",null,"X=$5322.00",null,"X=AS46 * (((15*0.746*.75/(AU46/100)) - (.0495*(2*AW46)+1.7729))*AY46*365)","X=0.0001",0,"X=AS46 * ((15*0.746*.75/(AU46/100)) - (.0495*(2*AW46)+1.7729))",0,0,"X=(AS46 * ((15*0.746*.75/(AU46/100)) - (.0495*(2*AW46)+1.7729)))*AF46","X=(AS46 * ((15*0.746*.75/(AU46/100)) - (.0495*(2*AW46)+1.7729)))*AG46",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DQ46,$ED46:$IG46),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DR46,$ED46:$IG46),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DS46,$ED46:$IG46),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DT46,$ED46:$IG46),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DU46,$ED46:$IG46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DV46,$ED46:$IG46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DW46,$ED46:$IG46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DX46,$ED46:$IG46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DY46,$ED46:$IG46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED46:$IG46,MATCH(0,COUNTIF($DO46:DZ46,$ED46:$IG46),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Daily Run Time}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 30 HP","AMVP - VP30","2018-07-01","2019-06-30","Per Measure","$5322.00",0,"Per Measure","$6000.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * (((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))*{Daily Run Time}*365)",1E-4,null,"{Measure:Quantity} * ((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))",null,null,"({Measure:Quantity} * ((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:WinterCF}","({Measure:Quantity} * ((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor Efficiency}",0.94099999999999995,"{# of Milking Units}",1000,"{Daily Run Time}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS47 * (((30*0.746*0.75/(AU47/100)) - (0.0495*(2*AW47)+1.7729))*AY47*365)","v":1228566.4950085017},1E-4,0,{"$f":"AS47 * ((30*0.746*0.75/(AU47/100)) - (0.0495*(2*AW47)+1.7729))","v":1682.9678013815092},0,0,{"$f":"(AS47 * ((30*0.746*0.75/(AU47/100)) - (0.0495*(2*AW47)+1.7729)))*AF47","v":785.94596324516488},{"$f":"(AS47 * ((30*0.746*0.75/(AU47/100)) - (0.0495*(2*AW47)+1.7729)))*AG47","v":462.81614537991504},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL47,BR47,BS47,BT47,BU47,BV47,BW47,BX47,BY47,AE47,AH47,AI47,AJ47,AK47,AL47,AM47,AN47,AO47,AP47,BZ47,CA47)","v":1066949.7484433011},1559450.2360324417,0,0,0,0,0,0,2626399.984475743,0,null,{"$f":"5322","v":5322},null,null,5322,1,493.49868178800131,1,2661,0.5,"Electric",null,"X=$5322.00",null,"X=AS47 * (((30*0.746*.75/(AU47/100)) - (.0495*(2*AW47)+1.7729))*AY47*365)","X=0.0001",0,"X=AS47 * ((30*0.746*.75/(AU47/100)) - (.0495*(2*AW47)+1.7729))",0,0,"X=(AS47 * ((30*0.746*.75/(AU47/100)) - (.0495*(2*AW47)+1.7729)))*AF47","X=(AS47 * ((30*0.746*.75/(AU47/100)) - (.0495*(2*AW47)+1.7729)))*AG47",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DQ47,$ED47:$IG47),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DR47,$ED47:$IG47),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DS47,$ED47:$IG47),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DT47,$ED47:$IG47),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DU47,$ED47:$IG47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DV47,$ED47:$IG47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DW47,$ED47:$IG47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DX47,$ED47:$IG47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DY47,$ED47:$IG47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED47:$IG47,MATCH(0,COUNTIF($DO47:DZ47,$ED47:$IG47),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Daily Run Time}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 7.5 HP","AMVP - VP7.5","2018-07-01","2019-06-30","Per Measure","$5322.00",0,"Per Measure","$2000.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * (((7.5*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))*{Daily Run Time}*365)",1E-4,null,"{Measure:Quantity} * ((7.5*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))",null,null,"({Measure:Quantity} * ((7.5*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:WinterCF}","({Measure:Quantity} * ((7.5*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor Efficiency}",0.91700000000000004,"{# of Milking Units}",1000,"{Daily Run Time}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS48 * (((7.5*0.746*0.75/(AU48/100)) - (0.0495*(2*AW48)+1.7729))*AY48*365)","v":260488.40023009811},1E-4,0,{"$f":"AS48 * ((7.5*0.746*0.75/(AU48/100)) - (0.0495*(2*AW48)+1.7729))","v":356.83342497273713},0,0,{"$f":"(AS48 * ((7.5*0.746*0.75/(AU48/100)) - (0.0495*(2*AW48)+1.7729)))*AF48","v":166.64120946226825},{"$f":"(AS48 * ((7.5*0.746*0.75/(AU48/100)) - (0.0495*(2*AW48)+1.7729)))*AG48","v":98.129191867502726},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL48,BR48,BS48,BT48,BU48,BV48,BW48,BX48,BY48,AE48,AH48,AI48,AJ48,AK48,AL48,AM48,AN48,AO48,AP48,BZ48,CA48)","v":226221.40049161756},330644.45341212768,0,0,0,0,0,0,556865.8539037453,0,null,{"$f":"5322","v":5322},null,null,5322,1,104.63469633666766,1,2661,0.5,"Electric",null,"X=$5322.00",null,"X=AS48 * (((7.5*0.746*.75/(AU48/100)) - (.0495*(2*AW48)+1.7729))*AY48*365)","X=0.0001",0,"X=AS48 * ((7.5*0.746*.75/(AU48/100)) - (.0495*(2*AW48)+1.7729))",0,0,"X=(AS48 * ((7.5*0.746*.75/(AU48/100)) - (.0495*(2*AW48)+1.7729)))*AF48","X=(AS48 * ((7.5*0.746*.75/(AU48/100)) - (.0495*(2*AW48)+1.7729)))*AG48",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DQ48,$ED48:$IG48),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DR48,$ED48:$IG48),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DS48,$ED48:$IG48),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DT48,$ED48:$IG48),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DU48,$ED48:$IG48),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DV48,$ED48:$IG48),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DW48,$ED48:$IG48),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DX48,$ED48:$IG48),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DY48,$ED48:$IG48),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED48:$IG48,MATCH(0,COUNTIF($DO48:DZ48,$ED48:$IG48),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Daily Run Time}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","OTHER: High Volume Low Speed Fans (14,16,18, 20 & 24 foot diameters)","AOLSF","2018-07-01","2019-06-30","Per Measure","$1165.00",0,"Per Measure","$1000.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80) * 3660",1E-4,null,"{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80)",null,null,"{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80) * {Factor:WinterCF}","{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80) *{Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.67400000000000004,0.32600000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Existing Fan HP}",5,"{Fan HP}",3,"{Motor Efficiency}",90,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS49 * ((AU49 / 0.8 - AW49 / (AY49/100) ) * 0.746 * 0.8) * 3660","v":6370.8400000000011},1E-4,0,{"$f":"AS49 * ((AU49 / 0.8 - AW49 / (AY49/100) ) * 0.746 * 0.8)","v":1.740666666666667},0,0,{"$f":"AS49 * ((AU49 / 0.8 - AW49 / (AY49/100) ) * 0.746 * 0.8) * AF49","v":1.1732093333333335},{"$f":"AS49 * ((AU49 / 0.8 - AW49 / (AY49/100) ) * 0.746 * 0.8) *AG49","v":0.56745733333333348},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL49,BR49,BS49,BT49,BU49,BV49,BW49,BX49,BY49,AE49,AH49,AI49,AJ49,AK49,AL49,AM49,AN49,AO49,AP49,BZ49,CA49)","v":5592.4033344178624},2233.2661273577751,0,0,0,0,0,0,7825.6694617756375,0,null,{"$f":"1165","v":1165},null,null,1165,1,6.7173128427258693,1,582.5,0.5,"Electric",null,"X=$1165.00",null,"X=AS49 * ((AU49 / 0.80 - AW49 / (AY49/100) ) * 0.746 * 0.80) * 3660","X=0.0001",0,"X=AS49 * ((AU49 / 0.80 - AW49 / (AY49/100) ) * 0.746 * 0.80)",0,0,"X=AS49 * ((AU49 / 0.80 - AW49 / (AY49/100) ) * 0.746 * 0.80) * AF49","X=AS49 * ((AU49 / 0.80 - AW49 / (AY49/100) ) * 0.746 * 0.80) *AG49",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DQ49,$ED49:$IG49),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DR49,$ED49:$IG49),0)),\"\")","v":"{Existing Fan HP}"},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DS49,$ED49:$IG49),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DT49,$ED49:$IG49),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DU49,$ED49:$IG49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DV49,$ED49:$IG49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DW49,$ED49:$IG49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DX49,$ED49:$IG49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DY49,$ED49:$IG49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED49:$IG49,MATCH(0,COUNTIF($DO49:DZ49,$ED49:$IG49),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Existing Fan HP}","{Fan HP}","{Motor Efficiency}","","","","","","","{Measure:Quantity}","{Existing Fan HP}","{Fan HP}","{Motor Efficiency}","","","","","","","{Measure:Quantity}","{Existing Fan HP}","{Fan HP}","{Motor Efficiency}","{Factor:WinterCF}","","","","","","{Measure:Quantity}","{Existing Fan HP}","{Fan HP}","{Motor Efficiency}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 10 HP Ventilation Fan Motor","AASD - ASD10","2018-07-01","2019-06-30","Per Measure","$1745.00",0,"Per Measure","$1200.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * {Fan HP} * 2540",1E-4,null,"{Measure:Quantity} * {Fan HP} * 0.71",null,null,"{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:WinterCF}","{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.73699999999999999,0,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",10,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS50 * AU50 * 2540","v":25400},1E-4,0,{"$f":"AS50 * AU50 * 0.71","v":7.1},0,0,{"$f":"AS50 * AU50 * 0.71 * AF50","v":5.2326999999999995},{"$f":"AS50 * AU50 * 0.71 * AG50","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL50,BR50,BS50,BT50,BU50,BV50,BW50,BX50,BY50,AE50,AH50,AI50,AJ50,AK50,AL50,AM50,AN50,AO50,AP50,BZ50,CA50)","v":22296.438883132156},8020.9395764439023,0,0,0,0,0,0,30317.378459576059,0,null,{"$f":"1745","v":1745},null,null,1745,1,17.37385585075992,1,872.5,0.5,"Electric",null,"X=$1745.00",null,"X=AS50 * AU50 * 2540","X=0.0001",0,"X=AS50 * AU50 * 0.71",0,0,"X=AS50 * AU50 * 0.71 * AF50","X=AS50 * AU50 * 0.71 * AG50",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DQ50,$ED50:$IG50),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DR50,$ED50:$IG50),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DS50,$ED50:$IG50),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DT50,$ED50:$IG50),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DU50,$ED50:$IG50),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DV50,$ED50:$IG50),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DW50,$ED50:$IG50),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DX50,$ED50:$IG50),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DY50,$ED50:$IG50),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED50:$IG50,MATCH(0,COUNTIF($DO50:DZ50,$ED50:$IG50),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 15 HP Ventilation Fan Motor","AASD - ASD15","2018-07-01","2019-06-30","Per Measure","$2525.00",0,"Per Measure","$1800.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * {Fan HP} * 2540",1E-4,null,"{Measure:Quantity} * {Fan HP} * 0.71",null,null,"{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:WinterCF}","{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.73699999999999999,0,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",15,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS51 * AU51 * 2540","v":38100},1E-4,0,{"$f":"AS51 * AU51 * 0.71","v":10.649999999999999},0,0,{"$f":"AS51 * AU51 * 0.71 * AF51","v":7.8490499999999992},{"$f":"AS51 * AU51 * 0.71 * AG51","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL51,BR51,BS51,BT51,BU51,BV51,BW51,BX51,BY51,AE51,AH51,AI51,AJ51,AK51,AL51,AM51,AN51,AO51,AP51,BZ51,CA51)","v":33444.658324698234},12031.409364665857,0,0,0,0,0,0,45476.067689364092,0,null,{"$f":"2525","v":2525},null,null,2525,1,18.010323837371917,1,1262.5,0.5,"Electric",null,"X=$2525.00",null,"X=AS51 * AU51 * 2540","X=0.0001",0,"X=AS51 * AU51 * 0.71",0,0,"X=AS51 * AU51 * 0.71 * AF51","X=AS51 * AU51 * 0.71 * AG51",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DQ51,$ED51:$IG51),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DR51,$ED51:$IG51),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DS51,$ED51:$IG51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DT51,$ED51:$IG51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DU51,$ED51:$IG51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DV51,$ED51:$IG51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DW51,$ED51:$IG51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DX51,$ED51:$IG51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DY51,$ED51:$IG51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED51:$IG51,MATCH(0,COUNTIF($DO51:DZ51,$ED51:$IG51),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 20 HP Ventilation Fan Motor","AASD - ASD20","2018-07-01","2019-06-30","Per Measure","$2725.00",0,"Per Measure","$2000.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * {Fan HP} * 2540",1E-4,null,"{Measure:Quantity} * {Fan HP} * 0.71",null,null,"{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:WinterCF}","{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.73699999999999999,0,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",20,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS52 * AU52 * 2540","v":50800},1E-4,0,{"$f":"AS52 * AU52 * 0.71","v":14.2},0,0,{"$f":"AS52 * AU52 * 0.71 * AF52","v":10.465399999999999},{"$f":"AS52 * AU52 * 0.71 * AG52","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL52,BR52,BS52,BT52,BU52,BV52,BW52,BX52,BY52,AE52,AH52,AI52,AJ52,AK52,AL52,AM52,AN52,AO52,AP52,BZ52,CA52)","v":44592.877766264312},16041.879152887805,0,0,0,0,0,0,60634.756919152118,0,null,{"$f":"2725","v":2725},null,null,2725,1,22.251286942808118,1,1700,null,"Electric",null,"X=$2725.00",null,"X=AS52 * AU52 * 2540","X=0.0001",0,"X=AS52 * AU52 * 0.71",0,0,"X=AS52 * AU52 * 0.71 * AF52","X=AS52 * AU52 * 0.71 * AG52",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DQ52,$ED52:$IG52),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DR52,$ED52:$IG52),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DS52,$ED52:$IG52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DT52,$ED52:$IG52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DU52,$ED52:$IG52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DV52,$ED52:$IG52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DW52,$ED52:$IG52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DX52,$ED52:$IG52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DY52,$ED52:$IG52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED52:$IG52,MATCH(0,COUNTIF($DO52:DZ52,$ED52:$IG52),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 3 to 5 HP Ventilation Fan Motor","AASD - ASD3to5","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fan HP}<5,963,1105)",0,"Per Measure","$800.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * {Fan HP} * 2540",1E-4,null,"{Measure:Quantity} * {Fan HP} * 0.71",null,null,"{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:WinterCF}","{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.73699999999999999,0,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",4,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS53 * AU53 * 2540","v":10160},1E-4,0,{"$f":"AS53 * AU53 * 0.71","v":2.84},0,0,{"$f":"AS53 * AU53 * 0.71 * AF53","v":2.0930800000000001},{"$f":"AS53 * AU53 * 0.71 * AG53","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL53,BR53,BS53,BT53,BU53,BV53,BW53,BX53,BY53,AE53,AH53,AI53,AJ53,AK53,AL53,AM53,AN53,AO53,AP53,BZ53,CA53)","v":8918.5755532528638},3208.3758305775618,0,0,0,0,0,0,12126.951383830426,0,null,{"$f":"AS53*IF(AU53<5,963,1105)","v":963},null,null,963,1,12.592888249045094,1,{"$f":"CM53*CU53","v":481.5},0.5,"Electric",null,"X=AS53*if(AU53<5,963,1105)",null,"X=AS53 * AU53 * 2540","X=0.0001",0,"X=AS53 * AU53 * 0.71",0,0,"X=AS53 * AU53 * 0.71 * AF53","X=AS53 * AU53 * 0.71 * AG53",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DQ53,$ED53:$IG53),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DR53,$ED53:$IG53),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DS53,$ED53:$IG53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DT53,$ED53:$IG53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DU53,$ED53:$IG53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DV53,$ED53:$IG53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DW53,$ED53:$IG53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DX53,$ED53:$IG53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DY53,$ED53:$IG53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED53:$IG53,MATCH(0,COUNTIF($DO53:DZ53,$ED53:$IG53),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 7.5 HP Ventilation Fan Motor","AASD - ASD7.5","2018-07-01","2019-06-30","Per Measure","$1467.00",0,"Per Measure","$1000.00",0,"2016-07-01","2019-06-30","Calculated","{Measure:Quantity} * {Fan HP} * 2540",1E-4,null,"{Measure:Quantity} * {Fan HP} * 0.71",null,null,"{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:WinterCF}","{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",15,0.73699999999999999,0,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",7.5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS54 * AU54 * 2540","v":19050},1E-4,0,{"$f":"AS54 * AU54 * 0.71","v":5.3249999999999993},0,0,{"$f":"AS54 * AU54 * 0.71 * AF54","v":3.9245249999999996},{"$f":"AS54 * AU54 * 0.71 * AG54","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL54,BR54,BS54,BT54,BU54,BV54,BW54,BX54,BY54,AE54,AH54,AI54,AJ54,AK54,AL54,AM54,AN54,AO54,AP54,BZ54,CA54)","v":16722.329162349117},6015.7046823329283,0,0,0,0,0,0,22738.033844682046,0,null,{"$f":"1467","v":1467},null,null,1467,1,15.499682239047067,1,{"$f":"CM54*CU54","v":733.5},0.5,"Electric",null,"X=$1467.00",null,"X=AS54 * AU54 * 2540","X=0.0001",0,"X=AS54 * AU54 * 0.71",0,0,"X=AS54 * AU54 * 0.71 * AF54","X=AS54 * AU54 * 0.71 * AG54",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DQ54,$ED54:$IG54),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DR54,$ED54:$IG54),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DS54,$ED54:$IG54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DT54,$ED54:$IG54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DU54,$ED54:$IG54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DV54,$ED54:$IG54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DW54,$ED54:$IG54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DX54,$ED54:$IG54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DY54,$ED54:$IG54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED54:$IG54,MATCH(0,COUNTIF($DO54:DZ54,$ED54:$IG54),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G54,FIND(CHAR(160),SUBSTITUTE($G54,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G54,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G54,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O54,FIND(CHAR(160),SUBSTITUTE($O54,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O54,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O54,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fan HP}","","","","","","","","",{"$f":"IFERROR(MID($R54,FIND(CHAR(160),SUBSTITUTE($R54,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R54,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R54,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fan HP}","","","","","","","","",{"$f":"IFERROR(MID($U54,FIND(CHAR(160),SUBSTITUTE($U54,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U54,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U54,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fan HP}","{Factor:WinterCF}","","","","","","","",{"$f":"IFERROR(MID($V54,FIND(CHAR(160),SUBSTITUTE($V54,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V54,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V54,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fan HP}","{Factor:SummerCF}","","","","","","","",{"$f":"IFERROR(MID($W54,FIND(CHAR(160),SUBSTITUTE($W54,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W54,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W54,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X54,FIND(CHAR(160),SUBSTITUTE($X54,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X54,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X54,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y54,FIND(CHAR(160),SUBSTITUTE($Y54,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y54,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y54,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z54,FIND(CHAR(160),SUBSTITUTE($Z54,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z54,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z54,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA54,FIND(CHAR(160),SUBSTITUTE($AA54,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA54,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA54,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB54,FIND(CHAR(160),SUBSTITUTE($AB54,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB54,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB54,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["C&I Agricultural Solutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DQ55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DR55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DS55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DT55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DU55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DV55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DW55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DX55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DY55,$ED55:$IG55),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED55:$IG55,MATCH(0,COUNTIF($DO55:DZ55,$ED55:$IG55),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I Commercial Kitchen Solutions","G17 Fryer","G17","2018-07-01","2019-06-30","Per Measure","$1120.00",0,"Calculated","{Measure:Quantity}*800",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 415",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR56","v":"{Measure:Quantity}"},1,{"$f":"DS56","v":""},null,{"$f":"DT56","v":""},null,{"$f":"DU56","v":""},null,{"$f":"DV56","v":""},null,{"$f":"DW56","v":""},null,{"$f":"DX56","v":""},null,{"$f":"DY56","v":""},null,{"$f":"DZ56","v":""},null,{"$f":"EA56","v":""},null,0,0,0,0,0,0,0,0,{"$f":"AS56 * 415","v":415},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL56,BR56,BS56,BT56,BU56,BV56,BW56,BX56,BY56,AE56,AH56,AI56,AJ56,AK56,AL56,AM56,AN56,AO56,AP56,BZ56,CA56)","v":0},0,4009.5798627690751,0,0,0,0,0,{"$f":"(--(CB56>0))*CB56+(--(CC56>0))*CC56+(--(CD56>0))*CD56+(--(CE56>0))*CE56+(--(CF56>0))*CF56+(--(CG56>0))*CG56+(--(CH56>0))*CH56+(--(CI56>0))*CI56","v":4009.5798627690751},{"$f":"(--(CB56<0))*-CB56+(--(CC56<0))*-CC56+(--(CD56<0))*-CD56+(--(CE56<0))*-CE56+(--(CF56<0))*-CF56+(--(CG56<0))*-CG56+(--(CH56<0))*-CH56+(--(CI56<0))*-CI56","v":0},null,{"$f":"1120","v":1120},null,null,{"$f":"CK56+CM56","v":1120},{"$f":"IF(NetOrGross=\"Net\",(1-AO56+AP56),1)","v":1},{"$f":"(SUMPRODUCT(CB56:CI56,--(CB56:CI56>0))+CL56)*CQ56/((-SUMPRODUCT(CB56:CI56,--(CB56:CI56<0))+MAX(CM56,CT56)+CN56+CO56)*CQ56+IF(FRIncentives=\"Yes\",CT56*(1-CQ56),0))","v":3.5799820203295312},1,800,null,"NG",null,"X=$1120.00",null,0,0,0,0,0,0,0,0,"X=AS56 * 415",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DQ56,$ED56:$IG56),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DR56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DS56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DT56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DU56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DV56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DW56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DX56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DY56,$ED56:$IG56),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED56:$IG56,MATCH(0,COUNTIF($DO56:DZ56,$ED56:$IG56),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G19 Convection Oven","G19","2018-07-01","2019-06-30","Per Measure","$0.00",0,"Calculated","{Measure:Quantity}*750",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 129",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS57 * 129","v":129},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL57,BR57,BS57,BT57,BU57,BV57,BW57,BX57,BY57,AE57,AH57,AI57,AJ57,AK57,AL57,AM57,AN57,AO57,AP57,BZ57,CA57)","v":0},0,1246.3513308366521,0,0,0,0,0,1246.3513308366521,0,null,{"$f":"0","v":0},null,null,0,1,2.0772522180610866,1,600,null,"NG",null,"X=$0.00",null,0,0,0,0,0,0,0,0,"X=AS57 * 129",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DQ57,$ED57:$IG57),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DR57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DS57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DT57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DU57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DV57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DW57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DX57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DY57,$ED57:$IG57),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED57:$IG57,MATCH(0,COUNTIF($DO57:DZ57,$ED57:$IG57),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G20 Combination Oven","G20","2018-07-01","2019-06-30","Per Measure","$0.00",0,"Calculated","{Measure:Quantity}*1250",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 730",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS58 * 730","v":730},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL58,BR58,BS58,BT58,BU58,BV58,BW58,BX58,BY58,AE58,AH58,AI58,AJ58,AK58,AL58,AM58,AN58,AO58,AP58,BZ58,CA58)","v":0},0,7052.9959031841554,0,0,0,0,0,7052.9959031841554,0,null,{"$f":"0","v":0},null,null,0,1,3.7615978150315494,1,1875,null,"NG",null,"X=$0.00",null,0,0,0,0,0,0,0,0,"X=AS58 * 730",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DQ58,$ED58:$IG58),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DR58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DS58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DT58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DU58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DV58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DW58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DX58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DY58,$ED58:$IG58),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED58:$IG58,MATCH(0,COUNTIF($DO58:DZ58,$ED58:$IG58),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G21 Steamer - 10 Pan","G21 - G2110P","2018-07-01","2019-06-30","Per Measure","$870.00",0,"Per Measure","$300.00",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 1622",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS59 * 1622","v":1622},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL59,BR59,BS59,BT59,BU59,BV59,BW59,BX59,BY59,AE59,AH59,AI59,AJ59,AK59,AL59,AM59,AN59,AO59,AP59,BZ59,CA59)","v":0},0,15671.177198581783,0,0,0,0,0,15671.177198581783,0,null,{"$f":"870","v":870},null,null,870,1,18.012847354691704,1,300,null,"NG",null,"X=$870.00",null,0,0,0,0,0,0,0,0,"X=AS59 * 1622",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DQ59,$ED59:$IG59),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DR59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DS59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DT59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DU59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DV59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DW59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DX59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DY59,$ED59:$IG59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED59:$IG59,MATCH(0,COUNTIF($DO59:DZ59,$ED59:$IG59),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G21 Steamer - 3 Pan","G21 - G213P","2018-07-01","2019-06-30","Per Measure","$260.00",0,"Calculated","{Measure:Quantity}*300",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 766",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS60 * 766","v":766},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL60,BR60,BS60,BT60,BU60,BV60,BW60,BX60,BY60,AE60,AH60,AI60,AJ60,AK60,AL60,AM60,AN60,AO60,AP60,BZ60,CA60)","v":0},0,7400.8148792315942,0,0,0,0,0,7400.8148792315942,0,null,{"$f":"260","v":260},null,null,260,1,24.669382930771981,1,300,null,"NG",null,"X=$260.00",null,0,0,0,0,0,0,0,0,"X=AS60 * 766",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DQ60,$ED60:$IG60),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DR60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DS60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DT60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DU60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DV60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DW60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DX60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DY60,$ED60:$IG60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED60:$IG60,MATCH(0,COUNTIF($DO60:DZ60,$ED60:$IG60),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G21 Steamer - 5 Pan","G21 - G215P","2018-07-01","2019-06-30","Per Measure","$0.00",0,"Calculated","{Measure:Quantity}*300",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 962",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS61 * 962","v":962},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL61,BR61,BS61,BT61,BU61,BV61,BW61,BX61,BY61,AE61,AH61,AI61,AJ61,AK61,AL61,AM61,AN61,AO61,AP61,BZ61,CA61)","v":0},0,9294.4959710454223,0,0,0,0,0,9294.4959710454223,0,null,{"$f":"0","v":0},null,null,0,1,30.981653236818076,1,300,null,"NG",null,"X=$0.00",null,0,0,0,0,0,0,0,0,"X=AS61 * 962",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DQ61,$ED61:$IG61),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DR61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DS61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DT61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DU61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DV61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DW61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DX61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DY61,$ED61:$IG61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED61:$IG61,MATCH(0,COUNTIF($DO61:DZ61,$ED61:$IG61),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G21 Steamer - 6 Pan","G21 - G216P","2018-07-01","2019-06-30","Per Measure","$870.00",0,"Calculated","{Measure:Quantity}*300",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 1054",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS62 * 1054","v":1054},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL62,BR62,BS62,BT62,BU62,BV62,BW62,BX62,BY62,AE62,AH62,AI62,AJ62,AK62,AL62,AM62,AN62,AO62,AP62,BZ62,CA62)","v":0},0,10183.366687611098,0,0,0,0,0,10183.366687611098,0,null,{"$f":"870","v":870},null,null,870,1,11.705019181162182,1,300,null,"NG",null,"X=$870.00",null,0,0,0,0,0,0,0,0,"X=AS62 * 1054",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DQ62,$ED62:$IG62),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DR62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DS62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DT62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DU62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DV62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DW62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DX62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DY62,$ED62:$IG62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED62:$IG62,MATCH(0,COUNTIF($DO62:DZ62,$ED62:$IG62),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G22 Griddle - 2 ft wide","G22 - G22 2ft","2018-07-01","2019-06-30","Per Measure","$360.00",0,"Calculated","{Measure:Quantity}*275",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 57",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS63 * 57","v":57},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL63,BR63,BS63,BT63,BU63,BV63,BW63,BX63,BY63,AE63,AH63,AI63,AJ63,AK63,AL63,AM63,AN63,AO63,AP63,BZ63,CA63)","v":0},0,550.71337874177652,0,0,0,0,0,550.71337874177652,0,null,{"$f":"360","v":360},null,null,360,1,1.5297593853938236,1,5,null,"NG",null,"X=$360.00",null,0,0,0,0,0,0,0,0,"X=AS63 * 57",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DQ63,$ED63:$IG63),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DR63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DS63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DT63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DU63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DV63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DW63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DX63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DY63,$ED63:$IG63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED63:$IG63,MATCH(0,COUNTIF($DO63:DZ63,$ED63:$IG63),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G22 Griddle - 3 ft wide","G22 - G22 3ft","2018-07-01","2019-06-30","Per Measure","$360.00",0,"Calculated","{Measure:Quantity}*275",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 131",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS64 * 131","v":131},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL64,BR64,BS64,BT64,BU64,BV64,BW64,BX64,BY64,AE64,AH64,AI64,AJ64,AK64,AL64,AM64,AN64,AO64,AP64,BZ64,CA64)","v":0},0,1265.674607283732,0,0,0,0,0,1265.674607283732,0,null,{"$f":"360","v":360},null,null,360,1,3.5157627980103667,1,275,null,"NG",null,"X=$360.00",null,0,0,0,0,0,0,0,0,"X=AS64 * 131",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DQ64,$ED64:$IG64),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DR64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DS64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DT64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DU64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DV64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DW64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DX64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DY64,$ED64:$IG64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED64:$IG64,MATCH(0,COUNTIF($DO64:DZ64,$ED64:$IG64),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G64,FIND(CHAR(160),SUBSTITUTE($G64,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G64,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G64,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O64,FIND(CHAR(160),SUBSTITUTE($O64,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O64,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O64,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R64,FIND(CHAR(160),SUBSTITUTE($R64,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R64,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R64,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U64,FIND(CHAR(160),SUBSTITUTE($U64,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U64,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U64,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V64,FIND(CHAR(160),SUBSTITUTE($V64,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V64,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V64,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W64,FIND(CHAR(160),SUBSTITUTE($W64,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W64,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W64,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","",{"$f":"IFERROR(MID($X64,FIND(CHAR(160),SUBSTITUTE($X64,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X64,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X64,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y64,FIND(CHAR(160),SUBSTITUTE($Y64,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y64,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y64,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z64,FIND(CHAR(160),SUBSTITUTE($Z64,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z64,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z64,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA64,FIND(CHAR(160),SUBSTITUTE($AA64,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA64,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA64,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB64,FIND(CHAR(160),SUBSTITUTE($AB64,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB64,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB64,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G22 Griddle - 4 ft wide","G22 - G22 4ft","2018-07-01","2019-06-30","Per Measure","$360.00",0,"Calculated","{Measure:Quantity}*275",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 206",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS65 * 206","v":206},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL65,BR65,BS65,BT65,BU65,BV65,BW65,BX65,BY65,AE65,AH65,AI65,AJ65,AK65,AL65,AM65,AN65,AO65,AP65,BZ65,CA65)","v":0},0,1990.2974740492275,0,0,0,0,0,1990.2974740492275,0,null,{"$f":"360","v":360},null,null,360,1,5.5286040945811878,1,275,null,"NG",null,"X=$360.00",null,0,0,0,0,0,0,0,0,"X=AS65 * 206",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DQ65,$ED65:$IG65),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DR65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DS65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DT65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DU65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DV65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DW65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DX65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DY65,$ED65:$IG65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED65:$IG65,MATCH(0,COUNTIF($DO65:DZ65,$ED65:$IG65),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G22 Griddle - 5 ft wide","G22 - G22 5ft","2018-07-01","2019-06-30","Per Measure","$360.00",0,"Calculated","{Measure:Quantity}*275",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 280",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS66 * 280","v":280},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL66,BR66,BS66,BT66,BU66,BV66,BW66,BX66,BY66,AE66,AH66,AI66,AJ66,AK66,AL66,AM66,AN66,AO66,AP66,BZ66,CA66)","v":0},0,2705.2587025911835,0,0,0,0,0,2705.2587025911835,0,null,{"$f":"360","v":360},null,null,360,1,7.5146075071977316,1,275,null,"NG",null,"X=$360.00",null,0,0,0,0,0,0,0,0,"X=AS66 * 280",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DQ66,$ED66:$IG66),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DR66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DS66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DT66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DU66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DV66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DW66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DX66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DY66,$ED66:$IG66),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED66:$IG66,MATCH(0,COUNTIF($DO66:DZ66,$ED66:$IG66),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","G22 Griddle - 6 ft wide","G22 - G22 6ft","2018-07-01","2019-06-30","Per Measure","$360.00",0,"Calculated","{Measure:Quantity}*275",0,"2016-11-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * 355",null,null,null,null,null,"2017-07-01","2019-06-30",12,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS67 * 355","v":355},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL67,BR67,BS67,BT67,BU67,BV67,BW67,BX67,BY67,AE67,AH67,AI67,AJ67,AK67,AL67,AM67,AN67,AO67,AP67,BZ67,CA67)","v":0},0,3429.8815693566785,0,0,0,0,0,3429.8815693566785,0,null,{"$f":"360","v":360},null,null,360,1,9.5274488037685519,1,275,null,"NG",null,"X=$360.00",null,0,0,0,0,0,0,0,0,"X=AS67 * 355",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DQ67,$ED67:$IG67),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DR67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DS67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DT67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DU67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DV67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DW67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DX67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DY67,$ED67:$IG67),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED67:$IG67,MATCH(0,COUNTIF($DO67:DZ67,$ED67:$IG67),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Commercial Kitchen Solutions","R80 Commercial Energy Star Reach-in Cooler & Freezers","R80","2018-07-01","2019-06-30","Per Measure","$155.00",0,"Per Measure","$75.00",0,"2016-11-01","2019-06-30","Calculated","{Measure:Quantity} * {Energy Savings - kWh Per Year}",1E-4,null,"{Measure:Quantity} * {Energy Savings - kWh Per Year} / 5858",null,null,"{Measure:Quantity} * {Energy Savings - kWh Per Year} / 5858 * {Factor:WinterCF}","{Measure:Quantity} * {Energy Savings - kWh Per Year} / 5858 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",12,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Energy Savings - kWh Per Year}",252,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS68 * AU68","v":252},{"$f":"0.0001","v":1E-4},0,{"$f":"AS68 * AU68 / 5858","v":4.3018094912939571E-2},0,0,{"$f":"AS68 * AU68 / 5858 * AF68","v":2.1896210310686243E-2},{"$f":"AS68 * AU68 / 5858 * AG68","v":3.1833390235575285E-2},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL68,BR68,BS68,BT68,BU68,BV68,BW68,BX68,BY68,AE68,AH68,AI68,AJ68,AK68,AL68,AM68,AN68,AO68,AP68,BZ68,CA68)","v":182.79376272218795},47.754794218594412,0,0,0,0,0,0,230.54855694078236,0,null,{"$f":"155","v":155},null,null,155,1,1.4874100447792411,1,25,null,"Electric",null,{"$f":"IF(G68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":"X=$155.00"},null,{"$f":"IF(O68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":"X=AS68 * AU68"},{"$f":"IF(P68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":"X=0.0001"},{"$f":"IF(Q68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(R68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":"X=AS68 * AU68 / 5858"},{"$f":"IF(S68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(T68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(U68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":"X=AS68 * AU68 / 5858 * AF68"},{"$f":"IF(V68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":"X=AS68 * AU68 / 5858 * AG68"},{"$f":"IF(W68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(X68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(Y68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(Z68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(AA68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},{"$f":"IF(AB68=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB68,$EA68,$EA$2&ROW($EA68)),$DZ68,$DZ$2&ROW($DZ68)),$DY68,$DY$2&ROW($DY68)),$DX68,$DX$2&ROW($DX68)),$DW68,$DW$2&ROW($DW68)),$DV68,$DV$2&ROW($DV68)),$DU68,$DU$2&ROW($DU68)),$DT68,$DT$2&ROW($DT68)),$DS68,$DS$2&ROW($DS68)),$DR68,$DR$2&ROW($DR68)),$DQ68,$DQ$2&ROW($DQ68)),$DP68,$DP$2&ROW($DP68)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DQ68,$ED68:$IG68),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DR68,$ED68:$IG68),0)),\"\")","v":"{Energy Savings - kWh Per Year}"},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DS68,$ED68:$IG68),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DT68,$ED68:$IG68),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DU68,$ED68:$IG68),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DV68,$ED68:$IG68),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DW68,$ED68:$IG68),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DX68,$ED68:$IG68),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DY68,$ED68:$IG68),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED68:$IG68,MATCH(0,COUNTIF($DO68:DZ68,$ED68:$IG68),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR68:EA68,\"\")","v":2}]
["C&I Commercial Kitchen Solutions","R90 Commercial Ice Makers","R90","2018-07-01","2019-06-30","Per Measure","$0.00",0,"Per Measure","$100.00",0,"2016-11-01","2019-06-30","Calculated","{Measure:Quantity} * {Energy Savings - kWh Per Year}",1E-4,null,"{Measure:Quantity} * {Energy Savings - kWh Per Year} / 5858",null,null,"{Measure:Quantity} * {Energy Savings - kWh Per Year} / 5858 * {Factor:WinterCF}","{Measure:Quantity} * {Energy Savings - kWh Per Year} / 5858 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2019-06-30",8,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Energy Savings - kWh Per Year}",758,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS69 * AU69","v":758},{"$f":"0.0001","v":1E-4},0,{"$f":"AS69 * AU69 / 5858","v":0.1293956981905087},0,0,{"$f":"AS69 * AU69 / 5858 * AF69","v":6.5862410378968922E-2},{"$f":"AS69 * AU69 / 5858 * AG69","v":9.5752816660976431E-2},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL69,BR69,BS69,BT69,BU69,BV69,BW69,BX69,BY69,AE69,AH69,AI69,AJ69,AK69,AL69,AM69,AN69,AO69,AP69,BZ69,CA69)","v":387.20575154134025},98.702347225311826,0,0,0,0,0,0,485.90809876665207,0,null,{"$f":"0","v":0},null,null,0,1,4.8590809876665206,1,100,null,"Electric",null,"X=$0.00",null,"X=AS69 * AU69","X=0.0001",0,"X=AS69 * AU69 / 5858",0,0,"X=AS69 * AU69 / 5858 * AF69","X=AS69 * AU69 / 5858 * AG69",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DQ69,$ED69:$IG69),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DR69,$ED69:$IG69),0)),\"\")","v":"{Energy Savings - kWh Per Year}"},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DS69,$ED69:$IG69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DT69,$ED69:$IG69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DU69,$ED69:$IG69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DV69,$ED69:$IG69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DW69,$ED69:$IG69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DX69,$ED69:$IG69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DY69,$ED69:$IG69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED69:$IG69,MATCH(0,COUNTIF($DO69:DZ69,$ED69:$IG69),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Energy Savings - kWh Per Year}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Commercial Kitchen Solutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DQ70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DR70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DS70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DT70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DU70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DV70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DW70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DX70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DY70,$ED70:$IG70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED70:$IG70,MATCH(0,COUNTIF($DO70:DZ70,$ED70:$IG70),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I Do It Yourself","High Efficiency Pre-Rinse Spray Valves","HPSV","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,if({Fuel}=6,if({Location}=1,1774.94,5324.83),0))*({Measure:Quantity})",0,1,null,null,null,null,null,"if({Measure:Quantity}=0,0,if({Fuel}=1,if({Location}=1,7.42,22.26),0))*10*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=2,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=3,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})",null,null,"if({Measure:Quantity}=0,0,if({Location}=1,10296,30888))*{Measure:Quantity}","2017-01-01","2019-06-30",5,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR71","v":"{Measure:Quantity}"},1,{"$f":"DS71","v":"{Fuel}"},1,{"$f":"DT71","v":"{Location}"},1,{"$f":"DU71","v":""},null,{"$f":"DV71","v":""},null,{"$f":"DW71","v":""},null,{"$f":"DX71","v":""},null,{"$f":"DY71","v":""},null,{"$f":"DZ71","v":""},null,{"$f":"EA71","v":""},null,{"$f":"IF(AS71=0,0,IF(AU71=6,IF(AW71=1,1774.94,5324.83),0))*(AS71)","v":0},{"$f":"0","v":0},{"$f":"1","v":1},0,0,0,0,0,{"$f":"IF(AS71=0,0,IF(AU71=1,IF(AW71=1,7.42,22.26),0))*10*(AS71)","v":74.2},{"$f":"IF(AS71=0,0,IF(AU71=2,IF(AW71=1,7.42,22.26),0))*(AS71)","v":0},{"$f":"IF(AS71=0,0,IF(AU71=3,IF(AW71=1,7.42,22.26),0))*(AS71)","v":0},0,0,{"$f":"IF(AS71=0,0,IF(AW71=1,10296,30888))*AS71","v":10296},"Res","Default DR",{"$f":"Benefits(BL71,BR71,BS71,BT71,BU71,BV71,BW71,BX71,BY71,AE71,AH71,AI71,AJ71,AK71,AL71,AM71,AN71,AO71,AP71,BZ71,CA71)","v":0},0,328.85347773607759,0,0,0,0,301.98697818566035,{"$f":"(--(CB71>0))*CB71+(--(CC71>0))*CC71+(--(CD71>0))*CD71+(--(CE71>0))*CE71+(--(CF71>0))*CF71+(--(CG71>0))*CG71+(--(CH71>0))*CH71+(--(CI71>0))*CI71","v":630.84045592173788},{"$f":"(--(CB71<0))*-CB71+(--(CC71<0))*-CC71+(--(CD71<0))*-CD71+(--(CE71<0))*-CE71+(--(CF71<0))*-CF71+(--(CG71<0))*-CG71+(--(CH71<0))*-CH71+(--(CI71<0))*-CI71","v":0},null,40,null,null,{"$f":"CK71+CM71","v":40},{"$f":"IF(NetOrGross=\"Net\",(1-AO71+AP71),1)","v":1},{"$f":"(SUMPRODUCT(CB71:CI71,--(CB71:CI71>0))+CL71)*CQ71/((-SUMPRODUCT(CB71:CI71,--(CB71:CI71<0))+MAX(CM71,CT71)+CN71+CO71)*CQ71+IF(FRIncentives=\"Yes\",CT71*(1-CQ71),0))","v":15.727760057884266},1,40.11,null,"NG",null,"X=$0.00",null,"X=if(AS71=0,0,if(AU71=6,if(AW71=1,1774.94,5324.83),0))*(AS71)","X=0","X=1",0,0,0,0,0,"X=if(AS71=0,0,if(AU71=1,if(AW71=1,7.42,22.26),0))*10*(AS71)","X=if(AS71=0,0,if(AU71=2,if(AW71=1,7.42,22.26),0))*(AS71)","X=if(AS71=0,0,if(AU71=3,if(AW71=1,7.42,22.26),0))*(AS71)",0,0,"X=if(AS71=0,0,if(AW71=1,10296,30888))*AS71",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DQ71,$ED71:$IG71),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DR71,$ED71:$IG71),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DS71,$ED71:$IG71),0)),\"\")","v":"{Location}"},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DT71,$ED71:$IG71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DU71,$ED71:$IG71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DV71,$ED71:$IG71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DW71,$ED71:$IG71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DX71,$ED71:$IG71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DY71,$ED71:$IG71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED71:$IG71,MATCH(0,COUNTIF($DO71:DZ71,$ED71:$IG71),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Location}","{Measure:Quantity}","","","","","","","",null,3]
["C&I Do It Yourself","High Efficiency Pre-Rinse Spray Valves","HPSV","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,if({Fuel}=6,if({Location}=1,1774.94,5324.83),0))*({Measure:Quantity})",0,1,null,null,null,null,null,"if({Measure:Quantity}=0,0,if({Fuel}=1,if({Location}=1,7.42,22.26),0))*10*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=2,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=3,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})",null,null,"if({Measure:Quantity}=0,0,if({Location}=1,10296,30888))*{Measure:Quantity}","2017-01-01","2019-06-30",5,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR72","v":"{Measure:Quantity}"},1,{"$f":"DS72","v":"{Fuel}"},6,{"$f":"DT72","v":"{Location}"},1,{"$f":"DU72","v":""},null,{"$f":"DV72","v":""},null,{"$f":"DW72","v":""},null,{"$f":"DX72","v":""},null,{"$f":"DY72","v":""},null,{"$f":"DZ72","v":""},null,{"$f":"EA72","v":""},null,{"$f":"IF(AS72=0,0,IF(AU72=6,IF(AW72=1,1774.94,5324.83),0))*(AS72)","v":1774.94},{"$f":"0","v":0},{"$f":"1","v":1},0,0,0,0,0,{"$f":"IF(AS72=0,0,IF(AU72=1,IF(AW72=1,7.42,22.26),0))*10*(AS72)","v":0},{"$f":"IF(AS72=0,0,IF(AU72=2,IF(AW72=1,7.42,22.26),0))*(AS72)","v":0},{"$f":"IF(AS72=0,0,IF(AU72=3,IF(AW72=1,7.42,22.26),0))*(AS72)","v":0},0,0,{"$f":"IF(AS72=0,0,IF(AW72=1,10296,30888))*AS72","v":10296},"Res","Default DR",{"$f":"Benefits(BL72,BR72,BS72,BT72,BU72,BV72,BW72,BX72,BY72,AE72,AH72,AI72,AJ72,AK72,AL72,AM72,AN72,AO72,AP72,BZ72,CA72)","v":607.3985349404951},0,0,0,0,0,0,301.98697818566035,{"$f":"(--(CB72>0))*CB72+(--(CC72>0))*CC72+(--(CD72>0))*CD72+(--(CE72>0))*CE72+(--(CF72>0))*CF72+(--(CG72>0))*CG72+(--(CH72>0))*CH72+(--(CI72>0))*CI72","v":909.3855131261555},{"$f":"(--(CB72<0))*-CB72+(--(CC72<0))*-CC72+(--(CD72<0))*-CD72+(--(CE72<0))*-CE72+(--(CF72<0))*-CF72+(--(CG72<0))*-CG72+(--(CH72<0))*-CH72+(--(CI72<0))*-CI72","v":0},null,40,null,null,{"$f":"CK72+CM72","v":40},{"$f":"IF(NetOrGross=\"Net\",(1-AO72+AP72),1)","v":1},{"$f":"(SUMPRODUCT(CB72:CI72,--(CB72:CI72>0))+CL72)*CQ72/((-SUMPRODUCT(CB72:CI72,--(CB72:CI72<0))+MAX(CM72,CT72)+CN72+CO72)*CQ72+IF(FRIncentives=\"Yes\",CT72*(1-CQ72),0))","v":22.672289033312278},1,40.11,null,"Electric",null,"X=$0.00",null,"X=if(AS72=0,0,if(AU72=6,if(AW72=1,1774.94,5324.83),0))*(AS72)","X=0","X=1",0,0,0,0,0,"X=if(AS72=0,0,if(AU72=1,if(AW72=1,7.42,22.26),0))*10*(AS72)","X=if(AS72=0,0,if(AU72=2,if(AW72=1,7.42,22.26),0))*(AS72)","X=if(AS72=0,0,if(AU72=3,if(AW72=1,7.42,22.26),0))*(AS72)",0,0,"X=if(AS72=0,0,if(AW72=1,10296,30888))*AS72",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DQ72,$ED72:$IG72),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DR72,$ED72:$IG72),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DS72,$ED72:$IG72),0)),\"\")","v":"{Location}"},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DT72,$ED72:$IG72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DU72,$ED72:$IG72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DV72,$ED72:$IG72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DW72,$ED72:$IG72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DX72,$ED72:$IG72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DY72,$ED72:$IG72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED72:$IG72,MATCH(0,COUNTIF($DO72:DZ72,$ED72:$IG72),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Location}","{Measure:Quantity}","","","","","","","",null,3]
["C&I Do It Yourself","High Efficiency Pre-Rinse Spray Valves","HPSV","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,if({Fuel}=6,if({Location}=1,1774.94,5324.83),0))*({Measure:Quantity})",0,1,null,null,null,null,null,"if({Measure:Quantity}=0,0,if({Fuel}=1,if({Location}=1,7.42,22.26),0))*10*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=2,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=3,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})",null,null,"if({Measure:Quantity}=0,0,if({Location}=1,10296,30888))*{Measure:Quantity}","2017-01-01","2019-06-30",5,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR73","v":"{Measure:Quantity}"},1,{"$f":"DS73","v":"{Fuel}"},3,{"$f":"DT73","v":"{Location}"},1,{"$f":"DU73","v":""},null,{"$f":"DV73","v":""},null,{"$f":"DW73","v":""},null,{"$f":"DX73","v":""},null,{"$f":"DY73","v":""},null,{"$f":"DZ73","v":""},null,{"$f":"EA73","v":""},null,{"$f":"IF(AS73=0,0,IF(AU73=6,IF(AW73=1,1774.94,5324.83),0))*(AS73)","v":0},{"$f":"0","v":0},{"$f":"1","v":1},0,0,0,0,0,{"$f":"IF(AS73=0,0,IF(AU73=1,IF(AW73=1,7.42,22.26),0))*10*(AS73)","v":0},{"$f":"IF(AS73=0,0,IF(AU73=2,IF(AW73=1,7.42,22.26),0))*(AS73)","v":0},{"$f":"IF(AS73=0,0,IF(AU73=3,IF(AW73=1,7.42,22.26),0))*(AS73)","v":7.42},0,0,{"$f":"IF(AS73=0,0,IF(AW73=1,10296,30888))*AS73","v":10296},"Res","RGGI DR",{"$f":"Benefits(BL73,BR73,BS73,BT73,BU73,BV73,BW73,BX73,BY73,AE73,AH73,AI73,AJ73,AK73,AL73,AM73,AN73,AO73,AP73,BZ73,CA73)","v":0},0,0,729.16018029014924,0,0,0,301.98697818566035,{"$f":"(--(CB73>0))*CB73+(--(CC73>0))*CC73+(--(CD73>0))*CD73+(--(CE73>0))*CE73+(--(CF73>0))*CF73+(--(CG73>0))*CG73+(--(CH73>0))*CH73+(--(CI73>0))*CI73","v":1031.1471584758096},{"$f":"(--(CB73<0))*-CB73+(--(CC73<0))*-CC73+(--(CD73<0))*-CD73+(--(CE73<0))*-CE73+(--(CF73<0))*-CF73+(--(CG73<0))*-CG73+(--(CH73<0))*-CH73+(--(CI73<0))*-CI73","v":0},null,40,null,null,{"$f":"CK73+CM73","v":40},{"$f":"IF(NetOrGross=\"Net\",(1-AO73+AP73),1)","v":1},{"$f":"(SUMPRODUCT(CB73:CI73,--(CB73:CI73>0))+CL73)*CQ73/((-SUMPRODUCT(CB73:CI73,--(CB73:CI73<0))+MAX(CM73,CT73)+CN73+CO73)*CQ73+IF(FRIncentives=\"Yes\",CT73*(1-CQ73),0))","v":25.707982011363992},1,40.11,null,"RGGI",null,"X=$0.00",null,"X=if(AS73=0,0,if(AU73=6,if(AW73=1,1774.94,5324.83),0))*(AS73)","X=0","X=1",0,0,0,0,0,"X=if(AS73=0,0,if(AU73=1,if(AW73=1,7.42,22.26),0))*10*(AS73)","X=if(AS73=0,0,if(AU73=2,if(AW73=1,7.42,22.26),0))*(AS73)","X=if(AS73=0,0,if(AU73=3,if(AW73=1,7.42,22.26),0))*(AS73)",0,0,"X=if(AS73=0,0,if(AW73=1,10296,30888))*AS73",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DQ73,$ED73:$IG73),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DR73,$ED73:$IG73),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DS73,$ED73:$IG73),0)),\"\")","v":"{Location}"},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DT73,$ED73:$IG73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DU73,$ED73:$IG73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DV73,$ED73:$IG73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DW73,$ED73:$IG73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DX73,$ED73:$IG73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DY73,$ED73:$IG73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED73:$IG73,MATCH(0,COUNTIF($DO73:DZ73,$ED73:$IG73),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}","{Location}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Location}","{Measure:Quantity}","","","","","","","",null,3]
["C&I Do It Yourself","High Efficiency Pre-Rinse Spray Valves","HPSV","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,if({Fuel}=6,if({Location}=1,1774.94,5324.83),0))*({Measure:Quantity})",0,1,null,null,null,null,null,"if({Measure:Quantity}=0,0,if({Fuel}=1,if({Location}=1,7.42,22.26),0))*10*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=2,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})","if({Measure:Quantity}=0,0,if({Fuel}=3,if({Location}=1,7.42,22.26),0))*({Measure:Quantity})",null,null,"if({Measure:Quantity}=0,0,if({Location}=1,10296,30888))*{Measure:Quantity}","2017-01-01","2019-06-30",5,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR74","v":"{Measure:Quantity}"},1,{"$f":"DS74","v":"{Fuel}"},2,{"$f":"DT74","v":"{Location}"},1,{"$f":"DU74","v":""},null,{"$f":"DV74","v":""},null,{"$f":"DW74","v":""},null,{"$f":"DX74","v":""},null,{"$f":"DY74","v":""},null,{"$f":"DZ74","v":""},null,{"$f":"EA74","v":""},null,{"$f":"IF(AS74=0,0,IF(AU74=6,IF(AW74=1,1774.94,5324.83),0))*(AS74)","v":0},{"$f":"0","v":0},{"$f":"1","v":1},0,0,0,0,0,{"$f":"IF(AS74=0,0,IF(AU74=1,IF(AW74=1,7.42,22.26),0))*10*(AS74)","v":0},{"$f":"IF(AS74=0,0,IF(AU74=2,IF(AW74=1,7.42,22.26),0))*(AS74)","v":7.42},{"$f":"IF(AS74=0,0,IF(AU74=3,IF(AW74=1,7.42,22.26),0))*(AS74)","v":0},0,0,{"$f":"IF(AS74=0,0,IF(AW74=1,10296,30888))*AS74","v":10296},"Res","RGGI DR",{"$f":"Benefits(BL74,BR74,BS74,BT74,BU74,BV74,BW74,BX74,BY74,AE74,AH74,AI74,AJ74,AK74,AL74,AM74,AN74,AO74,AP74,BZ74,CA74)","v":0},0,0,0,0,1044.0643682453783,0,301.98697818566035,{"$f":"(--(CB74>0))*CB74+(--(CC74>0))*CC74+(--(CD74>0))*CD74+(--(CE74>0))*CE74+(--(CF74>0))*CF74+(--(CG74>0))*CG74+(--(CH74>0))*CH74+(--(CI74>0))*CI74","v":1346.0513464310386},{"$f":"(--(CB74<0))*-CB74+(--(CC74<0))*-CC74+(--(CD74<0))*-CD74+(--(CE74<0))*-CE74+(--(CF74<0))*-CF74+(--(CG74<0))*-CG74+(--(CH74<0))*-CH74+(--(CI74<0))*-CI74","v":0},null,40,null,null,{"$f":"CK74+CM74","v":40},{"$f":"IF(NetOrGross=\"Net\",(1-AO74+AP74),1)","v":1},{"$f":"(SUMPRODUCT(CB74:CI74,--(CB74:CI74>0))+CL74)*CQ74/((-SUMPRODUCT(CB74:CI74,--(CB74:CI74<0))+MAX(CM74,CT74)+CN74+CO74)*CQ74+IF(FRIncentives=\"Yes\",CT74*(1-CQ74),0))","v":33.558996420619266},1,40.11,null,"RGGI",null,"X=$0.00",null,"X=if(AS74=0,0,if(AU74=6,if(AW74=1,1774.94,5324.83),0))*(AS74)","X=0","X=1",0,0,0,0,0,"X=if(AS74=0,0,if(AU74=1,if(AW74=1,7.42,22.26),0))*10*(AS74)","X=if(AS74=0,0,if(AU74=2,if(AW74=1,7.42,22.26),0))*(AS74)","X=if(AS74=0,0,if(AU74=3,if(AW74=1,7.42,22.26),0))*(AS74)",0,0,"X=if(AS74=0,0,if(AW74=1,10296,30888))*AS74",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DQ74,$ED74:$IG74),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DR74,$ED74:$IG74),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DS74,$ED74:$IG74),0)),\"\")","v":"{Location}"},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DT74,$ED74:$IG74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DU74,$ED74:$IG74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DV74,$ED74:$IG74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DW74,$ED74:$IG74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DX74,$ED74:$IG74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DY74,$ED74:$IG74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED74:$IG74,MATCH(0,COUNTIF($DO74:DZ74,$ED74:$IG74),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G74,FIND(CHAR(160),SUBSTITUTE($G74,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G74,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G74,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O74,FIND(CHAR(160),SUBSTITUTE($O74,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O74,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O74,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fuel}","{Location}","{Measure:Quantity}","","","","","","",{"$f":"IFERROR(MID($R74,FIND(CHAR(160),SUBSTITUTE($R74,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R74,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R74,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U74,FIND(CHAR(160),SUBSTITUTE($U74,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U74,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U74,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V74,FIND(CHAR(160),SUBSTITUTE($V74,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V74,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V74,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W74,FIND(CHAR(160),SUBSTITUTE($W74,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W74,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W74,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fuel}","{Location}","{Measure:Quantity}","","","","","","",{"$f":"IFERROR(MID($X74,FIND(CHAR(160),SUBSTITUTE($X74,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X74,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X74,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fuel}","{Location}","{Measure:Quantity}","","","","","","",{"$f":"IFERROR(MID($Y74,FIND(CHAR(160),SUBSTITUTE($Y74,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y74,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y74,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fuel}","{Location}","{Measure:Quantity}","","","","","","",{"$f":"IFERROR(MID($Z74,FIND(CHAR(160),SUBSTITUTE($Z74,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z74,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z74,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA74,FIND(CHAR(160),SUBSTITUTE($AA74,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA74,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA74,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB74,FIND(CHAR(160),SUBSTITUTE($AB74,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB74,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB74,\"{\",CHAR(160),HZ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Location}","{Measure:Quantity}","","","","","","","",null,3]
["C&I Do It Yourself",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DQ75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DR75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DS75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DT75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DU75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DV75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DW75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DX75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DY75,$ED75:$IG75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED75:$IG75,MATCH(0,COUNTIF($DO75:DZ75,$ED75:$IG75),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric","Demand Control Ventilation - Existing Equipment Install","DCV - DCVE","2018-07-01","2019-06-30","Per Measure","$2100.00",0,"Per Measure","$500.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * (12/ {EER}) * 719",1E-4,null,"{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * 12/ {EER}",null,null,"{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * 12/ {EER} * {Factor:WinterCF}","{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * 12/ {EER} * {Factor:SummerCF}",null,null,null,null,null,null,"2018-01-01","2019-06-30",10,1.4999999999999999E-2,0.77700000000000002,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,{"$f":"DR76","v":"{Measure:Quantity}"},1,{"$f":"DS76","v":"{Area Sq. Ft}"},8400,{"$f":"DT76","v":"{Space Type}"},0.37,{"$f":"DU76","v":"{EER}"},10,{"$f":"DV76","v":""},null,{"$f":"DW76","v":""},null,{"$f":"DX76","v":""},null,{"$f":"DY76","v":""},null,{"$f":"DZ76","v":""},null,{"$f":"EA76","v":""},null,{"$f":"AS76 * AU76 * AW76 * 0.000433 * (12/ AY76) * 719","v":1161.1251791999998},{"$f":"0.0001","v":1E-4},0,{"$f":"AS76 * AU76 * AW76 * 0.000433 * 12/ AY76","v":1.6149168},0,0,{"$f":"AS76 * AU76 * AW76 * 0.000433 * 12/ AY76 * AF76","v":2.4223752000000001E-2},{"$f":"AS76 * AU76 * AW76 * 0.000433 * 12/ AY76 * AG76","v":1.2547903536},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL76,BR76,BS76,BT76,BU76,BV76,BW76,BX76,BY76,AE76,AH76,AI76,AJ76,AK76,AL76,AM76,AN76,AO76,AP76,BZ76,CA76)","v":660.06566646720648},698.50888253037192,0,0,0,0,0,0,{"$f":"(--(CB76>0))*CB76+(--(CC76>0))*CC76+(--(CD76>0))*CD76+(--(CE76>0))*CE76+(--(CF76>0))*CF76+(--(CG76>0))*CG76+(--(CH76>0))*CH76+(--(CI76>0))*CI76","v":1358.5745489975784},{"$f":"(--(CB76<0))*-CB76+(--(CC76<0))*-CC76+(--(CD76<0))*-CD76+(--(CE76<0))*-CE76+(--(CF76<0))*-CF76+(--(CG76<0))*-CG76+(--(CH76<0))*-CH76+(--(CI76<0))*-CI76","v":0},null,{"$f":"2100","v":2100},null,null,{"$f":"CK76+CM76","v":2100},{"$f":"IF(NetOrGross=\"Net\",(1-AO76+AP76),1)","v":1},{"$f":"(SUMPRODUCT(CB76:CI76,--(CB76:CI76>0))+CL76)*CQ76/((-SUMPRODUCT(CB76:CI76,--(CB76:CI76<0))+MAX(CM76,CT76)+CN76+CO76)*CQ76+IF(FRIncentives=\"Yes\",CT76*(1-CQ76),0))","v":0.64694026142741834},0,{"$f":"CM76*CU76","v":0},null,"Electric",0,"X=$2100.00",null,"X=AS76 * AU76 * AW76 * 0.000433 * (12/ AY76) * 719","X=0.0001",0,"X=AS76 * AU76 * AW76 * 0.000433 * 12/ AY76",0,0,"X=AS76 * AU76 * AW76 * 0.000433 * 12/ AY76 * AF76","X=AS76 * AU76 * AW76 * 0.000433 * 12/ AY76 * AG76",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DQ76,$ED76:$IG76),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DR76,$ED76:$IG76),0)),\"\")","v":"{Area Sq. Ft}"},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DS76,$ED76:$IG76),0)),\"\")","v":"{Space Type}"},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DT76,$ED76:$IG76),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DU76,$ED76:$IG76),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DV76,$ED76:$IG76),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DW76,$ED76:$IG76),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DX76,$ED76:$IG76),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DY76,$ED76:$IG76),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED76:$IG76,MATCH(0,COUNTIF($DO76:DZ76,$ED76:$IG76),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","{Factor:WinterCF}","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Electric","Demand Control Ventilation - New Equipment Install","DCV - DCVN","2018-07-01","2019-06-30","Per Measure","$850.00",0,"Per Measure","$500.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * 12/ {EER} * 719",1E-4,null,"{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * 12/ {EER}",null,null,"{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * 12/ {EER} * {Factor:WinterCF}","{Measure:Quantity} * {Area Sq. Ft} * {Space Type} * 0.000433 * 12/ {EER} * {Factor:SummerCF}",null,null,null,null,null,null,"2018-01-01","2019-06-30",10,1.4999999999999999E-2,0.77700000000000002,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,{"$f":"DR77","v":"{Measure:Quantity}"},1,{"$f":"DS77","v":"{Area Sq. Ft}"},8400,{"$f":"DT77","v":"{Space Type}"},0.37,{"$f":"DU77","v":"{EER}"},10,{"$f":"DV77","v":""},null,{"$f":"DW77","v":""},null,{"$f":"DX77","v":""},null,"",null,"",null,"",null,{"$f":"AS77 * AU77 * AW77 * 0.000433 * 12/ AY77 * 719","v":1161.1251792},{"$f":"0.0001","v":1E-4},0,{"$f":"AS77 * AU77 * AW77 * 0.000433 * 12/ AY77","v":1.6149168},0,0,{"$f":"AS77 * AU77 * AW77 * 0.000433 * 12/ AY77 * AF77","v":2.4223752000000001E-2},{"$f":"AS77 * AU77 * AW77 * 0.000433 * 12/ AY77 * AG77","v":1.2547903536},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL77,BR77,BS77,BT77,BU77,BV77,BW77,BX77,BY77,AE77,AH77,AI77,AJ77,AK77,AL77,AM77,AN77,AO77,AP77,BZ77,CA77)","v":660.06566646720682},698.50888253037192,0,0,0,0,0,0,1358.5745489975789,0,null,{"$f":"850","v":850},null,null,850,1,1.5983229988206811,1,350,null,"Electric",null,"X=$850.00",null,"X=AS77 * AU77 * AW77 * 0.000433 * 12/ AY77 * 719","X=0.0001",0,"X=AS77 * AU77 * AW77 * 0.000433 * 12/ AY77",0,0,"X=AS77 * AU77 * AW77 * 0.000433 * 12/ AY77 * AF77","X=AS77 * AU77 * AW77 * 0.000433 * 12/ AY77 * AG77",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DQ77,$ED77:$IG77),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DR77,$ED77:$IG77),0)),\"\")","v":"{Area Sq. Ft}"},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DS77,$ED77:$IG77),0)),\"\")","v":"{Space Type}"},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DT77,$ED77:$IG77),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DU77,$ED77:$IG77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DV77,$ED77:$IG77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DW77,$ED77:$IG77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DX77,$ED77:$IG77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DY77,$ED77:$IG77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED77:$IG77,MATCH(0,COUNTIF($DO77:DZ77,$ED77:$IG77),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","{Factor:WinterCF}","","","","","","{Measure:Quantity}","{Area Sq. Ft}","{Space Type}","{EER}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Electric","DHP Lost Opportunity 2 Zones","DHP2L","2018-07-01","2019-06-30","Per Measure","$682.00",0,"Per Measure","$750.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01","2019-06-30",18,1,1,0.35903668426719332,0.49466044943753973,8.3490233006711018E-2,6.2633575534028096E-2,1,1,1,0.33,1.6E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,-955.81994796537947,0,0,null,0,0,-0.29560216263036082,0.31054402899539008,0,2.6498839555107905,10.703744741641898,0.17864386216926675,0.81878436827580603,0,"Res","Default DR",{"$f":"Benefits(BL78,BR78,BS78,BT78,BU78,BV78,BW78,BX78,BY78,AE78,AH78,AI78,AJ78,AK78,AL78,AM78,AN78,AO78,AP78,BZ78,CA78)","v":-880.03368949242008},-250.88582264340158,0,3656.6523998906287,54.724425480094695,1249.1224058797945,272.59461270322907,0,5233.0938439537476,1130.9195121358216,null,{"$f":"682","v":682},null,null,1812.9195121358216,1,2.7821997752638894,1,750,null,"Electric",null,"X=$682.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DQ78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DR78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DS78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DT78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DU78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DV78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DW78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DX78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DY78,$ED78:$IG78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED78:$IG78,MATCH(0,COUNTIF($DO78:DZ78,$ED78:$IG78),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric","DHP Lost Opportunity 3 Zones","DHP3L","2018-07-01","2019-06-30","Per Measure","$682.00",0,"Per Measure","$1000.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01","2019-06-30",18,1,1,0.35903668426719332,0.49466044943753973,8.3490233006711018E-2,6.2633575534028096E-2,1,1,1,0.33,1.6E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,-1311.5733496789819,0,0,null,0,0,-0.42242542670199923,0.39912113477379885,0,3.5591171729928073,14.376433974055214,0.2399404835725488,1.099727216374182,0,"Res","Default DR",{"$f":"Benefits(BL79,BR79,BS79,BT79,BU79,BV79,BW79,BX79,BY79,AE79,AH79,AI79,AJ79,AK79,AL79,AM79,AN79,AO79,AP79,BZ79,CA79)","v":-1207.57966645799},-398.44348710239342,0,4911.3299188256105,73.501574324912767,1677.7236590648754,366.12779413216646,0,7028.6829463475651,1606.0231535603834,null,{"$f":"682","v":682},null,null,2288.0231535603834,1,2.6970915192157388,1,1000,null,"Electric",null,"X=$682.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DQ79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DR79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DS79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DT79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DU79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DV79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DW79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DX79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DY79,$ED79:$IG79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED79:$IG79,MATCH(0,COUNTIF($DO79:DZ79,$ED79:$IG79),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric","DHP Lost Opportunity 4 Zones","DHP4L","2018-07-01","2019-06-30","Per Measure","$682.00",0,"Per Measure","$1250.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01","2019-06-30",18,1,1,0.35903668426719332,0.49466044943753973,8.3490233006711018E-2,6.2633575534028096E-2,1,1,1,0.33,1.6E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,-1667.3267513925844,0,0,null,0,0,-0.54924869077363758,0.48769824055220762,0,4.4683503904748241,18.049123206468529,0.30123710497583084,1.380670064472558,0,"Res","Default DR",{"$f":"Benefits(BL80,BR80,BS80,BT80,BU80,BV80,BW80,BX80,BY80,AE80,AH80,AI80,AJ80,AK80,AL80,AM80,AN80,AO80,AP80,BZ80,CA80)","v":-1535.1256434235597},-546.0011515613852,0,6166.0074377605933,92.278723169730824,2106.324912249956,459.6609755611039,0,8824.2720487413844,2081.1267949849448,null,{"$f":"682","v":682},null,null,2763.1267949849448,1,2.6490351739316682,1,1250,null,"Electric",null,"X=$682.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DQ80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DR80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DS80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DT80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DU80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DV80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DW80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DX80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DY80,$ED80:$IG80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED80:$IG80,MATCH(0,COUNTIF($DO80:DZ80,$ED80:$IG80),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric","DHP Lost Opportunity Single Zone","DHP1L","2018-07-01","2019-06-30","Per Measure","$682.00",0,"Per Measure","$500.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01","2019-06-30",18,1,1,0.35903668426719332,0.49466044943753973,8.3490233006711018E-2,6.2633575534028096E-2,1,1,1,0.33,1.6E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,-600,0,0,null,0,0,-0.16877889855872241,0.2219669232169813,0,1.7406507380287735,7.031055509228584,0.11734724076598473,0.53784152017743003,0,"Res","Default DR",{"$f":"Benefits(BL81,BR81,BS81,BT81,BU81,BV81,BW81,BX81,BY81,AE81,AH81,AI81,AJ81,AK81,AL81,AM81,AN81,AO81,AP81,BZ81,CA81)","v":-552.42644267827859},-103.3281581844098,0,2401.9748809556463,35.94727663527663,820.52115269471369,179.06143127429158,0,3437.5047415599279,655.75460086268845,null,{"$f":"682","v":682},null,null,1337.7546008626884,1,2.5696078633130148,1,500,null,"Electric",null,"X=$682.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DQ81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DR81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DS81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DT81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DU81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DV81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DW81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DX81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DY81,$ED81:$IG81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED81:$IG81,MATCH(0,COUNTIF($DO81:DZ81,$ED81:$IG81),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric","Ductless Heat Pump Multi-Family","MPDHPNC","2018-07-01","2019-06-30","Per Measure","$682.00",0,"Calculated","{Measure:Quantity}*(500+({Number of Zones}-1)*250)",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01","2019-06-30",18,1,1,0.37790707251450212,0.51552572811438324,5.8962986126380804E-2,4.747960661182303E-2,1,1,1,0.11,0.01,null,{"$f":"DR82","v":""},1,"{Number of Indoor Units}",1,{"$f":"DT82","v":""},null,{"$f":"DU82","v":""},null,{"$f":"DV82","v":""},null,{"$f":"DW82","v":""},null,{"$f":"DX82","v":""},null,"",null,"",null,"",null,-396.59538228525719,null,null,null,null,null,-0.18934268456486136,0.11072138222301103,0,1.0447076716990744,4.2199146963574963,7.0429730676342089E-2,0.32280293226656792,0,"Res","Default DR",{"$f":"Benefits(BL82,BR82,BS82,BT82,BU82,BV82,BW82,BX82,BY82,AE82,AH82,AI82,AJ82,AK82,AL82,AM82,AN82,AO82,AP82,BZ82,CA82)","v":-368.05748855420268},-239.53642958582026,0,1441.6226819888057,21.574917274956285,492.46222937422232,107.46949222537066,0,2063.1293208633547,607.59391814002288,null,{"$f":"682","v":682},null,null,1289.5939181400229,1,1.5998286684222265,1,{"$f":"500+(AU82-1)*250","v":500},null,"Electric",null,"X=$682.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DQ82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DR82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DS82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DT82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DU82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DV82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DW82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DX82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DY82,$ED82:$IG82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED82:$IG82,MATCH(0,COUNTIF($DO82:DZ82,$ED82:$IG82),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric","HVAC AIR-TO-AIR HEAT PUMP: < 5.4 Packaged","AH2","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*50",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * ((12 * {Unit Size  - Tons} * (1/13.0 - 1/{SEER}) * 829) + ({Heating BTUH}/1000 * (1/7.7 - 1/{HSPF}) * 2200))",1E-4,null,"{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/13.0 - 1/{SEER})",null,null,"{Measure:Quantity} * {Heating BTUH}/1000 * (1/7.7 - 1/{HSPF}) * {Factor:WinterCF}","{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/13.0 - 1/{SEER}) * {Factor:SummerCF}",null,null,null,null,null,null,"2018-01-01","2019-06-30",15,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,{"$f":"DS83","v":"{Unit Size  - Tons}"},5,"{SEER}",16,"{Heating BTUH}",56500,"{HSPF}",9,"",null,"",null,"",null,"",null,"",null,{"$f":"AS83 * ((12 * AU83 * (1/13 - 1/AW83) * 829) + (AY83/1000 * (1/7.7 - 1/BA83) * 2200))","v":3049.1498778998775},{"$f":"0.0001","v":1E-4},0,{"$f":"AS83 * 12 * AU83 * (1/13 - 1/AW83)","v":0.86538461538461564},0,0,{"$f":"AS83 * AY83/1000 * (1/7.7 - 1/BA83) * AF83","v":0.44515151515151496},{"$f":"AS83 * 12 * AU83 * (1/13 - 1/AW83) * AG83","v":0.30894230769230779},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL83,BR83,BS83,BT83,BU83,BV83,BW83,BX83,BY83,AE83,AH83,AI83,AJ83,AK83,AL83,AM83,AN83,AO83,AP83,BZ83,CA83)","v":2418.5830872387228},919.13107892604683,0,0,0,0,0,0,3337.7141661647697,0,null,{"$f":"AS83*AU83*100","v":500},null,null,500,1,6.6754283323295391,1,{"$f":"AU83*50","v":250},null,"Electric",null,"X=AS83*AU83*100.0",null,"X=AS83 * ((12 * AU83 * (1/13.0 - 1/AW83) * 829) + (AY83/1000 * (1/7.7 - 1/BA83) * 2200))","X=0.0001",0,"X=AS83 * 12 * AU83 * (1/13.0 - 1/AW83)",0,0,"X=AS83 * AY83/1000 * (1/7.7 - 1/BA83) * AF83","X=AS83 * 12 * AU83 * (1/13.0 - 1/AW83) * AG83",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DQ83,$ED83:$IG83),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DR83,$ED83:$IG83),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DS83,$ED83:$IG83),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DT83,$ED83:$IG83),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DU83,$ED83:$IG83),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DV83,$ED83:$IG83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DW83,$ED83:$IG83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DX83,$ED83:$IG83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DY83,$ED83:$IG83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED83:$IG83,MATCH(0,COUNTIF($DO83:DZ83,$ED83:$IG83),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{SEER}","{Heating BTUH}","{HSPF}","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{SEER}","","","","","","","","{Measure:Quantity}","{Heating BTUH}","{HSPF}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{SEER}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Electric","HVAC AIR-TO-AIR HEAT PUMP: < 5.4 Split","AH1","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*50",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * ((12 * {Unit Size  - Tons} * (1/13.0 - 1/{SEER}) * 829) + ({Heating BTUH}/1000 * (1/7.7 - 1/{HSPF}) * 2200))",1E-4,null,"{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/13.0 - 1/{SEER})",null,null,"{Measure:Quantity} * {Heating BTUH}/1000 * (1/7.7 - 1/{HSPF}) * {Factor:WinterCF}","{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/13.0 - 1/{SEER}) * {Factor:SummerCF}",null,null,null,null,null,null,"2018-01-01","2019-06-30",15,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Unit Size  - Tons}",5,"{SEER}",16,"{Heating BTUH}",56500,"{HSPF}",9,"",null,"",null,"",null,"",null,"",null,{"$f":"AS84 * ((12 * AU84 * (1/13 - 1/AW84) * 829) + (AY84/1000 * (1/7.7 - 1/BA84) * 2200))","v":3049.1498778998775},{"$f":"0.0001","v":1E-4},0,{"$f":"AS84 * 12 * AU84 * (1/13 - 1/AW84)","v":0.86538461538461564},0,0,{"$f":"AS84 * AY84/1000 * (1/7.7 - 1/BA84) * AF84","v":0.44515151515151496},{"$f":"AS84 * 12 * AU84 * (1/13 - 1/AW84) * AG84","v":0.30894230769230779},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL84,BR84,BS84,BT84,BU84,BV84,BW84,BX84,BY84,AE84,AH84,AI84,AJ84,AK84,AL84,AM84,AN84,AO84,AP84,BZ84,CA84)","v":2418.5830872387228},919.13107892604683,0,0,0,0,0,0,3337.7141661647697,0,null,{"$f":"AS84*AU84*100","v":500},null,null,500,1,6.6754283323295391,1,{"$f":"AU84*50","v":250},null,"Electric",null,"X=AS84*AU84*100.0",null,"X=AS84 * ((12 * AU84 * (1/13.0 - 1/AW84) * 829) + (AY84/1000 * (1/7.7 - 1/BA84) * 2200))","X=0.0001",0,"X=AS84 * 12 * AU84 * (1/13.0 - 1/AW84)",0,0,"X=AS84 * AY84/1000 * (1/7.7 - 1/BA84) * AF84","X=AS84 * 12 * AU84 * (1/13.0 - 1/AW84) * AG84",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DQ84,$ED84:$IG84),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DR84,$ED84:$IG84),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DS84,$ED84:$IG84),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DT84,$ED84:$IG84),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DU84,$ED84:$IG84),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DV84,$ED84:$IG84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DW84,$ED84:$IG84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DX84,$ED84:$IG84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DY84,$ED84:$IG84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED84:$IG84,MATCH(0,COUNTIF($DO84:DZ84,$ED84:$IG84),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G84,FIND(CHAR(160),SUBSTITUTE($G84,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G84,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G84,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Unit Size  - Tons}","","","","","","","","",{"$f":"IFERROR(MID($O84,FIND(CHAR(160),SUBSTITUTE($O84,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O84,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O84,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Unit Size  - Tons}","{SEER}","{Heating BTUH}","{HSPF}","","","","","",{"$f":"IFERROR(MID($R84,FIND(CHAR(160),SUBSTITUTE($R84,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R84,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R84,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Unit Size  - Tons}","{SEER}","","","","","","","",{"$f":"IFERROR(MID($U84,FIND(CHAR(160),SUBSTITUTE($U84,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U84,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U84,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Heating BTUH}","{HSPF}","{Factor:WinterCF}","","","","","","",{"$f":"IFERROR(MID($V84,FIND(CHAR(160),SUBSTITUTE($V84,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V84,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V84,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Unit Size  - Tons}","{SEER}","{Factor:SummerCF}","","","","","","",{"$f":"IFERROR(MID($W84,FIND(CHAR(160),SUBSTITUTE($W84,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W84,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W84,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X84,FIND(CHAR(160),SUBSTITUTE($X84,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X84,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X84,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y84,FIND(CHAR(160),SUBSTITUTE($Y84,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y84,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y84,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z84,FIND(CHAR(160),SUBSTITUTE($Z84,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z84,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z84,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA84,FIND(CHAR(160),SUBSTITUTE($AA84,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA84,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA84,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB84,FIND(CHAR(160),SUBSTITUTE($AB84,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB84,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB84,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,5]
["C&I HVAC - Electric","HVAC AIR-TO-AIR HEAT PUMP: > = 5.4 to < 11.25","AH3","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*50",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * ((12 * {Unit Size  - Tons} * (1/11.0 - 1/{EER}) * 829) + ({Heating BTUH}/1000 * (1/3.3 - 1/{COP}) * 1600 / 3.412))",1E-4,null,"{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/11.0 - 1/{EER})",null,null,"{Measure:Quantity} * {Heating BTUH}/1000 * (1/3.3 - 1/{COP}) / 3.412 * {Factor:WinterCF}","{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/11.0 - 1/{EER}) * {Factor:SummerCF}",null,null,null,null,null,null,"2018-01-01","2019-06-30",15,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Unit Size  - Tons}",8,"{EER}",12,"{Heating BTUH}",9200,"{COP}",4,"",null,"",null,"",null,"",null,"",null,{"$f":"AS85 * ((12 * AU85 * (1/11 - 1/AW85) * 829) + (AY85/1000 * (1/3.3 - 1/BA85) * 1600 / 3.412))","v":831.6916409108677},{"$f":"0.0001","v":1E-4},0,{"$f":"AS85 * 12 * AU85 * (1/11 - 1/AW85)","v":0.72727272727272796},0,0,{"$f":"AS85 * AY85/1000 * (1/3.3 - 1/BA85) / 3.412 * AF85","v":6.0055419375466275E-2},{"$f":"AS85 * 12 * AU85 * (1/11 - 1/AW85) * AG85","v":0.25963636363636389},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL85,BR85,BS85,BT85,BU85,BV85,BW85,BX85,BY85,AE85,AH85,AI85,AJ85,AK85,AL85,AM85,AN85,AO85,AP85,BZ85,CA85)","v":659.69710150499077},291.04758200089049,0,0,0,0,0,0,950.74468350588131,0,null,{"$f":"AS85*AU85*100","v":800},null,null,800,1,1.1884308543823516,1,{"$f":"CM85*CU85","v":0},null,"Electric",null,"X=AS85*AU85*100.0",null,"X=AS85 * ((12 * AU85 * (1/11.0 - 1/AW85) * 829) + (AY85/1000 * (1/3.3 - 1/BA85) * 1600 / 3.412))","X=0.0001",0,"X=AS85 * 12 * AU85 * (1/11.0 - 1/AW85)",0,0,"X=AS85 * AY85/1000 * (1/3.3 - 1/BA85) / 3.412 * AF85","X=AS85 * 12 * AU85 * (1/11.0 - 1/AW85) * AG85",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DQ85,$ED85:$IG85),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DR85,$ED85:$IG85),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DS85,$ED85:$IG85),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DT85,$ED85:$IG85),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DU85,$ED85:$IG85),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DV85,$ED85:$IG85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DW85,$ED85:$IG85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DX85,$ED85:$IG85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DY85,$ED85:$IG85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED85:$IG85,MATCH(0,COUNTIF($DO85:DZ85,$ED85:$IG85),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","{Heating BTUH}","{COP}","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","","","","","","","","{Measure:Quantity}","{Heating BTUH}","{COP}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Electric","HVAC WATER SOURCE HEAT PUMP: < 11.25","WH","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * ((12 * {Unit Size  - Tons} * (1/12.0 - 1/{EER}) * 829) + ({Heating BTUH}/1000 * (1/4.2 - 1/{COP}) * 1600 / 3.412))",1E-4,null,"{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/12.0 - 1/{EER})",null,null,"{Measure:Quantity} * {Heating BTUH}/1000 * (1/4.2 - 1/{COP}) / 3.412 * {Factor:WinterCF}","{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/12.0 - 1/{EER}) * {Factor:SummerCF}",null,null,null,null,null,null,"2018-01-01","2019-06-30",15,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Unit Size  - Tons}",3,"{EER}",16,"{Heating BTUH}",37538,"{COP}",4,"",null,"",null,"",null,"",null,"",null,{"$f":"AS86 * ((12 * AU86 * (1/12 - 1/AW86) * 829) + (AY86/1000 * (1/4.2 - 1/BA86) * 1600 / 3.412))","v":412.19269524925988},{"$f":"0.0001","v":1E-4},0,{"$f":"AS86 * 12 * AU86 * (1/12 - 1/AW86)","v":0.74999999999999978},0,0,{"$f":"AS86 * AY86/1000 * (1/4.2 - 1/BA86) / 3.412 * AF86","v":-5.500879249706922E-2},{"$f":"AS86 * 12 * AU86 * (1/12 - 1/AW86) * AG86","v":0.26774999999999993},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL86,BR86,BS86,BT86,BU86,BV86,BW86,BX86,BY86,AE86,AH86,AI86,AJ86,AK86,AL86,AM86,AN86,AO86,AP86,BZ86,CA86)","v":326.95089494906756},120.88999656091394,0,0,0,0,0,0,447.84089150998147,0,null,{"$f":"AS86*AU86*100","v":300},null,null,300,1,1.4928029716999383,1,{"$f":"AU86*10","v":30},null,"Electric",null,"X=AS86*AU86*100.0",null,"X=AS86 * ((12 * AU86 * (1/12.0 - 1/AW86) * 829) + (AY86/1000 * (1/4.2 - 1/BA86) * 1600 / 3.412))","X=0.0001",0,"X=AS86 * 12 * AU86 * (1/12.0 - 1/AW86)",0,0,"X=AS86 * AY86/1000 * (1/4.2 - 1/BA86) / 3.412 * AF86","X=AS86 * 12 * AU86 * (1/12.0 - 1/AW86) * AG86",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DQ86,$ED86:$IG86),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DR86,$ED86:$IG86),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DS86,$ED86:$IG86),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DT86,$ED86:$IG86),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DU86,$ED86:$IG86),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DV86,$ED86:$IG86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DW86,$ED86:$IG86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DX86,$ED86:$IG86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DY86,$ED86:$IG86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED86:$IG86,MATCH(0,COUNTIF($DO86:DZ86,$ED86:$IG86),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","{Heating BTUH}","{COP}","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","","","","","","","","{Measure:Quantity}","{Heating BTUH}","{COP}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Electric","Programmable Thermostat","AF6","2018-07-01","2019-06-30","Per Measure","$157.00",0,"Calculated","{Measure:Quantity}*100",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000 /0.003412",null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01","2019-06-30",8,1,1,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",90,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS87 * (AU87 * 1565 *0.068) / 1000 /0.003412","v":2807.0926143024622},0,0,0,0,0,0,0,0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL87,BR87,BS87,BT87,BU87,BV87,BW87,BX87,BY87,AE87,AH87,AI87,AJ87,AK87,AL87,AM87,AN87,AO87,AP87,BZ87,CA87)","v":1307.226490160032},0,0,0,0,0,0,0,1307.226490160032,0,null,{"$f":"157","v":157},null,null,157,1,8.3262833768154909,1,100,null,"Electric",null,"X=$157.00",null,"X=AS87 * (AU87 * 1565 *0.068) / 1000 /0.003412",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DQ87,$ED87:$IG87),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DR87,$ED87:$IG87),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DS87,$ED87:$IG87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DT87,$ED87:$IG87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DU87,$ED87:$IG87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DV87,$ED87:$IG87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DW87,$ED87:$IG87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DX87,$ED87:$IG87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DY87,$ED87:$IG87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED87:$IG87,MATCH(0,COUNTIF($DO87:DZ87,$ED87:$IG87),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","Variable Refrigerant Flow - Without Heat Recovery","VRFWOHR","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Square Feet Served}*2.88",0,"Calculated","{Measure:Quantity}*({Square Feet Served}*2.75)",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity} * ({Capacity (kBtu/hr)}*(1/if({Capacity (kBtu/hr)}<135,12.9,if({Capacity (kBtu/hr)}<240,12.3,11))-1/{IEER})*829+{Square Feet Served}*47.4/3.412*(1/2.25-1/{COP}))",null,null,"Max({Square Feet Served}*47.4/3.412*(1/2.25-1/{COP})/1600,{Capacity (kBtu/hr)}*(1/if({Capacity (kBtu/hr)}<135,12.9,if({Capacity (kBtu/hr)}<240,12.3,11))-1/{IEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(1/2.25-1/{COP})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Capacity (kBtu/hr)}*(1/if({Capacity (kBtu/hr)}<135,12.9,if({Capacity (kBtu/hr)}<240,12.3,11))-1/{IEER})*{Factor:SummerCF})",null,null,null,null,null,null,"2019-07-01","2020-06-30",20,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Square Feet Served}",5000,"{Capacity (kBtu/hr)}",1000,"{IEER}",20,"{COP}",3,"",null,"",null,"",null,"",null,"",null,{"$f":"AS88 * (AW88*(1/IF(AW88<135,12.9,IF(AW88<240,12.3,11))-1/AY88)*829+AU88*47.4/3.412*(1/2.25-1/BA88))","v":41631.494902127961},0,0,{"$f":"MAX(AU88*47.4/3.412*(1/2.25-1/BA88)/1600,AW88*(1/IF(AW88<135,12.9,IF(AW88<240,12.3,11))-1/AY88))","v":40.909090909090907},0,0,{"$f":"AS88 * (AU88*47.4/3.412*(1/2.25-1/BA88)/1600*AF88)","v":2.0259378663540444},{"$f":"AS88 * (AW88*(1/IF(AW88<135,12.9,IF(AW88<240,12.3,11))-1/AY88)*AG88)","v":14.604545454545454},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL88,BR88,BS88,BT88,BU88,BV88,BW88,BX88,BY88,AE88,AH88,AI88,AJ88,AK88,AL88,AM88,AN88,AO88,AP88,BZ88,CA88)","v":42500.768568553103},18187.420420211736,0,0,0,0,0,0,60688.188988764843,0,null,{"$f":"AS88*AU88*2.88","v":14400},null,null,14400,1,4.2144575686642254,1,{"$f":"AS88*3","v":3},null,"Electric",null,"X=AS88*AU88*2.88",null,"X=AS88 * (AW88*(1/if(AW88<135,12.9,if(AW88<240,12.3,11))-1/AY88)*829+AU88*47.4/3.412*(1/2.25-1/BA88))",0,0,"X=Max(AU88*47.4/3.412*(1/2.25-1/BA88)/1600,AW88*(1/if(AW88<135,12.9,if(AW88<240,12.3,11))-1/AY88))",0,0,"X=AS88 * (AU88*47.4/3.412*(1/2.25-1/BA88)/1600*AF88)","X=AS88 * (AW88*(1/if(AW88<135,12.9,if(AW88<240,12.3,11))-1/AY88)*AG88)",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DQ88,$ED88:$IG88),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DR88,$ED88:$IG88),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DS88,$ED88:$IG88),0)),\"\")","v":"{Capacity (kBtu/hr)}"},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DT88,$ED88:$IG88),0)),\"\")","v":"{IEER}"},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DU88,$ED88:$IG88),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DV88,$ED88:$IG88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DW88,$ED88:$IG88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DX88,$ED88:$IG88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DY88,$ED88:$IG88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED88:$IG88,MATCH(0,COUNTIF($DO88:DZ88,$ED88:$IG88),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{IEER}","{Square Feet Served}","{COP}","","","","{Square Feet Served}","{COP}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{IEER}","","","","","{Measure:Quantity}","{Square Feet Served}","{COP}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{IEER}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Electric","Variable Refrigerant Flow - With Heat Recovery","VRFWHR","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Square Feet Served}*3.37",0,"Calculated","{Measure:Quantity}*{Square Feet Served}*3.25",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity} * ({Capacity (kBtu/hr)}*(1/if({Capacity (kBtu/hr)}<135,12.7,if({Capacity (kBtu/hr)}<240,12.1,10.4))-1/{IEER})*829+{Square Feet Served}*47.4/3.412*(1/2.25-1/{COP}))",null,null,"Max({Square Feet Served}*47.4/3.412*(1/2.25-1/{COP})/1600,{Capacity (kBtu/hr)}*(1/if({Capacity (kBtu/hr)}<135,12.7,if({Capacity (kBtu/hr)}<240,12.1,10.4))-1/{IEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(1/2.25-1/{COP})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Capacity (kBtu/hr)}*(1/if({Capacity (kBtu/hr)}<135,12.7,if({Capacity (kBtu/hr)}<240,12.1,10.4))-1/{IEER})*{Factor:SummerCF})",null,null,null,null,null,null,"2019-07-01","2020-06-30",20,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,{"$f":"DR89","v":"{Measure:Quantity}"},1,{"$f":"DS89","v":"{Square Feet Served}"},5000,{"$f":"DT89","v":"{Capacity (kBtu/hr)}"},1000,{"$f":"DU89","v":"{IEER}"},20,{"$f":"DV89","v":"{COP}"},3,{"$f":"DW89","v":""},null,{"$f":"DX89","v":""},null,{"$f":"DY89","v":""},null,{"$f":"DZ89","v":""},null,{"$f":"EA89","v":""},null,{"$f":"AS89 * (AW89*(1/IF(AW89<135,12.7,IF(AW89<240,12.1,10.4))-1/AY89)*829+AU89*47.4/3.412*(1/2.25-1/BA89))","v":45979.397000030047},0,0,{"$f":"MAX(AU89*47.4/3.412*(1/2.25-1/BA89)/1600,AW89*(1/IF(AW89<135,12.7,IF(AW89<240,12.1,10.4))-1/AY89))","v":46.153846153846139},0,0,{"$f":"AS89 * (AU89*47.4/3.412*(1/2.25-1/BA89)/1600*AF89)","v":2.0259378663540444},{"$f":"AS89 * (AW89*(1/IF(AW89<135,12.7,IF(AW89<240,12.1,10.4))-1/AY89)*AG89)","v":16.476923076923072},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL89,BR89,BS89,BT89,BU89,BV89,BW89,BX89,BY89,AE89,AH89,AI89,AJ89,AK89,AL89,AM89,AN89,AO89,AP89,BZ89,CA89)","v":46939.45570328334},20012.728643143819,0,0,0,0,0,0,{"$f":"(--(CB89>0))*CB89+(--(CC89>0))*CC89+(--(CD89>0))*CD89+(--(CE89>0))*CE89+(--(CF89>0))*CF89+(--(CG89>0))*CG89+(--(CH89>0))*CH89+(--(CI89>0))*CI89","v":66952.184346427151},{"$f":"(--(CB89<0))*-CB89+(--(CC89<0))*-CC89+(--(CD89<0))*-CD89+(--(CE89<0))*-CE89+(--(CF89<0))*-CF89+(--(CG89<0))*-CG89+(--(CH89<0))*-CH89+(--(CI89<0))*-CI89","v":0},null,{"$f":"AS89*AU89*3.37","v":16850},null,null,{"$f":"CK89+CM89","v":16850},{"$f":"IF(NetOrGross=\"Net\",(1-AO89+AP89),1)","v":1},{"$f":"(SUMPRODUCT(CB89:CI89,--(CB89:CI89>0))+CL89)*CQ89/((-SUMPRODUCT(CB89:CI89,--(CB89:CI89<0))+MAX(CM89,CT89)+CN89+CO89)*CQ89+IF(FRIncentives=\"Yes\",CT89*(1-CQ89),0))","v":3.9734234033487925},1,{"$f":"AS89*3","v":3},null,"Electric",null,{"$f":"IF(G89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":"X=AS89*AU89*3.37"},null,{"$f":"IF(O89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":"X=AS89 * (AW89*(1/if(AW89<135,12.7,if(AW89<240,12.1,10.4))-1/AY89)*829+AU89*47.4/3.412*(1/2.25-1/BA89))"},{"$f":"IF(P89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(Q89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(R89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":"X=Max(AU89*47.4/3.412*(1/2.25-1/BA89)/1600,AW89*(1/if(AW89<135,12.7,if(AW89<240,12.1,10.4))-1/AY89))"},{"$f":"IF(S89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(T89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(U89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":"X=AS89 * (AU89*47.4/3.412*(1/2.25-1/BA89)/1600*AF89)"},{"$f":"IF(V89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":"X=AS89 * (AW89*(1/if(AW89<135,12.7,if(AW89<240,12.1,10.4))-1/AY89)*AG89)"},{"$f":"IF(W89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(X89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(Y89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(Z89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(AA89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},{"$f":"IF(AB89=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB89,$EA89,$EA$2&ROW($EA89)),$DZ89,$DZ$2&ROW($DZ89)),$DY89,$DY$2&ROW($DY89)),$DX89,$DX$2&ROW($DX89)),$DW89,$DW$2&ROW($DW89)),$DV89,$DV$2&ROW($DV89)),$DU89,$DU$2&ROW($DU89)),$DT89,$DT$2&ROW($DT89)),$DS89,$DS$2&ROW($DS89)),$DR89,$DR$2&ROW($DR89)),$DQ89,$DQ$2&ROW($DQ89)),$DP89,$DP$2&ROW($DP89)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DQ89,$ED89:$IG89),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DR89,$ED89:$IG89),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DS89,$ED89:$IG89),0)),\"\")","v":"{Capacity (kBtu/hr)}"},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DT89,$ED89:$IG89),0)),\"\")","v":"{IEER}"},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DU89,$ED89:$IG89),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DV89,$ED89:$IG89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DW89,$ED89:$IG89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DX89,$ED89:$IG89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DY89,$ED89:$IG89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED89:$IG89,MATCH(0,COUNTIF($DO89:DZ89,$ED89:$IG89),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{IEER}","{Square Feet Served}","{COP}","","","","{Square Feet Served}","{COP}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{IEER}","","","","","{Measure:Quantity}","{Square Feet Served}","{COP}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{Capacity (kBtu/hr)}","{IEER}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR89:EA89,\"\")","v":5}]
["C&I HVAC - Electric","VFD: Building Exhaust Fan","BEF","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*755",null,null,"{Measure:Quantity}*{Motor HP}*.120",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.120","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.120",null,null,null,null,null,null,"2018-01-01","2019-06-30",13,0.73699999999999999,0.35499999999999998,0.44400000000000001,0.222,0.16,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS90*AU90*755","v":3775},0,0,{"$f":"AS90*AU90*0.12","v":0.6},0,0,{"$f":"AS90*AF90*AU90*0.12","v":0.44219999999999998},{"$f":"AS90*AG90*AU90*0.12","v":0.21299999999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL90,BR90,BS90,BT90,BU90,BV90,BW90,BX90,BY90,AE90,AH90,AI90,AJ90,AK90,AL90,AM90,AN90,AO90,AP90,BZ90,CA90)","v":2950.185636830297},744.62322487037795,0,0,0,0,0,0,3694.8088617006752,0,null,{"$f":"AS90*IF(AU90=5,2425,IF(AU90=7.5,2648,IF(AU90=10,2871,IF(AU90=15,3317,IF(AU90=20,3763,IF(AU90=25,4209,IF(AU90=30,4655,0)))))))","v":2425},null,null,2425,1,1.5236325202889383,1,400,null,"Electric",null,"X=AS90*if(AU90=5,2425,if(AU90=7.5,2648,if(AU90=10,2871,if(AU90=15,3317,if(AU90=20,3763,if(AU90=25,4209,if(AU90=30,4655,0)))))))",null,"X=AS90*AU90*755",0,0,"X=AS90*AU90*.120",0,0,"X=AS90*AF90*AU90*.120","X=AS90*AG90*AU90*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DQ90,$ED90:$IG90),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DR90,$ED90:$IG90),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DS90,$ED90:$IG90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DT90,$ED90:$IG90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DU90,$ED90:$IG90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DV90,$ED90:$IG90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DW90,$ED90:$IG90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DX90,$ED90:$IG90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DY90,$ED90:$IG90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED90:$IG90,MATCH(0,COUNTIF($DO90:DZ90,$ED90:$IG90),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Chilled Water Pumps","CWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1633",null,null,"{Measure:Quantity}*{Motor HP}*.183",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.183","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.183",null,null,null,null,null,null,"2018-01-01","2019-06-30",13,0,0.86499999999999999,0.309,0.18099999999999999,0.35899999999999999,0.151,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS91*AU91*1633","v":8165},0,0,{"$f":"AS91*AU91*0.183","v":0.91500000000000004},0,0,{"$f":"AS91*AF91*AU91*0.183","v":0},{"$f":"AS91*AG91*AU91*0.183","v":0.79147500000000004},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL91,BR91,BS91,BT91,BU91,BV91,BW91,BX91,BY91,AE91,AH91,AI91,AJ91,AK91,AL91,AM91,AN91,AO91,AP91,BZ91,CA91)","v":6156.0760963867733},537.04270722096089,0,0,0,0,0,0,6693.1188036077347,0,null,2425,null,null,2425,1,2.7600489911784472,1,400,null,"Electric",null,"X=AS91*if(AU91=5,2425,if(AU91=7.5,2648,if(AU91=10,2871,if(AU91=15,3317,if(AU91=20,3763,if(AU91=25,4209,if(AU91=30,4655,0)))))))",null,"X=AS91*AU91*1633",0,0,"X=AS91*AU91*.183",0,0,"X=AS91*AF91*AU91*.183","X=AS91*AG91*AU91*.183",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DQ91,$ED91:$IG91),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DR91,$ED91:$IG91),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DS91,$ED91:$IG91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DT91,$ED91:$IG91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DU91,$ED91:$IG91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DV91,$ED91:$IG91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DW91,$ED91:$IG91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DX91,$ED91:$IG91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DY91,$ED91:$IG91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED91:$IG91,MATCH(0,COUNTIF($DO91:DZ91,$ED91:$IG91),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Heating Hot Water Circulation Pump","HHWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1548",null,null,"{Measure:Quantity}*{Motor HP}*.096",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.096","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.096",null,null,null,null,null,null,"2018-01-01","2019-06-30",13,0.73699999999999999,0,0.53600000000000003,0.46300000000000002,0,1E-3,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS92*AU92*1548","v":7740},0,0,{"$f":"AS92*AU92*0.096","v":0.48},0,0,{"$f":"AS92*AF92*AU92*0.096","v":0.35376000000000002},{"$f":"AS92*AG92*AU92*0.096","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL92,BR92,BS92,BT92,BU92,BV92,BW92,BX92,BY92,AE92,AH92,AI92,AJ92,AK92,AL92,AM92,AN92,AO92,AP92,BZ92,CA92)","v":6527.5725600047908},480.07638423572973,0,0,0,0,0,0,7007.6489442405209,0,null,2425,null,null,2425,1,2.8897521419548542,1,400,null,"Electric",null,"X=AS92*if(AU92=5,2425,if(AU92=7.5,2648,if(AU92=10,2871,if(AU92=15,3317,if(AU92=20,3763,if(AU92=25,4209,if(AU92=30,4655,0)))))))",null,"X=AS92*AU92*1548",0,0,"X=AS92*AU92*.096",0,0,"X=AS92*AF92*AU92*.096","X=AS92*AG92*AU92*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DQ92,$ED92:$IG92),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DR92,$ED92:$IG92),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DS92,$ED92:$IG92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DT92,$ED92:$IG92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DU92,$ED92:$IG92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DV92,$ED92:$IG92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DW92,$ED92:$IG92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DX92,$ED92:$IG92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DY92,$ED92:$IG92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED92:$IG92,MATCH(0,COUNTIF($DO92:DZ92,$ED92:$IG92),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Return Fan on VAV Air Handler","RFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2018-01-01","2019-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS93*AU93*1788","v":8940},0,0,{"$f":"AS93*AU93*0.302","v":1.51},0,0,{"$f":"AS93*AF93*AU93*0.302","v":0.31709999999999999},{"$f":"AS93*AG93*AU93*0.302","v":1.0313300000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL93,BR93,BS93,BT93,BU93,BV93,BW93,BX93,BY93,AE93,AH93,AI93,AJ93,AK93,AL93,AM93,AN93,AO93,AP93,BZ93,CA93)","v":7061.0014516218562},1130.1187531605253,0,0,0,0,0,0,8191.1202047823817,0,null,2425,null,null,2425,1,3.377781527745312,1,400,null,"Electric",null,"X=AS93*if(AU93=5,2425,if(AU93=7.5,2648,if(AU93=10,2871,if(AU93=15,3317,if(AU93=20,3763,if(AU93=25,4209,if(AU93=30,4655,0)))))))",null,"X=AS93*AU93*1788",0,0,"X=AS93*AU93*.302",0,0,"X=AS93*AF93*AU93*.302","X=AS93*AG93*AU93*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DQ93,$ED93:$IG93),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DR93,$ED93:$IG93),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DS93,$ED93:$IG93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DT93,$ED93:$IG93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DU93,$ED93:$IG93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DV93,$ED93:$IG93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DW93,$ED93:$IG93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DX93,$ED93:$IG93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DY93,$ED93:$IG93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED93:$IG93,MATCH(0,COUNTIF($DO93:DZ93,$ED93:$IG93),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2018-01-01","2019-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS94*AU94*1788","v":8940},0,0,{"$f":"AS94*AU94*0.302","v":1.51},0,0,{"$f":"AS94*AF94*AU94*0.302","v":0.31709999999999999},{"$f":"AS94*AG94*AU94*0.302","v":1.0313300000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL94,BR94,BS94,BT94,BU94,BV94,BW94,BX94,BY94,AE94,AH94,AI94,AJ94,AK94,AL94,AM94,AN94,AO94,AP94,BZ94,CA94)","v":7061.0014516218562},1130.1187531605253,0,0,0,0,0,0,8191.1202047823817,0,null,2425,null,null,2425,1,3.377781527745312,1,400,null,"Electric",null,"X=AS94*if(AU94=5,2425,if(AU94=7.5,2648,if(AU94=10,2871,if(AU94=15,3317,if(AU94=20,3763,if(AU94=25,4209,if(AU94=30,4655,0)))))))",null,"X=AS94*AU94*1788",0,0,"X=AS94*AU94*.302",0,0,"X=AS94*AF94*AU94*.302","X=AS94*AG94*AU94*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DQ94,$ED94:$IG94),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DR94,$ED94:$IG94),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DS94,$ED94:$IG94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DT94,$ED94:$IG94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DU94,$ED94:$IG94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DV94,$ED94:$IG94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DW94,$ED94:$IG94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DX94,$ED94:$IG94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DY94,$ED94:$IG94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED94:$IG94,MATCH(0,COUNTIF($DO94:DZ94,$ED94:$IG94),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Supply Fan on VAV Air Handler","SFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2018-01-01","2019-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS95*AU95*2033","v":10165},0,0,{"$f":"AS95*AU95*0.288","v":1.44},0,0,{"$f":"AS95*AF95*AU95*0.288","v":0.21023999999999998},{"$f":"AS95*AG95*AU95*0.288","v":0.70128000000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL95,BR95,BS95,BT95,BU95,BV95,BW95,BX95,BY95,AE95,AH95,AI95,AJ95,AK95,AL95,AM95,AN95,AO95,AP95,BZ95,CA95)","v":8024.0284600007908},761.15231340495268,0,0,0,0,0,0,8785.1807734057438,0,null,2425,null,null,2425,1,3.6227549581054612,1,400,null,"Electric",null,"X=AS95*if(AU95=5,2425,if(AU95=7.5,2648,if(AU95=10,2871,if(AU95=15,3317,if(AU95=20,3763,if(AU95=25,4209,if(AU95=30,4655,0)))))))",null,"X=AS95*AU95*2033",0,0,"X=AS95*AU95*.288",0,0,"X=AS95*AF95*AU95*.288","X=AS95*AG95*AU95*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DQ95,$ED95:$IG95),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DR95,$ED95:$IG95),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DS95,$ED95:$IG95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DT95,$ED95:$IG95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DU95,$ED95:$IG95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DV95,$ED95:$IG95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DW95,$ED95:$IG95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DX95,$ED95:$IG95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DY95,$ED95:$IG95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED95:$IG95,MATCH(0,COUNTIF($DO95:DZ95,$ED95:$IG95),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G95,FIND(CHAR(160),SUBSTITUTE($G95,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G95,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G95,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","",{"$f":"IFERROR(MID($O95,FIND(CHAR(160),SUBSTITUTE($O95,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O95,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O95,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","","","","","","","","",{"$f":"IFERROR(MID($R95,FIND(CHAR(160),SUBSTITUTE($R95,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R95,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R95,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","","","","","","","","",{"$f":"IFERROR(MID($U95,FIND(CHAR(160),SUBSTITUTE($U95,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U95,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U95,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:WinterCF}","{Motor HP}","","","","","","","",{"$f":"IFERROR(MID($V95,FIND(CHAR(160),SUBSTITUTE($V95,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V95,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V95,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:SummerCF}","{Motor HP}","","","","","","","",{"$f":"IFERROR(MID($W95,FIND(CHAR(160),SUBSTITUTE($W95,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W95,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W95,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X95,FIND(CHAR(160),SUBSTITUTE($X95,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X95,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X95,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y95,FIND(CHAR(160),SUBSTITUTE($Y95,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y95,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y95,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z95,FIND(CHAR(160),SUBSTITUTE($Z95,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z95,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z95,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA95,FIND(CHAR(160),SUBSTITUTE($AA95,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA95,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA95,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB95,FIND(CHAR(160),SUBSTITUTE($AB95,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB95,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB95,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2018-01-01","2019-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS96*AU96*2033","v":10165},0,0,{"$f":"AS96*AU96*0.288","v":1.44},0,0,{"$f":"AS96*AF96*AU96*0.288","v":0.21023999999999998},{"$f":"AS96*AG96*AU96*0.288","v":0.70128000000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL96,BR96,BS96,BT96,BU96,BV96,BW96,BX96,BY96,AE96,AH96,AI96,AJ96,AK96,AL96,AM96,AN96,AO96,AP96,BZ96,CA96)","v":8024.0284600007908},761.15231340495268,0,0,0,0,0,0,8785.1807734057438,0,null,2425,null,null,2425,1,3.6227549581054612,1,400,null,"Electric",null,"X=AS96*if(AU96=5,2425,if(AU96=7.5,2648,if(AU96=10,2871,if(AU96=15,3317,if(AU96=20,3763,if(AU96=25,4209,if(AU96=30,4655,0)))))))",null,"X=AS96*AU96*2033",0,0,"X=AS96*AU96*.288",0,0,"X=AS96*AF96*AU96*.288","X=AS96*AG96*AU96*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DQ96,$ED96:$IG96),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DR96,$ED96:$IG96),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DS96,$ED96:$IG96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DT96,$ED96:$IG96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DU96,$ED96:$IG96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DV96,$ED96:$IG96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DW96,$ED96:$IG96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DX96,$ED96:$IG96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DY96,$ED96:$IG96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED96:$IG96,MATCH(0,COUNTIF($DO96:DZ96,$ED96:$IG96),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DQ97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DR97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DS97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DT97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DU97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DV97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DW97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DX97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DY97,$ED97:$IG97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED97:$IG97,MATCH(0,COUNTIF($DO97:DZ97,$ED97:$IG97),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric - Midstream","ECMHW Electronically Commuted Hot Water Smart Pump","ECMHW","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Rated Current (Amps)}<1.25,368,if({Rated Current (Amps)}<5,758,1018))",0,"Manual Entry","$0.00",0,"2017-10-01","2019-06-30","Calculated","{Measure:Quantity}*if({Rated Current (Amps)}<1.25,426,if({Rated Current (Amps)}<5,804,2586))",null,null,"{Measure:Quantity}*if({Rated Current (Amps)}<1.25,426,if({Rated Current (Amps)}<5,804,2586))/4858",null,null,"{Measure:Quantity}*if({Rated Current (Amps)}<1.25,426,if({Rated Current (Amps)}<5,804,2586))/4858*{Factor:WinterCF}","{Measure:Quantity}*if({Rated Current (Amps)}<1.25,426,if({Rated Current (Amps)}<5,804,2586))/4858*{Factor:SummerCF}",null,null,null,null,null,null,"2017-10-01","2019-06-30",20,0.73699999999999999,0,0.53600000000000003,0.46300000000000002,0,1E-3,1,1.1220000000000001,1,0.25,0,null,{"$f":"DR98","v":"{Measure:Quantity}"},1,{"$f":"DS98","v":"{Rated Current (Amps)}"},6,{"$f":"DT98","v":""},null,{"$f":"DU98","v":""},null,{"$f":"DV98","v":""},null,{"$f":"DW98","v":""},null,{"$f":"DX98","v":""},null,{"$f":"DY98","v":""},null,{"$f":"DZ98","v":""},null,{"$f":"EA98","v":""},null,{"$f":"AS98*IF(AU98<1.25,426,IF(AU98<5,804,2586))","v":2586},0,0,{"$f":"AS98*IF(AU98<1.25,426,IF(AU98<5,804,2586))/4858","v":0.53231782626595303},0,0,{"$f":"AS98*IF(AU98<1.25,426,IF(AU98<5,804,2586))/4858*AF98","v":0.39231823795800735},{"$f":"AS98*IF(AU98<1.25,426,IF(AU98<5,804,2586))/4858*AG98","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL98,BR98,BS98,BT98,BU98,BV98,BW98,BX98,BY98,AE98,AH98,AI98,AJ98,AK98,AL98,AM98,AN98,AO98,AP98,BZ98,CA98)","v":2999.7547347620871},764.91162593755178,0,0,0,0,0,0,{"$f":"(--(CB98>0))*CB98+(--(CC98>0))*CC98+(--(CD98>0))*CD98+(--(CE98>0))*CE98+(--(CF98>0))*CF98+(--(CG98>0))*CG98+(--(CH98>0))*CH98+(--(CI98>0))*CI98","v":3764.666360699639},{"$f":"(--(CB98<0))*-CB98+(--(CC98<0))*-CC98+(--(CD98<0))*-CD98+(--(CE98<0))*-CE98+(--(CF98<0))*-CF98+(--(CG98<0))*-CG98+(--(CH98<0))*-CH98+(--(CI98<0))*-CI98","v":0},null,{"$f":"AS98*IF(AU98<1.25,368,IF(AU98<5,758,1018))","v":1018},null,null,{"$f":"CK98+CM98","v":1018},{"$f":"IF(NetOrGross=\"Net\",(1-AO98+AP98),1)","v":1},{"$f":"(SUMPRODUCT(CB98:CI98,--(CB98:CI98>0))+CL98)*CQ98/((-SUMPRODUCT(CB98:CI98,--(CB98:CI98<0))+MAX(CM98,CT98)+CN98+CO98)*CQ98+IF(FRIncentives=\"Yes\",CT98*(1-CQ98),0))","v":3.6981005507855},1,{"$f":"CM98*CU98","v":1018},1,"Electric",null,"X=AS98*if(AU98<1.25,368,if(AU98<5,758,1018))",null,"X=AS98*if(AU98<1.25,426,if(AU98<5,804,2586))",0,0,"X=AS98*if(AU98<1.25,426,if(AU98<5,804,2586))/4858",0,0,"X=AS98*if(AU98<1.25,426,if(AU98<5,804,2586))/4858*AF98","X=AS98*if(AU98<1.25,426,if(AU98<5,804,2586))/4858*AG98",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DQ98,$ED98:$IG98),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DR98,$ED98:$IG98),0)),\"\")","v":"{Rated Current (Amps)}"},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DS98,$ED98:$IG98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DT98,$ED98:$IG98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DU98,$ED98:$IG98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DV98,$ED98:$IG98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DW98,$ED98:$IG98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DX98,$ED98:$IG98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DY98,$ED98:$IG98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED98:$IG98,MATCH(0,COUNTIF($DO98:DZ98,$ED98:$IG98),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Rated Current (Amps)}","{Rated Current (Amps)}","","","","","","","","{Measure:Quantity}","{Rated Current (Amps)}","{Rated Current (Amps)}","","","","","","","","{Measure:Quantity}","{Rated Current (Amps)}","{Rated Current (Amps)}","","","","","","","","{Measure:Quantity}","{Rated Current (Amps)}","{Rated Current (Amps)}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Rated Current (Amps)}","{Rated Current (Amps)}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric - Midstream","ECMSFH Cooling Only Electronically Commuted Supply Fan Motor","ECMSFC","2018-07-01","2019-06-30","Per Measure","$200.00",0,"Manual Entry","$0.00",0,"2017-10-01","2019-06-30","Per Measure","73.0000",null,null,"0.0000",null,null,"0.0000","0.1600","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","2017-10-01","2019-06-30",18,0,1,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.25,0,null,{"$f":"DR99","v":""},null,{"$f":"DS99","v":""},null,{"$f":"DT99","v":""},null,{"$f":"DU99","v":""},null,{"$f":"DV99","v":""},null,{"$f":"DW99","v":""},null,{"$f":"DX99","v":""},null,{"$f":"DY99","v":""},null,{"$f":"DZ99","v":""},null,{"$f":"EA99","v":""},null,{"$f":"73","v":73},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0.16","v":0.16},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL99,BR99,BS99,BT99,BU99,BV99,BW99,BX99,BY99,AE99,AH99,AI99,AJ99,AK99,AL99,AM99,AN99,AO99,AP99,BZ99,CA99)","v":67.844229751675627},143.02604307448937,0,0,0,0,0,0,{"$f":"(--(CB99>0))*CB99+(--(CC99>0))*CC99+(--(CD99>0))*CD99+(--(CE99>0))*CE99+(--(CF99>0))*CF99+(--(CG99>0))*CG99+(--(CH99>0))*CH99+(--(CI99>0))*CI99","v":210.87027282616498},{"$f":"(--(CB99<0))*-CB99+(--(CC99<0))*-CC99+(--(CD99<0))*-CD99+(--(CE99<0))*-CE99+(--(CF99<0))*-CF99+(--(CG99<0))*-CG99+(--(CH99<0))*-CH99+(--(CI99<0))*-CI99","v":0},null,{"$f":"200","v":200},null,null,{"$f":"CK99+CM99","v":200},{"$f":"IF(NetOrGross=\"Net\",(1-AO99+AP99),1)","v":1},{"$f":"(SUMPRODUCT(CB99:CI99,--(CB99:CI99>0))+CL99)*CQ99/((-SUMPRODUCT(CB99:CI99,--(CB99:CI99<0))+MAX(CM99,CT99)+CN99+CO99)*CQ99+IF(FRIncentives=\"Yes\",CT99*(1-CQ99),0))","v":1.0543513641308249},0,{"$f":"CM99*CU99","v":200},1,"Electric",0,"X=$200.00",null,"X=73.0000",0,0,"X=0.0000",0,0,"X=0.0000","X=0.1600","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DQ99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DR99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DS99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DT99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DU99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DV99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DW99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DX99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DY99,$ED99:$IG99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED99:$IG99,MATCH(0,COUNTIF($DO99:DZ99,$ED99:$IG99),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric - Midstream","ECMSFH Heating and Cooling Electronically Commuted Supply Fan Motor","ECMSFB","2018-07-01","2019-06-30","Per Measure","$200.00",0,"Manual Entry","$0.00",0,"2017-10-01","2019-06-30","Per Measure","460.8000",null,null,"0.0000",null,null,"0.1800","0.1600","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","2017-10-01","2019-06-30",18,1,1,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.25,0,null,{"$f":"DR100","v":""},null,{"$f":"DS100","v":""},null,{"$f":"DT100","v":""},null,{"$f":"DU100","v":""},null,{"$f":"DV100","v":""},null,{"$f":"DW100","v":""},null,{"$f":"DX100","v":""},null,{"$f":"DY100","v":""},null,{"$f":"DZ100","v":""},null,{"$f":"EA100","v":""},null,{"$f":"460.8","v":460.8},0,0,{"$f":"0","v":0},0,0,{"$f":"0.18","v":0.18},{"$f":"0.16","v":0.16},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL100,BR100,BS100,BT100,BU100,BV100,BW100,BX100,BY100,AE100,AH100,AI100,AJ100,AK100,AL100,AM100,AN100,AO100,AP100,BZ100,CA100)","v":468.29153979099891},464.8346399920905,0,0,0,0,0,0,{"$f":"(--(CB100>0))*CB100+(--(CC100>0))*CC100+(--(CD100>0))*CD100+(--(CE100>0))*CE100+(--(CF100>0))*CF100+(--(CG100>0))*CG100+(--(CH100>0))*CH100+(--(CI100>0))*CI100","v":933.12617978308936},{"$f":"(--(CB100<0))*-CB100+(--(CC100<0))*-CC100+(--(CD100<0))*-CD100+(--(CE100<0))*-CE100+(--(CF100<0))*-CF100+(--(CG100<0))*-CG100+(--(CH100<0))*-CH100+(--(CI100<0))*-CI100","v":0},null,{"$f":"200","v":200},null,null,{"$f":"CK100+CM100","v":200},{"$f":"IF(NetOrGross=\"Net\",(1-AO100+AP100),1)","v":1},{"$f":"(SUMPRODUCT(CB100:CI100,--(CB100:CI100>0))+CL100)*CQ100/((-SUMPRODUCT(CB100:CI100,--(CB100:CI100<0))+MAX(CM100,CT100)+CN100+CO100)*CQ100+IF(FRIncentives=\"Yes\",CT100*(1-CQ100),0))","v":4.6656308989154471},1,{"$f":"CM100*CU100","v":200},1,"Electric",null,"X=$200.00",null,"X=460.8000",0,0,"X=0.0000",0,0,"X=0.1800","X=0.1600","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DQ100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DR100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DS100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DT100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DU100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DV100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DW100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DX100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DY100,$ED100:$IG100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED100:$IG100,MATCH(0,COUNTIF($DO100:DZ100,$ED100:$IG100),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Distributor Program","ECM Smart Pump","ECM-SP","2018-07-01","2019-06-30","Per Measure","$200.00",0,"Manual Entry","$0.00",0,"2017-10-01","2019-06-30","Per Measure","460.8000",null,null,"0.0000",null,null,"0.1800","0.1600","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","2017-10-01","2019-06-30",18,1,1,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.25,0,null,{"$f":"DR101","v":""},null,{"$f":"DS101","v":""},null,{"$f":"DT101","v":""},null,{"$f":"DU101","v":""},null,{"$f":"DV101","v":""},null,{"$f":"DW101","v":""},null,{"$f":"DX101","v":""},null,{"$f":"DY101","v":""},null,{"$f":"DZ101","v":""},null,{"$f":"EA101","v":""},null,{"$f":"100.7","v":100.7},0,0,{"$f":"0.0733","v":7.3300000000000004E-2},0,0,3.6299999999999999E-2,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL101,BR101,BS101,BT101,BU101,BV101,BW101,BX101,BY101,AE101,AH101,AI101,AJ101,AK101,AL101,AM101,AN101,AO101,AP101,BZ101,CA101)","v":102.33714856109721},64.898067045049558,0,0,0,0,0,0,{"$f":"(--(CB101>0))*CB101+(--(CC101>0))*CC101+(--(CD101>0))*CD101+(--(CE101>0))*CE101+(--(CF101>0))*CF101+(--(CG101>0))*CG101+(--(CH101>0))*CH101+(--(CI101>0))*CI101","v":167.23521560614677},{"$f":"(--(CB101<0))*-CB101+(--(CC101<0))*-CC101+(--(CD101<0))*-CD101+(--(CE101<0))*-CE101+(--(CF101<0))*-CF101+(--(CG101<0))*-CG101+(--(CH101<0))*-CH101+(--(CI101<0))*-CI101","v":0},null,100,null,null,{"$f":"CK101+CM101","v":100},{"$f":"IF(NetOrGross=\"Net\",(1-AO101+AP101),1)","v":1},{"$f":"(SUMPRODUCT(CB101:CI101,--(CB101:CI101>0))+CL101)*CQ101/((-SUMPRODUCT(CB101:CI101,--(CB101:CI101<0))+MAX(CM101,CT101)+CN101+CO101)*CQ101+IF(FRIncentives=\"Yes\",CT101*(1-CQ101),0))","v":1.6723521560614676},1,{"$f":"CM101*CU101","v":100},1,"Electric",null,{"$f":"IF(G101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=$200.00"},null,{"$f":"IF(O101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=460.8000"},{"$f":"IF(P101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":0},{"$f":"IF(Q101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":0},{"$f":"IF(R101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.0000"},{"$f":"IF(S101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":0},{"$f":"IF(T101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":0},{"$f":"IF(U101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.1800"},{"$f":"IF(V101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.1600"},{"$f":"IF(W101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.0000"},{"$f":"IF(X101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.0000"},{"$f":"IF(Y101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.0000"},{"$f":"IF(Z101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.0000"},{"$f":"IF(AA101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.0000"},{"$f":"IF(AB101=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB101,$EA101,$EA$2&ROW($EA101)),$DZ101,$DZ$2&ROW($DZ101)),$DY101,$DY$2&ROW($DY101)),$DX101,$DX$2&ROW($DX101)),$DW101,$DW$2&ROW($DW101)),$DV101,$DV$2&ROW($DV101)),$DU101,$DU$2&ROW($DU101)),$DT101,$DT$2&ROW($DT101)),$DS101,$DS$2&ROW($DS101)),$DR101,$DR$2&ROW($DR101)),$DQ101,$DQ$2&ROW($DQ101)),$DP101,$DP$2&ROW($DP101)))","v":"X=0.0000"},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DQ101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DR101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DS101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DT101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DU101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DV101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DW101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DX101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DY101,$ED101:$IG101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED101:$IG101,MATCH(0,COUNTIF($DO101:DZ101,$ED101:$IG101),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR101:EA101,\"\")","v":0}]
["C&I HVAC - Electric - Midstream","ECMSFH Heating Only Electronically Commuted Supply Fan Motor","ECMSFH","2018-07-01","2019-06-30","Per Measure","$200.00",0,"Manual Entry","$0.00",0,"2017-10-01","2019-06-30","Per Measure","387.8000",null,null,"0.0000",null,null,"0.1800","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","2017-10-01","2019-06-30",18,1,0,0.53600000000000003,0.46300000000000002,0,1E-3,1,1.1220000000000001,1,0.25,0,null,{"$f":"DR102","v":""},null,{"$f":"DS102","v":""},null,{"$f":"DT102","v":""},null,{"$f":"DU102","v":""},null,{"$f":"DV102","v":""},null,{"$f":"DW102","v":""},null,{"$f":"DX102","v":""},null,{"$f":"DY102","v":""},null,{"$f":"DZ102","v":""},null,{"$f":"EA102","v":""},null,{"$f":"387.8","v":387.8},0,0,{"$f":"0","v":0},0,0,{"$f":"0.18","v":0.18},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL102,BR102,BS102,BT102,BU102,BV102,BW102,BX102,BY102,AE102,AH102,AI102,AJ102,AK102,AL102,AM102,AN102,AO102,AP102,BZ102,CA102)","v":416.94368959945984},321.80859691760111,0,0,0,0,0,0,{"$f":"(--(CB102>0))*CB102+(--(CC102>0))*CC102+(--(CD102>0))*CD102+(--(CE102>0))*CE102+(--(CF102>0))*CF102+(--(CG102>0))*CG102+(--(CH102>0))*CH102+(--(CI102>0))*CI102","v":738.75228651706095},{"$f":"(--(CB102<0))*-CB102+(--(CC102<0))*-CC102+(--(CD102<0))*-CD102+(--(CE102<0))*-CE102+(--(CF102<0))*-CF102+(--(CG102<0))*-CG102+(--(CH102<0))*-CH102+(--(CI102<0))*-CI102","v":0},null,{"$f":"200","v":200},null,null,{"$f":"CK102+CM102","v":200},{"$f":"IF(NetOrGross=\"Net\",(1-AO102+AP102),1)","v":1},{"$f":"(SUMPRODUCT(CB102:CI102,--(CB102:CI102>0))+CL102)*CQ102/((-SUMPRODUCT(CB102:CI102,--(CB102:CI102<0))+MAX(CM102,CT102)+CN102+CO102)*CQ102+IF(FRIncentives=\"Yes\",CT102*(1-CQ102),0))","v":3.6937614325853048},1,{"$f":"CM102*CU102","v":200},1,"Electric",null,"X=$200.00",null,"X=387.8000",0,0,"X=0.0000",0,0,"X=0.1800","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DQ102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DR102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DS102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DT102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DU102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DV102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DW102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DX102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DY102,$ED102:$IG102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED102:$IG102,MATCH(0,COUNTIF($DO102:DZ102,$ED102:$IG102),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Electric - Midstream",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DQ103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DR103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DS103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DT103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DU103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DV103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DW103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DX103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DY103,$ED103:$IG103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED103:$IG103,MATCH(0,COUNTIF($DO103:DZ103,$ED103:$IG103),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Natural Gas","Boiler Reset/Lockout Controls","AF3","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*612.00",0,"Calculated","{Measure:Quantity}*375",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.08) / 1000 * 10)",null,null,null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,{"$f":"DR104","v":"{Measure:Quantity}"},1,{"$f":"DS104","v":"{Existing Fuel}"},1,{"$f":"DT104","v":"{Capacity (MBTUH)}"},1112,{"$f":"DU104","v":""},null,{"$f":"DV104","v":""},null,{"$f":"DW104","v":""},null,{"$f":"DX104","v":""},null,{"$f":"DY104","v":""},null,{"$f":"DZ104","v":""},null,{"$f":"EA104","v":""},null,0,0,0,0,0,0,0,0,{"$f":"IF(AU104<>1,0,AS104 * (AW104 * 1565 * 0.08) / 1000 * 10)","v":1392.2239999999999},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL104,BR104,BS104,BT104,BU104,BV104,BW104,BX104,BY104,AE104,AH104,AI104,AJ104,AK104,AL104,AM104,AN104,AO104,AP104,BZ104,CA104)","v":0},0,20362.06710505798,0,0,0,0,0,{"$f":"(--(CB104>0))*CB104+(--(CC104>0))*CC104+(--(CD104>0))*CD104+(--(CE104>0))*CE104+(--(CF104>0))*CF104+(--(CG104>0))*CG104+(--(CH104>0))*CH104+(--(CI104>0))*CI104","v":20362.06710505798},{"$f":"(--(CB104<0))*-CB104+(--(CC104<0))*-CC104+(--(CD104<0))*-CD104+(--(CE104<0))*-CE104+(--(CF104<0))*-CF104+(--(CG104<0))*-CG104+(--(CH104<0))*-CH104+(--(CI104<0))*-CI104","v":0},null,{"$f":"AS104*612","v":612},null,null,{"$f":"CK104+CM104","v":612},{"$f":"IF(NetOrGross=\"Net\",(1-AO104+AP104),1)","v":1},{"$f":"(SUMPRODUCT(CB104:CI104,--(CB104:CI104>0))+CL104)*CQ104/((-SUMPRODUCT(CB104:CI104,--(CB104:CI104<0))+MAX(CM104,CT104)+CN104+CO104)*CQ104+IF(FRIncentives=\"Yes\",CT104*(1-CQ104),0))","v":33.271351478852907},1,375,null,"NG",null,"X=AS104*612.00",null,0,0,0,0,0,0,0,0,"X=if(AU104<>1,0,AS104 * (AW104 * 1565 * 0.08) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DQ104,$ED104:$IG104),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DR104,$ED104:$IG104),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DS104,$ED104:$IG104),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DT104,$ED104:$IG104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DU104,$ED104:$IG104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DV104,$ED104:$IG104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DW104,$ED104:$IG104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DX104,$ED104:$IG104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DY104,$ED104:$IG104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED104:$IG104,MATCH(0,COUNTIF($DO104:DZ104,$ED104:$IG104),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas","Boiler Stack Heat Exchanger (Economizer)","AF2","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,2120,1500)",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,1325,950)",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * if({Economizer Type}=1,0.1,0.05)) / 1000 * 10)",null,null,null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1000,"{Economizer Type}",0,"{Existing Fuel}",1,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AY105<>1,0,AS105 * (AU105 * 1565 * IF(AW105=1,0.1,0.05)) / 1000 * 10)","v":782.5},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL105,BR105,BS105,BT105,BU105,BV105,BW105,BX105,BY105,AE105,AH105,AI105,AJ105,AK105,AL105,AM105,AN105,AO105,AP105,BZ105,CA105)","v":0},0,11444.507140882408,0,0,0,0,0,11444.507140882408,0,null,{"$f":"AS105*AU105/1000*IF(AW105=1,2120,1500)","v":1500},null,null,1500,1,7.6296714272549382,1,{"$f":"AU105/1000*IF(AW105=1,1325,950)","v":950},null,"NG",null,"X=AS105*AU105/1000*if(AW105=1,2120,1500)",null,0,0,0,0,0,0,0,0,"X=if(AY105<>1,0,AS105 * (AU105 * 1565 * if(AW105=1,0.1,0.05)) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DQ105,$ED105:$IG105),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DR105,$ED105:$IG105),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DS105,$ED105:$IG105),0)),\"\")","v":"{Economizer Type}"},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DT105,$ED105:$IG105),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DU105,$ED105:$IG105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DV105,$ED105:$IG105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DW105,$ED105:$IG105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DX105,$ED105:$IG105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DY105,$ED105:$IG105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED105:$IG105,MATCH(0,COUNTIF($DO105:DZ105,$ED105:$IG105),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Natural Gas","Boiler Turbulator","AF5","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*15.00",0,"Calculated","{Measure:Quantity}*9.5",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.7 * ({Flue Gas Temperature Before (oF)}-{Flue Gas Temperature After (oF)})/40/100)/1000 * 10)",null,null,null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Existing Fuel}",1,"{Capacity (MBTUH)}",1000,"{Flue Gas Temperature Before (oF)}",270,"{Flue Gas Temperature After (oF)}",220,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU106<>1,0,AS106 * (AW106 * 1565 * 0.7 * (AY106-BA106)/40/100)/1000 * 10)","v":136.9375},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL106,BR106,BS106,BT106,BU106,BV106,BW106,BX106,BY106,AE106,AH106,AI106,AJ106,AK106,AL106,AM106,AN106,AO106,AP106,BZ106,CA106)","v":0},0,2002.7887496544217,0,0,0,0,0,2002.7887496544217,0,null,{"$f":"AS106*15","v":15},null,null,15,1,133.51924997696145,1,9.5,null,"NG",null,"X=AS106*15.00",null,0,0,0,0,0,0,0,0,"X=if(AU106<>1,0,AS106 * (AW106 * 1565 * 0.7 * (AY106-BA106)/40/100)/1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DQ106,$ED106:$IG106),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DR106,$ED106:$IG106),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DS106,$ED106:$IG106),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DT106,$ED106:$IG106),0)),\"\")","v":"{Flue Gas Temperature Before (oF)}"},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DU106,$ED106:$IG106),0)),\"\")","v":"{Flue Gas Temperature After (oF)}"},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DV106,$ED106:$IG106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DW106,$ED106:$IG106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DX106,$ED106:$IG106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DY106,$ED106:$IG106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED106:$IG106,MATCH(0,COUNTIF($DO106:DZ106,$ED106:$IG106),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G106,FIND(CHAR(160),SUBSTITUTE($G106,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G106,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G106,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","",{"$f":"IFERROR(MID($O106,FIND(CHAR(160),SUBSTITUTE($O106,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O106,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O106,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R106,FIND(CHAR(160),SUBSTITUTE($R106,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R106,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R106,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U106,FIND(CHAR(160),SUBSTITUTE($U106,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U106,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U106,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V106,FIND(CHAR(160),SUBSTITUTE($V106,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V106,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V106,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W106,FIND(CHAR(160),SUBSTITUTE($W106,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W106,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W106,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Existing Fuel}"},"{Measure:Quantity}","{Capacity (MBTUH)}","{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","",{"$f":"IFERROR(MID($X106,FIND(CHAR(160),SUBSTITUTE($X106,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X106,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X106,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y106,FIND(CHAR(160),SUBSTITUTE($Y106,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y106,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y106,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z106,FIND(CHAR(160),SUBSTITUTE($Z106,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z106,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z106,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA106,FIND(CHAR(160),SUBSTITUTE($AA106,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA106,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA106,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB106,FIND(CHAR(160),SUBSTITUTE($AB106,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB106,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB106,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,5]
["C&I HVAC - Natural Gas","G10 Gas-fired condensing hot water boiler >1000 MBtu/h and <=2500 MBtu/h","G10","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*9375",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",1456,"{Design Load (Btu/h)}",1352549,"{Indoor Design Temp (oF)}",71.5,"{Outdoor Design Temp (oF)}",-4,"{Unit Efficiency - AFUE or Thermal Efficiency}",95.674999999999997,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS107 * (AW107/(AY107-BA107)*186648/1000000) * (100/80-100/BC107) * 10","v":6847.7593296888408},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL107,BR107,BS107,BT107,BU107,BV107,BW107,BX107,BY107,AE107,AH107,AI107,AJ107,AK107,AL107,AM107,AN107,AO107,AP107,BZ107,CA107)","v":0},0,114793.24451806606,0,0,0,0,0,114793.24451806606,0,null,{"$f":"AS107*(AU107*3.47+1982)","v":7034.3200000000006},null,null,7034.3200000000006,1,12.244612748593713,1,9375,null,"NG",null,"X=AS107*(AU107*3.47+1982)",null,0,0,0,0,0,0,0,0,"X=AS107 * (AW107/(AY107-BA107)*186648/1000000) * (100/80-100/BC107) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DQ107,$ED107:$IG107),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DR107,$ED107:$IG107),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DS107,$ED107:$IG107),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DT107,$ED107:$IG107),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DU107,$ED107:$IG107),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DV107,$ED107:$IG107),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DW107,$ED107:$IG107),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DX107,$ED107:$IG107),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DY107,$ED107:$IG107),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED107:$IG107,MATCH(0,COUNTIF($DO107:DZ107,$ED107:$IG107),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,6]
["C&I HVAC - Natural Gas","G11 Gas-fired condensing hot water boiler > 2500 MBtu/h","G11","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*12500",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",2500,"{Design Load (Btu/h)}",1467000,"{Indoor Design Temp (oF)}",72,"{Outdoor Design Temp (oF)}",2,"{Unit Efficiency - AFUE or Thermal Efficiency}",95,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS108 * (AW108/(AY108-BA108)*186648/1000000) * (100/82-100/BC108) * 10","v":6527.716867779207},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL108,BR108,BS108,BT108,BU108,BV108,BW108,BX108,BY108,AE108,AH108,AI108,AJ108,AK108,AL108,AM108,AN108,AO108,AP108,BZ108,CA108)","v":0},0,109428.17386979228,0,0,0,0,0,109428.17386979228,0,null,{"$f":"AS108*(AU108*3.47+1982)","v":10657},null,null,10657,1,8.7542539095833831,1,12500,null,"NG",null,"X=AS108*(AU108*3.47+1982)",null,0,0,0,0,0,0,0,0,"X=AS108 * (AW108/(AY108-BA108)*186648/1000000) * (100/82-100/BC108) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DQ108,$ED108:$IG108),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DR108,$ED108:$IG108),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DS108,$ED108:$IG108),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DT108,$ED108:$IG108),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DU108,$ED108:$IG108),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DV108,$ED108:$IG108),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DW108,$ED108:$IG108),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DX108,$ED108:$IG108),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DY108,$ED108:$IG108),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED108:$IG108,MATCH(0,COUNTIF($DO108:DZ108,$ED108:$IG108),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,6]
["C&I HVAC - Natural Gas","G9 Gas-fired condensing hot water boiler >500 MBtu/h and <=1000 MBtu/h","G9","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*5000",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",805,"{Design Load (Btu/h)}",982898,"{Indoor Design Temp (oF)}",70.5,"{Outdoor Design Temp (oF)}",-8.75,"{Unit Efficiency - AFUE or Thermal Efficiency}",96.25,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS109 * (AW109/(AY109-BA109)*186648/1000000) * (100/80-100/BC109) * 10","v":4885.3441287066271},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL109,BR109,BS109,BT109,BU109,BV109,BW109,BX109,BY109,AE109,AH109,AI109,AJ109,AK109,AL109,AM109,AN109,AO109,AP109,BZ109,CA109)","v":0},0,81896.059151804438,0,0,0,0,0,81896.059151804438,0,null,{"$f":"AS109*(AU109*3.47+1982)","v":4775.3500000000004},null,null,4775.3500000000004,1,16.379211830360887,1,5000,null,"NG",null,"X=AS109*(AU109*3.47+1982)",null,0,0,0,0,0,0,0,0,"X=AS109 * (AW109/(AY109-BA109)*186648/1000000) * (100/80-100/BC109) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DQ109,$ED109:$IG109),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DR109,$ED109:$IG109),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DS109,$ED109:$IG109),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DT109,$ED109:$IG109),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DU109,$ED109:$IG109),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DV109,$ED109:$IG109),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DW109,$ED109:$IG109),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DX109,$ED109:$IG109),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DY109,$ED109:$IG109),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED109:$IG109,MATCH(0,COUNTIF($DO109:DZ109,$ED109:$IG109),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,6]
["C&I HVAC - Natural Gas","Modulating Burner Controls for Boilers and Heaters","AF1","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*2.14",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*1.25",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.03 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000 * 10)",null,null,null,null,null,"2017-07-01","2019-06-30",21,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1000,"{Existing Fuel}",1,"{End-Use}",1,"{Annual Hours of Operation}",2000,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW110<>1,0,AS110 * (AU110 * 0.03 * IF(AY110=1,1565,BA110)) / 1000 * 10)","v":469.5},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL110,BR110,BS110,BT110,BU110,BV110,BW110,BX110,BY110,AE110,AH110,AI110,AJ110,AK110,AL110,AM110,AN110,AO110,AP110,BZ110,CA110)","v":0},0,7126.6581834193985,0,0,0,0,0,7126.6581834193985,0,null,{"$f":"AS110*AU110*2.14","v":2140},null,null,2140,1,3.330214104401588,1,{"$f":"1.25*AU110","v":1250},null,"NG",null,"X=AS110*AU110*2.14",null,0,0,0,0,0,0,0,0,"X=if(AW110<>1,0,AS110 * (AU110 * 0.03 * if(AY110=1,1565,BA110)) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DQ110,$ED110:$IG110),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DR110,$ED110:$IG110),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DS110,$ED110:$IG110),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DT110,$ED110:$IG110),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DU110,$ED110:$IG110),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DV110,$ED110:$IG110),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DW110,$ED110:$IG110),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DX110,$ED110:$IG110),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DY110,$ED110:$IG110),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED110:$IG110,MATCH(0,COUNTIF($DO110:DZ110,$ED110:$IG110),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Natural Gas","Oxygen Trim for Boilers and Heaters","AF4","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*20000.00",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*0.75",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.02 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000 * 10)",null,null,null,null,null,"2017-07-01","2019-06-30",15,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Existing Fuel}",1,"{Capacity (MBTUH)}",9511,"{End-Use}",1,"{Annual Hours of Operation}",1565,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU111<>1,0,AS111 * (AW111 * 0.02 * IF(AY111=1,1565,BA111)) / 1000 * 10)","v":2976.9430000000002},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL111,BR111,BS111,BT111,BU111,BV111,BW111,BX111,BY111,AE111,AH111,AI111,AJ111,AK111,AL111,AM111,AN111,AO111,AP111,BZ111,CA111)","v":0},0,34685.153563904394,0,0,0,0,0,34685.153563904394,0,null,{"$f":"AS111*20000","v":20000},null,null,20000,1,1.7342576781952197,1,{"$f":"0.2*AW111","v":1902.2},null,"NG",null,"X=AS111*20000.00",null,0,0,0,0,0,0,0,0,"X=if(AU111<>1,0,AS111 * (AW111 * 0.02 * if(AY111=1,1565,BA111)) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DQ111,$ED111:$IG111),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DR111,$ED111:$IG111),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DS111,$ED111:$IG111),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DT111,$ED111:$IG111),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DU111,$ED111:$IG111),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DV111,$ED111:$IG111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DW111,$ED111:$IG111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DX111,$ED111:$IG111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DY111,$ED111:$IG111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED111:$IG111,MATCH(0,COUNTIF($DO111:DZ111,$ED111:$IG111),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Natural Gas","Programmable Thermostat","AF6","2018-07-01","2019-06-30","Per Measure","$157.00",0,"Calculated","{Measure:Quantity}*100",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000 * 10)",null,null,null,null,null,"2017-07-01","2019-06-30",8,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Existing Fuel}",1,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",223,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AS112<>1,0,AU112 * (AW112 * 1565 *0.068) / 1000 * 10)","v":237.31660000000005},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL112,BR112,BS112,BT112,BU112,BV112,BW112,BX112,BY112,AE112,AH112,AI112,AJ112,AK112,AL112,AM112,AN112,AO112,AP112,BZ112,CA112)","v":0},0,1608.1137394640389,0,0,0,0,0,1608.1137394640389,0,null,{"$f":"157","v":157},null,null,157,1,10.242762671745471,1,100,null,"NG",null,"X=$157.00",null,0,0,0,0,0,0,0,0,"X=if(AS112<>1,0,AU112 * (AW112 * 1565 *0.068) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DQ112,$ED112:$IG112),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DR112,$ED112:$IG112),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DS112,$ED112:$IG112),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DT112,$ED112:$IG112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DU112,$ED112:$IG112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DV112,$ED112:$IG112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DW112,$ED112:$IG112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DX112,$ED112:$IG112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DY112,$ED112:$IG112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED112:$IG112,MATCH(0,COUNTIF($DO112:DZ112,$ED112:$IG112),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas","VFD: Building Exhaust Fan","BEF","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*755",null,null,"{Measure:Quantity}*{Motor HP}*.120",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.120","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.120",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,1,0.37,0.44400000000000001,0.222,0.16,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS113*AU113*755","v":3775},0,0,{"$f":"AS113*AU113*0.12","v":0.6},0,0,{"$f":"AS113*AF113*AU113*0.12","v":0.6},{"$f":"AS113*AG113*AU113*0.12","v":0.222},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL113,BR113,BS113,BT113,BU113,BV113,BW113,BX113,BY113,AE113,AH113,AI113,AJ113,AK113,AL113,AM113,AN113,AO113,AP113,BZ113,CA113)","v":2950.185636830297},964.87536519562377,0,0,0,0,0,0,3915.061002025921,0,null,{"$f":"AS113*IF(AU113=5,2425,IF(AU113=7.5,2648,IF(AU113=10,2871,IF(AU113=15,3317,IF(AU113=20,3763,IF(AU113=25,4209,IF(AU113=30,4655,0)))))))","v":2425},null,null,2425,1,1.6144581451653282,1,400,null,"NG",null,"X=AS113*if(AU113=5,2425,if(AU113=7.5,2648,if(AU113=10,2871,if(AU113=15,3317,if(AU113=20,3763,if(AU113=25,4209,if(AU113=30,4655,0)))))))",null,"X=AS113*AU113*755",0,0,"X=AS113*AU113*.120",0,0,"X=AS113*AF113*AU113*.120","X=AS113*AG113*AU113*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DQ113,$ED113:$IG113),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DR113,$ED113:$IG113),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DS113,$ED113:$IG113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DT113,$ED113:$IG113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DU113,$ED113:$IG113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DV113,$ED113:$IG113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DW113,$ED113:$IG113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DX113,$ED113:$IG113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DY113,$ED113:$IG113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED113:$IG113,MATCH(0,COUNTIF($DO113:DZ113,$ED113:$IG113),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Chilled Water Pumps","CWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1633",null,null,"{Measure:Quantity}*{Motor HP}*.183",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.183","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.183",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0,0.90200000000000002,0.309,0.18099999999999999,0.35899999999999999,0.151,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS114*AU114*1633","v":8165},0,0,{"$f":"AS114*AU114*0.183","v":0.91500000000000004},0,0,{"$f":"AS114*AF114*AU114*0.183","v":0},{"$f":"AS114*AG114*AU114*0.183","v":0.8253299999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL114,BR114,BS114,BT114,BU114,BV114,BW114,BX114,BY114,AE114,AH114,AI114,AJ114,AK114,AL114,AM114,AN114,AO114,AP114,BZ114,CA114)","v":6156.0760963867733},560.01447620035447,0,0,0,0,0,0,6716.090572587128,0,null,2425,null,null,2425,1,2.7695218856029395,1,400,null,"NG",null,"X=AS114*if(AU114=5,2425,if(AU114=7.5,2648,if(AU114=10,2871,if(AU114=15,3317,if(AU114=20,3763,if(AU114=25,4209,if(AU114=30,4655,0)))))))",null,"X=AS114*AU114*1633",0,0,"X=AS114*AU114*.183",0,0,"X=AS114*AF114*AU114*.183","X=AS114*AG114*AU114*.183",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DQ114,$ED114:$IG114),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DR114,$ED114:$IG114),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DS114,$ED114:$IG114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DT114,$ED114:$IG114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DU114,$ED114:$IG114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DV114,$ED114:$IG114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DW114,$ED114:$IG114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DX114,$ED114:$IG114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DY114,$ED114:$IG114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED114:$IG114,MATCH(0,COUNTIF($DO114:DZ114,$ED114:$IG114),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Heating Hot Water Circulation Pump","HHWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1548",null,null,"{Measure:Quantity}*{Motor HP}*.096",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.096","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.096",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,1,0,0.53600000000000003,0.46300000000000002,0,1E-3,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS115*AU115*1548","v":7740},0,0,{"$f":"AS115*AU115*0.096","v":0.48},0,0,{"$f":"AS115*AF115*AU115*0.096","v":0.48},{"$f":"AS115*AG115*AU115*0.096","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL115,BR115,BS115,BT115,BU115,BV115,BW115,BX115,BY115,AE115,AH115,AI115,AJ115,AK115,AL115,AM115,AN115,AO115,AP115,BZ115,CA115)","v":6527.5725600047908},651.39265160885975,0,0,0,0,0,0,7178.9652116136504,0,null,2425,null,null,2425,1,2.9603980254076907,1,400,null,"NG",null,"X=AS115*if(AU115=5,2425,if(AU115=7.5,2648,if(AU115=10,2871,if(AU115=15,3317,if(AU115=20,3763,if(AU115=25,4209,if(AU115=30,4655,0)))))))",null,"X=AS115*AU115*1548",0,0,"X=AS115*AU115*.096",0,0,"X=AS115*AF115*AU115*.096","X=AS115*AG115*AU115*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DQ115,$ED115:$IG115),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DR115,$ED115:$IG115),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DS115,$ED115:$IG115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DT115,$ED115:$IG115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DU115,$ED115:$IG115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DV115,$ED115:$IG115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DW115,$ED115:$IG115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DX115,$ED115:$IG115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DY115,$ED115:$IG115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED115:$IG115,MATCH(0,COUNTIF($DO115:DZ115,$ED115:$IG115),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Return Fan on VAV Air Handler","RFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.28499999999999998,0.71199999999999997,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS116*AU116*1788","v":8940},0,0,{"$f":"AS116*AU116*0.302","v":1.51},0,0,{"$f":"AS116*AF116*AU116*0.302","v":0.43034999999999995},{"$f":"AS116*AG116*AU116*0.302","v":1.0751199999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL116,BR116,BS116,BT116,BU116,BV116,BW116,BX116,BY116,AE116,AH116,AI116,AJ116,AK116,AL116,AM116,AN116,AO116,AP116,BZ116,CA116)","v":7061.0014516218562},1313.5197112890237,0,0,0,0,0,0,8374.5211629108799,0,null,2425,null,null,2425,1,3.4534107888292289,1,400,null,"NG",null,"X=AS116*if(AU116=5,2425,if(AU116=7.5,2648,if(AU116=10,2871,if(AU116=15,3317,if(AU116=20,3763,if(AU116=25,4209,if(AU116=30,4655,0)))))))",null,"X=AS116*AU116*1788",0,0,"X=AS116*AU116*.302",0,0,"X=AS116*AF116*AU116*.302","X=AS116*AG116*AU116*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DQ116,$ED116:$IG116),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DR116,$ED116:$IG116),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DS116,$ED116:$IG116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DT116,$ED116:$IG116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DU116,$ED116:$IG116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DV116,$ED116:$IG116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DW116,$ED116:$IG116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DX116,$ED116:$IG116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DY116,$ED116:$IG116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED116:$IG116,MATCH(0,COUNTIF($DO116:DZ116,$ED116:$IG116),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G116,FIND(CHAR(160),SUBSTITUTE($G116,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G116,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G116,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","",{"$f":"IFERROR(MID($O116,FIND(CHAR(160),SUBSTITUTE($O116,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O116,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O116,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","","","","","","","","",{"$f":"IFERROR(MID($R116,FIND(CHAR(160),SUBSTITUTE($R116,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R116,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R116,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","","","","","","","","",{"$f":"IFERROR(MID($U116,FIND(CHAR(160),SUBSTITUTE($U116,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U116,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U116,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:WinterCF}","{Motor HP}","","","","","","","",{"$f":"IFERROR(MID($V116,FIND(CHAR(160),SUBSTITUTE($V116,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V116,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V116,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:SummerCF}","{Motor HP}","","","","","","","",{"$f":"IFERROR(MID($W116,FIND(CHAR(160),SUBSTITUTE($W116,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W116,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W116,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X116,FIND(CHAR(160),SUBSTITUTE($X116,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X116,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X116,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y116,FIND(CHAR(160),SUBSTITUTE($Y116,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y116,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y116,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z116,FIND(CHAR(160),SUBSTITUTE($Z116,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z116,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z116,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA116,FIND(CHAR(160),SUBSTITUTE($AA116,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA116,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA116,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB116,FIND(CHAR(160),SUBSTITUTE($AB116,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB116,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB116,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.28499999999999998,0.71199999999999997,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS117*AU117*1788","v":8940},0,0,{"$f":"AS117*AU117*0.302","v":1.51},0,0,{"$f":"AS117*AF117*AU117*0.302","v":0.43034999999999995},{"$f":"AS117*AG117*AU117*0.302","v":1.0751199999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL117,BR117,BS117,BT117,BU117,BV117,BW117,BX117,BY117,AE117,AH117,AI117,AJ117,AK117,AL117,AM117,AN117,AO117,AP117,BZ117,CA117)","v":7061.0014516218562},1313.5197112890237,0,0,0,0,0,0,8374.5211629108799,0,null,2425,null,null,2425,1,3.4534107888292289,1,400,null,"NG",null,"X=AS117*if(AU117=5,2425,if(AU117=7.5,2648,if(AU117=10,2871,if(AU117=15,3317,if(AU117=20,3763,if(AU117=25,4209,if(AU117=30,4655,0)))))))",null,"X=AS117*AU117*1788",0,0,"X=AS117*AU117*.302",0,0,"X=AS117*AF117*AU117*.302","X=AS117*AG117*AU117*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DQ117,$ED117:$IG117),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DR117,$ED117:$IG117),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DS117,$ED117:$IG117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DT117,$ED117:$IG117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DU117,$ED117:$IG117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DV117,$ED117:$IG117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DW117,$ED117:$IG117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DX117,$ED117:$IG117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DY117,$ED117:$IG117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED117:$IG117,MATCH(0,COUNTIF($DO117:DZ117,$ED117:$IG117),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Supply Fan on VAV Air Handler","SFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.19800000000000001,0.50800000000000001,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS118*AU118*2033","v":10165},0,0,{"$f":"AS118*AU118*0.288","v":1.44},0,0,{"$f":"AS118*AF118*AU118*0.288","v":0.28511999999999998},{"$f":"AS118*AG118*AU118*0.288","v":0.73151999999999995},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL118,BR118,BS118,BT118,BU118,BV118,BW118,BX118,BY118,AE118,AH118,AI118,AJ118,AK118,AL118,AM118,AN118,AO118,AP118,BZ118,CA118)","v":8024.0284600007908},883.28843558161384,0,0,0,0,0,0,8907.316895582404,0,null,2425,null,null,2425,1,3.6731203693123313,1,400,null,"NG",null,"X=AS118*if(AU118=5,2425,if(AU118=7.5,2648,if(AU118=10,2871,if(AU118=15,3317,if(AU118=20,3763,if(AU118=25,4209,if(AU118=30,4655,0)))))))",null,"X=AS118*AU118*2033",0,0,"X=AS118*AU118*.288",0,0,"X=AS118*AF118*AU118*.288","X=AS118*AG118*AU118*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DQ118,$ED118:$IG118),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DR118,$ED118:$IG118),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DS118,$ED118:$IG118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DT118,$ED118:$IG118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DU118,$ED118:$IG118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DV118,$ED118:$IG118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DW118,$ED118:$IG118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DX118,$ED118:$IG118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DY118,$ED118:$IG118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED118:$IG118,MATCH(0,COUNTIF($DO118:DZ118,$ED118:$IG118),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.19800000000000001,0.50800000000000001,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS119*AU119*2033","v":10165},0,0,{"$f":"AS119*AU119*0.288","v":1.44},0,0,{"$f":"AS119*AF119*AU119*0.288","v":0.28511999999999998},{"$f":"AS119*AG119*AU119*0.288","v":0.73151999999999995},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL119,BR119,BS119,BT119,BU119,BV119,BW119,BX119,BY119,AE119,AH119,AI119,AJ119,AK119,AL119,AM119,AN119,AO119,AP119,BZ119,CA119)","v":8024.0284600007908},883.28843558161384,0,0,0,0,0,0,8907.316895582404,0,null,2425,null,null,2425,1,3.6731203693123313,1,400,null,"NG",null,"X=AS119*if(AU119=5,2425,if(AU119=7.5,2648,if(AU119=10,2871,if(AU119=15,3317,if(AU119=20,3763,if(AU119=25,4209,if(AU119=30,4655,0)))))))",null,"X=AS119*AU119*2033",0,0,"X=AS119*AU119*.288",0,0,"X=AS119*AF119*AU119*.288","X=AS119*AG119*AU119*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DQ119,$ED119:$IG119),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DR119,$ED119:$IG119),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DS119,$ED119:$IG119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DT119,$ED119:$IG119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DU119,$ED119:$IG119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DV119,$ED119:$IG119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DW119,$ED119:$IG119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DX119,$ED119:$IG119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DY119,$ED119:$IG119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED119:$IG119,MATCH(0,COUNTIF($DO119:DZ119,$ED119:$IG119),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DQ120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DR120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DS120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DT120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DU120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DV120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DW120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DX120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DY120,$ED120:$IG120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED120:$IG120,MATCH(0,COUNTIF($DO120:DZ120,$ED120:$IG120),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Natural Gas - Midstream","G01M Gas-fired air furnace <= 300 MBtu/h","G01M","2018-07-01","2019-06-30","Per Measure","$300.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",18,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR121","v":"{Measure:Quantity}"},1,{"$f":"DS121","v":"{Equipment Capacity MBtu/h}"},104,{"$f":"DT121","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},95.512500000000003,{"$f":"DU121","v":""},null,{"$f":"DV121","v":""},null,{"$f":"DW121","v":""},null,{"$f":"DX121","v":""},null,{"$f":"DY121","v":""},null,{"$f":"DZ121","v":""},null,{"$f":"EA121","v":""},null,0,0,0,0,0,0,0,0,{"$f":"AS121 * (AU121*2661/1.7/1000) * (100/80-100/AW121) * 10","v":330.49195131527307},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL121,BR121,BS121,BT121,BU121,BV121,BW121,BX121,BY121,AE121,AH121,AI121,AJ121,AK121,AL121,AM121,AN121,AO121,AP121,BZ121,CA121)","v":0},0,4454.3724644169688,0,0,0,0,0,{"$f":"(--(CB121>0))*CB121+(--(CC121>0))*CC121+(--(CD121>0))*CD121+(--(CE121>0))*CE121+(--(CF121>0))*CF121+(--(CG121>0))*CG121+(--(CH121>0))*CH121+(--(CI121>0))*CI121","v":4454.3724644169688},{"$f":"(--(CB121<0))*-CB121+(--(CC121<0))*-CC121+(--(CD121<0))*-CD121+(--(CE121<0))*-CE121+(--(CF121<0))*-CF121+(--(CG121<0))*-CG121+(--(CH121<0))*-CH121+(--(CI121<0))*-CI121","v":0},null,{"$f":"300","v":300},null,null,{"$f":"CK121+CM121","v":300},{"$f":"IF(NetOrGross=\"Net\",(1-AO121+AP121),1)","v":1},{"$f":"(SUMPRODUCT(CB121:CI121,--(CB121:CI121>0))+CL121)*CQ121/((-SUMPRODUCT(CB121:CI121,--(CB121:CI121<0))+MAX(CM121,CT121)+CN121+CO121)*CQ121+IF(FRIncentives=\"Yes\",CT121*(1-CQ121),0))","v":14.84790821472323},1,300,null,"NG",null,"X=$300.00",null,0,0,0,0,0,0,0,0,"X=AS121 * (AU121*2661/1.7/1000) * (100/80-100/AW121) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DQ121,$ED121:$IG121),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DR121,$ED121:$IG121),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DS121,$ED121:$IG121),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DT121,$ED121:$IG121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DU121,$ED121:$IG121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DV121,$ED121:$IG121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DW121,$ED121:$IG121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DX121,$ED121:$IG121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DY121,$ED121:$IG121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED121:$IG121,MATCH(0,COUNTIF($DO121:DZ121,$ED121:$IG121),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas - Midstream","G07M Gas-fired condensing hot water boiler <=300 MBtu/h","G07M","2018-07-01","2019-06-30","Per Measure","$2003.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",207,"{Unit Efficiency - AFUE or Thermal Efficiency}",95.18,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS122 * (AU122*2661/1.7/1000) * (100/82-100/AW122) * 10","v":547.16984627480747},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL122,BR122,BS122,BT122,BU122,BV122,BW122,BX122,BY122,AE122,AH122,AI122,AJ122,AK122,AL122,AM122,AN122,AO122,AP122,BZ122,CA122)","v":0},0,9172.5481186253546,0,0,0,0,0,9172.5481186253546,0,null,{"$f":"2003","v":2003},null,null,2003,1,4.5794049518848503,1,2000,null,"NG",null,"X=$2003.00",null,0,0,0,0,0,0,0,0,"X=AS122 * (AU122*2661/1.7/1000) * (100/82-100/AW122) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DQ122,$ED122:$IG122),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DR122,$ED122:$IG122),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DS122,$ED122:$IG122),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DT122,$ED122:$IG122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DU122,$ED122:$IG122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DV122,$ED122:$IG122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DW122,$ED122:$IG122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DX122,$ED122:$IG122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DY122,$ED122:$IG122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED122:$IG122,MATCH(0,COUNTIF($DO122:DZ122,$ED122:$IG122),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas - Midstream","G08M Gas-fired condensing hot water boiler >300 MBtu/h and <=500 MBtu/h","G08M","2018-07-01","2019-06-30","Per Measure","$2800.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",390,"{Unit Efficiency - AFUE or Thermal Efficiency}",95.12,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS123 * (AU123*2661/1.7/1000) * (100/80-100/AW123) * 10","v":1212.9712932271311},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL123,BR123,BS123,BT123,BU123,BV123,BW123,BX123,BY123,AE123,AH123,AI123,AJ123,AK123,AL123,AM123,AN123,AO123,AP123,BZ123,CA123)","v":0},0,20333.79147148618,0,0,0,0,0,20333.79147148618,0,null,{"$f":"2800","v":2800},null,null,2800,1,7.2620683826736361,1,2800,null,"NG",null,"X=$2800.00",null,0,0,0,0,0,0,0,0,"X=AS123 * (AU123*2661/1.7/1000) * (100/80-100/AW123) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DQ123,$ED123:$IG123),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DR123,$ED123:$IG123),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DS123,$ED123:$IG123),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DT123,$ED123:$IG123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DU123,$ED123:$IG123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DV123,$ED123:$IG123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DW123,$ED123:$IG123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DX123,$ED123:$IG123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DY123,$ED123:$IG123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED123:$IG123,MATCH(0,COUNTIF($DO123:DZ123,$ED123:$IG123),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas - Midstream","G15M Low-intensity, infrared, Gas-fired unit heater","G15M","2018-07-01","2019-06-30","Per Measure","$425.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",125,"{Unit Efficiency - AFUE or Thermal Efficiency}",80,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS124 * (AU124*2661/1.7/1000) * (100/80-100/AW124) * 10","v":0},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL124,BR124,BS124,BT124,BU124,BV124,BW124,BX124,BY124,AE124,AH124,AI124,AJ124,AK124,AL124,AM124,AN124,AO124,AP124,BZ124,CA124)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"425","v":425},null,null,425,1,0,0,425,null,"NG",0,"X=$425.00",null,0,0,0,0,0,0,0,0,"X=AS124 * (AU124*2661/1.7/1000) * (100/80-100/AW124) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DQ124,$ED124:$IG124),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DR124,$ED124:$IG124),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DS124,$ED124:$IG124),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DT124,$ED124:$IG124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DU124,$ED124:$IG124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DV124,$ED124:$IG124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DW124,$ED124:$IG124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DX124,$ED124:$IG124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DY124,$ED124:$IG124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED124:$IG124,MATCH(0,COUNTIF($DO124:DZ124,$ED124:$IG124),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas - Midstream","G16M Gas-fired, warm-air unit heater","G16M","2018-07-01","2019-06-30","Per Measure","$525.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}) * 10",null,null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",125,"{Unit Efficiency - AFUE or Thermal Efficiency}",90,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS125 * (AU125*2661/1.7/1000) * (100/80-100/AW125) * 10","v":271.75245098039204},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL125,BR125,BS125,BT125,BU125,BV125,BW125,BX125,BY125,AE125,AH125,AI125,AJ125,AK125,AL125,AM125,AN125,AO125,AP125,BZ125,CA125)","v":0},0,4555.5551899329676,0,0,0,0,0,4555.5551899329676,0,null,{"$f":"525","v":525},null,null,525,1,8.6772479808247009,1,525,null,"NG",null,"X=$525.00",null,0,0,0,0,0,0,0,0,"X=AS125 * (AU125*2661/1.7/1000) * (100/80-100/AW125) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DQ125,$ED125:$IG125),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DR125,$ED125:$IG125),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DS125,$ED125:$IG125),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DT125,$ED125:$IG125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DU125,$ED125:$IG125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DV125,$ED125:$IG125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DW125,$ED125:$IG125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DX125,$ED125:$IG125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DY125,$ED125:$IG125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED125:$IG125,MATCH(0,COUNTIF($DO125:DZ125,$ED125:$IG125),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas - Midstream","WH1M Tankless Water Heater","WH1M","2018-07-01","2019-06-30","Per Measure","$780.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * ((({Hot Water Annual Consumption (gal/yr)} * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/{Energy Factor}))) / 1000000) + (({Equipment Capacity (MBtu/h)}/0.8) + 110 * ((power((if({Equipment Capacity (MBtu/h)}<155,75,150)),0.5))))* 8760/1000000)* 10",null,null,null,null,null,"2017-07-01","2019-06-30",20,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Hot Water Annual Consumption (gal/yr)}",25000,"{Energy Factor}",0.92,"{Equipment Capacity (MBtu/h)}",1000,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS126 * (((AU126 * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/AW126))) / 1000000) + ((AY126/0.8) + 110 * ((POWER((IF(AY126<155,75,150)),0.5))))* 8760/1000000)* 10","v":253.11758428555439},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL126,BR126,BS126,BT126,BU126,BV126,BW126,BX126,BY126,AE126,AH126,AI126,AJ126,AK126,AL126,AM126,AN126,AO126,AP126,BZ126,CA126)","v":0},0,3701.9884994746749,0,0,0,0,0,3701.9884994746749,0,null,{"$f":"780","v":780},null,null,780,1,4.6274856243433433,1,800,null,"NG",null,"X=$780.00",null,0,0,0,0,0,0,0,0,"X=AS126 * (((AU126 * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/AW126))) / 1000000) + ((AY126/0.8) + 110 * ((power((if(AY126<155,75,150)),0.5))))* 8760/1000000)* 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DQ126,$ED126:$IG126),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DR126,$ED126:$IG126),0)),\"\")","v":"{Hot Water Annual Consumption (gal/yr)}"},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DS126,$ED126:$IG126),0)),\"\")","v":"{Energy Factor}"},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DT126,$ED126:$IG126),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DU126,$ED126:$IG126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DV126,$ED126:$IG126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DW126,$ED126:$IG126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DX126,$ED126:$IG126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DY126,$ED126:$IG126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED126:$IG126,MATCH(0,COUNTIF($DO126:DZ126,$ED126:$IG126),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G126,FIND(CHAR(160),SUBSTITUTE($G126,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G126,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G126,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O126,FIND(CHAR(160),SUBSTITUTE($O126,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O126,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O126,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R126,FIND(CHAR(160),SUBSTITUTE($R126,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R126,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R126,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U126,FIND(CHAR(160),SUBSTITUTE($U126,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U126,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U126,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V126,FIND(CHAR(160),SUBSTITUTE($V126,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V126,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V126,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W126,FIND(CHAR(160),SUBSTITUTE($W126,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W126,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W126,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Hot Water Annual Consumption (gal/yr)}","{Energy Factor}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","",{"$f":"IFERROR(MID($X126,FIND(CHAR(160),SUBSTITUTE($X126,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X126,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X126,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y126,FIND(CHAR(160),SUBSTITUTE($Y126,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y126,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y126,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z126,FIND(CHAR(160),SUBSTITUTE($Z126,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z126,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z126,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA126,FIND(CHAR(160),SUBSTITUTE($AA126,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA126,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA126,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB126,FIND(CHAR(160),SUBSTITUTE($AB126,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB126,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB126,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,4]
["C&I HVAC - Natural Gas - Midstream",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DQ127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DR127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DS127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DT127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DU127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DV127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DW127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DX127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DY127,$ED127:$IG127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED127:$IG127,MATCH(0,COUNTIF($DO127:DZ127,$ED127:$IG127),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Oil","Boiler Reset/Lockout Controls","AF3","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*612.00",0,"Calculated","{Measure:Quantity}*375",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Existing Fuel}<>3,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.08) / 1000)",null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,{"$f":"DR128","v":"{Measure:Quantity}"},1,{"$f":"DS128","v":"{Existing Fuel}"},3,{"$f":"DT128","v":"{Capacity (MBTUH)}"},200,{"$f":"DU128","v":""},null,{"$f":"DV128","v":""},null,{"$f":"DW128","v":""},null,{"$f":"DX128","v":""},null,{"$f":"DY128","v":""},null,{"$f":"DZ128","v":""},null,{"$f":"EA128","v":""},null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU128<>3,0,AS128 * (AW128 * 1565 * 0.08) / 1000)","v":25.04},0,0,0,"Res","Default DR",{"$f":"Benefits(BL128,BR128,BS128,BT128,BU128,BV128,BW128,BX128,BY128,AE128,AH128,AI128,AJ128,AK128,AL128,AM128,AN128,AO128,AP128,BZ128,CA128)","v":0},0,0,9374.6878849382047,0,0,0,0,{"$f":"(--(CB128>0))*CB128+(--(CC128>0))*CC128+(--(CD128>0))*CD128+(--(CE128>0))*CE128+(--(CF128>0))*CF128+(--(CG128>0))*CG128+(--(CH128>0))*CH128+(--(CI128>0))*CI128","v":9374.6878849382047},{"$f":"(--(CB128<0))*-CB128+(--(CC128<0))*-CC128+(--(CD128<0))*-CD128+(--(CE128<0))*-CE128+(--(CF128<0))*-CF128+(--(CG128<0))*-CG128+(--(CH128<0))*-CH128+(--(CI128<0))*-CI128","v":0},null,{"$f":"AS128*612","v":612},null,null,{"$f":"CK128+CM128","v":612},{"$f":"IF(NetOrGross=\"Net\",(1-AO128+AP128),1)","v":1},{"$f":"(SUMPRODUCT(CB128:CI128,--(CB128:CI128>0))+CL128)*CQ128/((-SUMPRODUCT(CB128:CI128,--(CB128:CI128<0))+MAX(CM128,CT128)+CN128+CO128)*CQ128+IF(FRIncentives=\"Yes\",CT128*(1-CQ128),0))","v":15.318117459049354},1,375,null,"RGGI",null,"X=AS128*612.00",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU128<>3,0,AS128 * (AW128 * 1565 * 0.08) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DQ128,$ED128:$IG128),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DR128,$ED128:$IG128),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DS128,$ED128:$IG128),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DT128,$ED128:$IG128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DU128,$ED128:$IG128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DV128,$ED128:$IG128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DW128,$ED128:$IG128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DX128,$ED128:$IG128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DY128,$ED128:$IG128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED128:$IG128,MATCH(0,COUNTIF($DO128:DZ128,$ED128:$IG128),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Oil","Boiler Stack Heat Exchanger (Economizer)","AF2","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,2120,1500)",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,1325,950)",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Existing Fuel}<>3,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * if({Economizer Type}=1,0.1,0.05)) / 1000)",null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1000,"{Economizer Type}",0,"{Existing Fuel}",3,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY129<>3,0,AS129 * (AU129 * 1565 * IF(AW129=1,0.1,0.05)) / 1000)","v":78.25},0,0,0,"Res","Default DR",{"$f":"Benefits(BL129,BR129,BS129,BT129,BU129,BV129,BW129,BX129,BY129,AE129,AH129,AI129,AJ129,AK129,AL129,AM129,AN129,AO129,AP129,BZ129,CA129)","v":0},0,0,29295.899640431897,0,0,0,0,29295.899640431897,0,null,{"$f":"AS129*AU129/1000*IF(AW129=1,2120,1500)","v":1500},null,null,1500,1,19.530599760287931,1,{"$f":"AU129/1000*IF(AW129=1,1325,950)","v":950},null,"RGGI",null,"X=AS129*AU129/1000*if(AW129=1,2120,1500)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AY129<>3,0,AS129 * (AU129 * 1565 * if(AW129=1,0.1,0.05)) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DQ129,$ED129:$IG129),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DR129,$ED129:$IG129),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DS129,$ED129:$IG129),0)),\"\")","v":"{Economizer Type}"},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DT129,$ED129:$IG129),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DU129,$ED129:$IG129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DV129,$ED129:$IG129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DW129,$ED129:$IG129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DX129,$ED129:$IG129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DY129,$ED129:$IG129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED129:$IG129,MATCH(0,COUNTIF($DO129:DZ129,$ED129:$IG129),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Oil","Boiler Turbulator","AF5","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*15.00",0,"Calculated","{Measure:Quantity}*9.5",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Existing Fuel}<>3,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.7 * ({Flue Gas Temperature Before (oF)}-{Flue Gas Temperature After (oF)})/40/100))/1000",null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Existing Fuel}",3,"{Capacity (MBTUH)}",200,"{Flue Gas Temperature Before (oF)}",270,"{Flue Gas Temperature After (oF)}",220,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU130<>3,0,AS130 * (AW130 * 1565 * 0.7 * (AY130-BA130)/40/100))/1000","v":2.73875},0,0,0,"Res","Default DR",{"$f":"Benefits(BL130,BR130,BS130,BT130,BU130,BV130,BW130,BX130,BY130,AE130,AH130,AI130,AJ130,AK130,AL130,AM130,AN130,AO130,AP130,BZ130,CA130)","v":0},0,0,1025.3564874151161,0,0,0,0,1025.3564874151161,0,null,{"$f":"AS130*15","v":15},null,null,15,1,68.357099161007739,1,9.5,null,"RGGI",null,"X=AS130*15.00",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU130<>3,0,AS130 * (AW130 * 1565 * 0.7 * (AY130-BA130)/40/100))/1000",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DQ130,$ED130:$IG130),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DR130,$ED130:$IG130),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DS130,$ED130:$IG130),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DT130,$ED130:$IG130),0)),\"\")","v":"{Flue Gas Temperature Before (oF)}"},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DU130,$ED130:$IG130),0)),\"\")","v":"{Flue Gas Temperature After (oF)}"},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DV130,$ED130:$IG130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DW130,$ED130:$IG130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DX130,$ED130:$IG130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DY130,$ED130:$IG130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED130:$IG130,MATCH(0,COUNTIF($DO130:DZ130,$ED130:$IG130),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Oil","H2L Hot Water Boiler >500MBtu/h","H2L","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=0,if({Equipment Capacity (MBtu/h)}<500,0,if({Equipment Capacity (MBtu/h)}<1000,1039,if({Equipment Capacity (MBtu/h)}<2500,7612,8416))),0)",0,"Calculated","{Measure:Quantity}*if({Fuel}=0,if({Equipment Capacity (MBtu/h)}<500,0,if({Equipment Capacity (MBtu/h)}<1000,800,if({Equipment Capacity (MBtu/h)}<2500,5500,6500))),0)",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Fuel}=0,{Measure:Quantity}*(({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000)*(100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency})),0)",null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fuel}",0,"{Equipment Capacity (MBtu/h)}",861,"{Design Load (Btu/h)}",904250,"{Indoor Design Temp (oF)}",69,"{Outdoor Design Temp (oF)}",-6.5,"{Unit Efficiency - AFUE or Thermal Efficiency}",86.1,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU131=0,AS131*((AY131/(BA131-BC131)*186648/1000000)*(100/82-100/BE131)),0)","v":129.8170570182522},0,0,0,"Res","RGGI DR",{"$f":"Benefits(BL131,BR131,BS131,BT131,BU131,BV131,BW131,BX131,BY131,AE131,AH131,AI131,AJ131,AK131,AL131,AM131,AN131,AO131,AP131,BZ131,CA131)","v":0},0,0,56567.368674730424,0,0,0,0,56567.368674730424,0,null,{"$f":"AS131*IF(AU131=0,IF(AW131<500,0,IF(AW131<1000,1039,IF(AW131<2500,7612,8416))),0)","v":1039},null,null,1039,1,54.444050697526876,1,{"$f":"IF(AW131<1000,800,IF(AW131<2500,5500,6500))","v":800},null,"RGGI",null,"X=AS131*if(AU131=0,if(AW131<500,0,if(AW131<1000,1039,if(AW131<2500,7612,8416))),0)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU131=0,AS131*((AY131/(BA131-BC131)*186648/1000000)*(100/82-100/BE131)),0)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DQ131,$ED131:$IG131),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DR131,$ED131:$IG131),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DS131,$ED131:$IG131),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DT131,$ED131:$IG131),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DU131,$ED131:$IG131),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DV131,$ED131:$IG131),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DW131,$ED131:$IG131),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DX131,$ED131:$IG131),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DY131,$ED131:$IG131),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED131:$IG131,MATCH(0,COUNTIF($DO131:DZ131,$ED131:$IG131),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Oil","H3L Steam Boiler >500 MBtu/h","H3L","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=0,if({Equipment Capacity (MBtu/h)}<500,0,if({Equipment Capacity (MBtu/h)}<1000,858,if({Equipment Capacity (MBtu/h)}<2500,2826,4738))),0)",0,"Calculated","{Measure:Quantity}*if({Fuel}=0,if({Equipment Capacity (MBtu/h)}<500,0,if({Equipment Capacity (MBtu/h)}<1000,650,if({Equipment Capacity (MBtu/h)}<2500,2200,3500))),0)",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Fuel}=0,{Measure:Quantity}*(({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000)*(100/81-100/{Unit Efficiency - AFUE or Thermal Efficiency})),0)",null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fuel}",0,"{Equipment Capacity (MBtu/h)}",500,"{Design Load (Btu/h)}",293000,"{Indoor Design Temp (oF)}",72,"{Outdoor Design Temp (oF)}",2,"{Unit Efficiency - AFUE or Thermal Efficiency}",84,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU132=0,AS132*((AY132/(BA132-BC132)*186648/1000000)*(100/81-100/BE132)),0)","v":34.446878306878254},0,0,0,"Res","RGGI DR",{"$f":"Benefits(BL132,BR132,BS132,BT132,BU132,BV132,BW132,BX132,BY132,AE132,AH132,AI132,AJ132,AK132,AL132,AM132,AN132,AO132,AP132,BZ132,CA132)","v":0},0,0,15010.117388539999,0,0,0,0,15010.117388539999,0,null,{"$f":"AS132*IF(AU132=0,IF(AW132<500,0,IF(AW132<1000,858,IF(AW132<2500,2826,4738))),0)","v":858},null,null,858,1,17.494309310652678,1,{"$f":"IF(AW132<1000,650,IF(AW132<2500,2200,3500))","v":650},null,"RGGI",null,"X=AS132*if(AU132=0,if(AW132<500,0,if(AW132<1000,858,if(AW132<2500,2826,4738))),0)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU132=0,AS132*((AY132/(BA132-BC132)*186648/1000000)*(100/81-100/BE132)),0)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DQ132,$ED132:$IG132),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DR132,$ED132:$IG132),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DS132,$ED132:$IG132),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DT132,$ED132:$IG132),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DU132,$ED132:$IG132),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DV132,$ED132:$IG132),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DW132,$ED132:$IG132),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DX132,$ED132:$IG132),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DY132,$ED132:$IG132),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED132:$IG132,MATCH(0,COUNTIF($DO132:DZ132,$ED132:$IG132),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Oil","Modulating Burner Controls for Boilers and Heaters","AF1","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*2.14",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*1.25",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Existing Fuel}<>3,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.03 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)",null,null,null,"2017-07-01","2019-06-30",21,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",3628,"{Existing Fuel}",3,"{End-Use}",1,"{Annual Hours of Operation}",3361,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW133<>3,0,AS133 * (AU133 * 0.03 * IF(AY133=1,1565,BA133)) / 1000)","v":170.33459999999997},0,0,0,"Res","Default DR",{"$f":"Benefits(BL133,BR133,BS133,BT133,BU133,BV133,BW133,BX133,BY133,AE133,AH133,AI133,AJ133,AK133,AL133,AM133,AN133,AO133,AP133,BZ133,CA133)","v":0},0,0,66486.284780518821,0,0,0,0,66486.284780518821,0,null,{"$f":"AS133*AU133*2.14","v":7763.92},null,null,7763.92,1,8.5634943147944362,1,{"$f":"1.25*AU133","v":4535},null,"RGGI",null,"X=AS133*AU133*2.14",null,0,0,0,0,0,0,0,0,0,0,"X=if(AW133<>3,0,AS133 * (AU133 * 0.03 * if(AY133=1,1565,BA133)) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DQ133,$ED133:$IG133),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DR133,$ED133:$IG133),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DS133,$ED133:$IG133),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DT133,$ED133:$IG133),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DU133,$ED133:$IG133),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DV133,$ED133:$IG133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DW133,$ED133:$IG133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DX133,$ED133:$IG133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DY133,$ED133:$IG133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED133:$IG133,MATCH(0,COUNTIF($DO133:DZ133,$ED133:$IG133),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Oil","Oxygen Trim for Boilers and Heaters","AF4","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*20000.00",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*0.75",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Existing Fuel}<>3,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.02 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)",null,null,null,"2017-07-01","2019-06-30",15,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Existing Fuel}",3,"{Capacity (MBTUH)}",3600,"{End-Use}",1,"{Annual Hours of Operation}",1556,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU134<>3,0,AS134 * (AW134 * 0.02 * IF(AY134=1,1565,BA134)) / 1000)","v":112.68},0,0,0,"Res","Default DR",{"$f":"Benefits(BL134,BR134,BS134,BT134,BU134,BV134,BW134,BX134,BY134,AE134,AH134,AI134,AJ134,AK134,AL134,AM134,AN134,AO134,AP134,BZ134,CA134)","v":0},0,0,32686.055143705569,0,0,0,0,32686.055143705569,0,null,{"$f":"AS134*20000","v":20000},null,null,20000,1,1.6343027571852784,1,{"$f":"0.75*AW134","v":2700},null,"RGGI",null,{"$f":"IF(G134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":"X=AS134*20000.00"},null,{"$f":"IF(O134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(P134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(Q134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(R134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(S134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(T134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(U134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(V134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(W134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(X134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(Y134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":"X=if(AU134<>3,0,AS134 * (AW134 * 0.02 * if(AY134=1,1565,BA134)) / 1000)"},{"$f":"IF(Z134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(AA134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},{"$f":"IF(AB134=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB134,$EA134,$EA$2&ROW($EA134)),$DZ134,$DZ$2&ROW($DZ134)),$DY134,$DY$2&ROW($DY134)),$DX134,$DX$2&ROW($DX134)),$DW134,$DW$2&ROW($DW134)),$DV134,$DV$2&ROW($DV134)),$DU134,$DU$2&ROW($DU134)),$DT134,$DT$2&ROW($DT134)),$DS134,$DS$2&ROW($DS134)),$DR134,$DR$2&ROW($DR134)),$DQ134,$DQ$2&ROW($DQ134)),$DP134,$DP$2&ROW($DP134)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DQ134,$ED134:$IG134),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DR134,$ED134:$IG134),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DS134,$ED134:$IG134),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DT134,$ED134:$IG134),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DU134,$ED134:$IG134),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DV134,$ED134:$IG134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DW134,$ED134:$IG134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DX134,$ED134:$IG134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DY134,$ED134:$IG134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED134:$IG134,MATCH(0,COUNTIF($DO134:DZ134,$ED134:$IG134),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR134:EA134,\"\")","v":5}]
["C&I HVAC - Oil","Programmable Thermostat","AF6","2018-07-01","2019-06-30","Per Measure","$157.00",0,"Calculated","{Measure:Quantity}*100",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Existing Fuel}<>3,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000)",null,null,null,"2017-07-01","2019-06-30",8,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Existing Fuel}",3,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",100,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS135<>3,0,AU135 * (AW135 * 1565 *0.068) / 1000)","v":10.641999999999999},0,0,0,"Res","Default DR",{"$f":"Benefits(BL135,BR135,BS135,BT135,BU135,BV135,BW135,BX135,BY135,AE135,AH135,AI135,AJ135,AK135,AL135,AM135,AN135,AO135,AP135,BZ135,CA135)","v":0},0,0,1695.6589326223286,0,0,0,0,1695.6589326223286,0,null,{"$f":"157","v":157},null,null,157,1,10.800375367021202,1,100,null,"RGGI",null,"X=$157.00",null,0,0,0,0,0,0,0,0,0,0,"X=if(AS135<>3,0,AU135 * (AW135 * 1565 *0.068) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DQ135,$ED135:$IG135),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DR135,$ED135:$IG135),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DS135,$ED135:$IG135),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DT135,$ED135:$IG135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DU135,$ED135:$IG135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DV135,$ED135:$IG135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DW135,$ED135:$IG135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DX135,$ED135:$IG135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DY135,$ED135:$IG135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED135:$IG135,MATCH(0,COUNTIF($DO135:DZ135,$ED135:$IG135),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Oil","VFD: Building Exhaust Fan","BEF","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*755",null,null,"{Measure:Quantity}*{Motor HP}*.120",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.120","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.120",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.73699999999999999,0.35499999999999998,0.44400000000000001,0.222,0.16,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS136*AU136*755","v":3775},0,0,{"$f":"AS136*AU136*0.12","v":0.6},0,0,{"$f":"AS136*AF136*AU136*0.12","v":0.44219999999999998},{"$f":"AS136*AG136*AU136*0.12","v":0.21299999999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL136,BR136,BS136,BT136,BU136,BV136,BW136,BX136,BY136,AE136,AH136,AI136,AJ136,AK136,AL136,AM136,AN136,AO136,AP136,BZ136,CA136)","v":2950.185636830297},744.62322487037795,0,0,0,0,0,0,3694.8088617006752,0,null,{"$f":"AS136*IF(AU136=5,2425,IF(AU136=7.5,2648,IF(AU136=10,2871,IF(AU136=15,3317,IF(AU136=20,3763,IF(AU136=25,4209,IF(AU136=30,4655,0)))))))","v":2425},null,null,2425,1,1.5236325202889383,1,400,null,"RGGI",null,"X=AS136*if(AU136=5,2425,if(AU136=7.5,2648,if(AU136=10,2871,if(AU136=15,3317,if(AU136=20,3763,if(AU136=25,4209,if(AU136=30,4655,0)))))))",null,"X=AS136*AU136*755",0,0,"X=AS136*AU136*.120",0,0,"X=AS136*AF136*AU136*.120","X=AS136*AG136*AU136*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DQ136,$ED136:$IG136),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DR136,$ED136:$IG136),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DS136,$ED136:$IG136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DT136,$ED136:$IG136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DU136,$ED136:$IG136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DV136,$ED136:$IG136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DW136,$ED136:$IG136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DX136,$ED136:$IG136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DY136,$ED136:$IG136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED136:$IG136,MATCH(0,COUNTIF($DO136:DZ136,$ED136:$IG136),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G136,FIND(CHAR(160),SUBSTITUTE($G136,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G136,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G136,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","",{"$f":"IFERROR(MID($O136,FIND(CHAR(160),SUBSTITUTE($O136,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O136,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O136,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","","","","","","","","",{"$f":"IFERROR(MID($R136,FIND(CHAR(160),SUBSTITUTE($R136,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R136,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R136,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","","","","","","","","",{"$f":"IFERROR(MID($U136,FIND(CHAR(160),SUBSTITUTE($U136,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U136,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U136,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:WinterCF}","{Motor HP}","","","","","","","",{"$f":"IFERROR(MID($V136,FIND(CHAR(160),SUBSTITUTE($V136,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V136,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V136,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Factor:SummerCF}","{Motor HP}","","","","","","","",{"$f":"IFERROR(MID($W136,FIND(CHAR(160),SUBSTITUTE($W136,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W136,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W136,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X136,FIND(CHAR(160),SUBSTITUTE($X136,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X136,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X136,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y136,FIND(CHAR(160),SUBSTITUTE($Y136,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y136,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y136,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z136,FIND(CHAR(160),SUBSTITUTE($Z136,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z136,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z136,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA136,FIND(CHAR(160),SUBSTITUTE($AA136,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA136,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA136,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB136,FIND(CHAR(160),SUBSTITUTE($AB136,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB136,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB136,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Chilled Water Pumps","CWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1633",null,null,"{Measure:Quantity}*{Motor HP}*.183",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.183","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.183",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0,0.86499999999999999,0.309,0.18099999999999999,0.35899999999999999,0.151,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS137*AU137*1633","v":8165},0,0,{"$f":"AS137*AU137*0.183","v":0.91500000000000004},0,0,{"$f":"AS137*AF137*AU137*0.183","v":0},{"$f":"AS137*AG137*AU137*0.183","v":0.79147500000000004},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL137,BR137,BS137,BT137,BU137,BV137,BW137,BX137,BY137,AE137,AH137,AI137,AJ137,AK137,AL137,AM137,AN137,AO137,AP137,BZ137,CA137)","v":6156.0760963867733},537.04270722096089,0,0,0,0,0,0,6693.1188036077347,0,null,2425,null,null,2425,1,2.7600489911784472,1,400,null,"RGGI",null,"X=AS137*if(AU137=5,2425,if(AU137=7.5,2648,if(AU137=10,2871,if(AU137=15,3317,if(AU137=20,3763,if(AU137=25,4209,if(AU137=30,4655,0)))))))",null,"X=AS137*AU137*1633",0,0,"X=AS137*AU137*.183",0,0,"X=AS137*AF137*AU137*.183","X=AS137*AG137*AU137*.183",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DQ137,$ED137:$IG137),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DR137,$ED137:$IG137),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DS137,$ED137:$IG137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DT137,$ED137:$IG137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DU137,$ED137:$IG137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DV137,$ED137:$IG137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DW137,$ED137:$IG137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DX137,$ED137:$IG137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DY137,$ED137:$IG137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED137:$IG137,MATCH(0,COUNTIF($DO137:DZ137,$ED137:$IG137),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Heating Hot Water Circulation Pump","HHWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1548",null,null,"{Measure:Quantity}*{Motor HP}*.096",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.096","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.096",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.73699999999999999,0,0.53600000000000003,0.46300000000000002,0,1E-3,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS138*AU138*1548","v":7740},0,0,{"$f":"AS138*AU138*0.096","v":0.48},0,0,{"$f":"AS138*AF138*AU138*0.096","v":0.35376000000000002},{"$f":"AS138*AG138*AU138*0.096","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL138,BR138,BS138,BT138,BU138,BV138,BW138,BX138,BY138,AE138,AH138,AI138,AJ138,AK138,AL138,AM138,AN138,AO138,AP138,BZ138,CA138)","v":6527.5725600047908},480.07638423572973,0,0,0,0,0,0,7007.6489442405209,0,null,2425,null,null,2425,1,2.8897521419548542,1,400,null,"RGGI",null,"X=AS138*if(AU138=5,2425,if(AU138=7.5,2648,if(AU138=10,2871,if(AU138=15,3317,if(AU138=20,3763,if(AU138=25,4209,if(AU138=30,4655,0)))))))",null,"X=AS138*AU138*1548",0,0,"X=AS138*AU138*.096",0,0,"X=AS138*AF138*AU138*.096","X=AS138*AG138*AU138*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DQ138,$ED138:$IG138),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DR138,$ED138:$IG138),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DS138,$ED138:$IG138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DT138,$ED138:$IG138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DU138,$ED138:$IG138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DV138,$ED138:$IG138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DW138,$ED138:$IG138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DX138,$ED138:$IG138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DY138,$ED138:$IG138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED138:$IG138,MATCH(0,COUNTIF($DO138:DZ138,$ED138:$IG138),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Return Fan on VAV Air Handler","RFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS139*AU139*1788","v":8940},0,0,{"$f":"AS139*AU139*0.302","v":1.51},0,0,{"$f":"AS139*AF139*AU139*0.302","v":0.31709999999999999},{"$f":"AS139*AG139*AU139*0.302","v":1.0313300000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL139,BR139,BS139,BT139,BU139,BV139,BW139,BX139,BY139,AE139,AH139,AI139,AJ139,AK139,AL139,AM139,AN139,AO139,AP139,BZ139,CA139)","v":7061.0014516218562},1130.1187531605253,0,0,0,0,0,0,8191.1202047823817,0,null,2425,null,null,2425,1,3.377781527745312,1,400,null,"RGGI",null,"X=AS139*if(AU139=5,2425,if(AU139=7.5,2648,if(AU139=10,2871,if(AU139=15,3317,if(AU139=20,3763,if(AU139=25,4209,if(AU139=30,4655,0)))))))",null,"X=AS139*AU139*1788",0,0,"X=AS139*AU139*.302",0,0,"X=AS139*AF139*AU139*.302","X=AS139*AG139*AU139*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DQ139,$ED139:$IG139),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DR139,$ED139:$IG139),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DS139,$ED139:$IG139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DT139,$ED139:$IG139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DU139,$ED139:$IG139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DV139,$ED139:$IG139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DW139,$ED139:$IG139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DX139,$ED139:$IG139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DY139,$ED139:$IG139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED139:$IG139,MATCH(0,COUNTIF($DO139:DZ139,$ED139:$IG139),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS140*AU140*1788","v":8940},0,0,{"$f":"AS140*AU140*0.302","v":1.51},0,0,{"$f":"AS140*AF140*AU140*0.302","v":0.31709999999999999},{"$f":"AS140*AG140*AU140*0.302","v":1.0313300000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL140,BR140,BS140,BT140,BU140,BV140,BW140,BX140,BY140,AE140,AH140,AI140,AJ140,AK140,AL140,AM140,AN140,AO140,AP140,BZ140,CA140)","v":7061.0014516218562},1130.1187531605253,0,0,0,0,0,0,8191.1202047823817,0,null,2425,null,null,2425,1,3.377781527745312,1,400,null,"RGGI",null,"X=AS140*if(AU140=5,2425,if(AU140=7.5,2648,if(AU140=10,2871,if(AU140=15,3317,if(AU140=20,3763,if(AU140=25,4209,if(AU140=30,4655,0)))))))",null,"X=AS140*AU140*1788",0,0,"X=AS140*AU140*.302",0,0,"X=AS140*AF140*AU140*.302","X=AS140*AG140*AU140*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DQ140,$ED140:$IG140),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DR140,$ED140:$IG140),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DS140,$ED140:$IG140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DT140,$ED140:$IG140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DU140,$ED140:$IG140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DV140,$ED140:$IG140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DW140,$ED140:$IG140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DX140,$ED140:$IG140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DY140,$ED140:$IG140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED140:$IG140,MATCH(0,COUNTIF($DO140:DZ140,$ED140:$IG140),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Supply Fan on VAV Air Handler","SFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS141*AU141*2033","v":10165},0,0,{"$f":"AS141*AU141*0.288","v":1.44},0,0,{"$f":"AS141*AF141*AU141*0.288","v":0.21023999999999998},{"$f":"AS141*AG141*AU141*0.288","v":0.70128000000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL141,BR141,BS141,BT141,BU141,BV141,BW141,BX141,BY141,AE141,AH141,AI141,AJ141,AK141,AL141,AM141,AN141,AO141,AP141,BZ141,CA141)","v":8024.0284600007908},761.15231340495268,0,0,0,0,0,0,8785.1807734057438,0,null,2425,null,null,2425,1,3.6227549581054612,1,400,null,"RGGI",null,"X=AS141*if(AU141=5,2425,if(AU141=7.5,2648,if(AU141=10,2871,if(AU141=15,3317,if(AU141=20,3763,if(AU141=25,4209,if(AU141=30,4655,0)))))))",null,"X=AS141*AU141*2033",0,0,"X=AS141*AU141*.288",0,0,"X=AS141*AF141*AU141*.288","X=AS141*AG141*AU141*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DQ141,$ED141:$IG141),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DR141,$ED141:$IG141),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DS141,$ED141:$IG141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DT141,$ED141:$IG141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DU141,$ED141:$IG141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DV141,$ED141:$IG141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DW141,$ED141:$IG141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DX141,$ED141:$IG141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DY141,$ED141:$IG141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED141:$IG141,MATCH(0,COUNTIF($DO141:DZ141,$ED141:$IG141),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS142*AU142*2033","v":10165},0,0,{"$f":"AS142*AU142*0.288","v":1.44},0,0,{"$f":"AS142*AF142*AU142*0.288","v":0.21023999999999998},{"$f":"AS142*AG142*AU142*0.288","v":0.70128000000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL142,BR142,BS142,BT142,BU142,BV142,BW142,BX142,BY142,AE142,AH142,AI142,AJ142,AK142,AL142,AM142,AN142,AO142,AP142,BZ142,CA142)","v":8024.0284600007908},761.15231340495268,0,0,0,0,0,0,8785.1807734057438,0,null,2425,null,null,2425,1,3.6227549581054612,1,400,null,"RGGI",null,"X=AS142*if(AU142=5,2425,if(AU142=7.5,2648,if(AU142=10,2871,if(AU142=15,3317,if(AU142=20,3763,if(AU142=25,4209,if(AU142=30,4655,0)))))))",null,"X=AS142*AU142*2033",0,0,"X=AS142*AU142*.288",0,0,"X=AS142*AF142*AU142*.288","X=AS142*AG142*AU142*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DQ142,$ED142:$IG142),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DR142,$ED142:$IG142),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DS142,$ED142:$IG142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DT142,$ED142:$IG142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DU142,$ED142:$IG142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DV142,$ED142:$IG142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DW142,$ED142:$IG142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DX142,$ED142:$IG142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DY142,$ED142:$IG142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED142:$IG142,MATCH(0,COUNTIF($DO142:DZ142,$ED142:$IG142),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DQ143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DR143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DS143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DT143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DU143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DV143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DW143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DX143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DY143,$ED143:$IG143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED143:$IG143,MATCH(0,COUNTIF($DO143:DZ143,$ED143:$IG143),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Oil - Midstream","H1M Air Furnace","H1M","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=3,300,0)",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,0,1,null,null,null,null,"if({Fuel}<>3,0,{Measure:Quantity}*(({Equipment Capacity (MBtu/h)}*2661/1.7/1000)*((100/81)-(100/{Unit Efficiency - AFUE or Thermal Efficiency}))))",null,null,null,"2017-07-01","2019-06-30",18,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR144","v":"{Measure:Quantity}"},1,{"$f":"DS144","v":"{Fuel}"},3,{"$f":"DT144","v":"{Equipment Capacity (MBtu/h)}"},200,{"$f":"DU144","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},86,{"$f":"DV144","v":""},null,{"$f":"DW144","v":""},null,{"$f":"DX144","v":""},null,{"$f":"DY144","v":""},null,{"$f":"DZ144","v":""},null,{"$f":"EA144","v":""},null,0,0,0,0,{"$f":"0","v":0},{"$f":"1","v":1},0,0,0,0,{"$f":"IF(AU144<>3,0,AS144*((AW144*2661/1.7/1000)*((100/81)-(100/AY144))))","v":22.470486902771402},0,0,0,"Res","Default DR",{"$f":"Benefits(BL144,BR144,BS144,BT144,BU144,BV144,BW144,BX144,BY144,AE144,AH144,AI144,AJ144,AK144,AL144,AM144,AN144,AO144,AP144,BZ144,CA144)","v":0},0,0,7676.4498633892144,0,0,0,0,{"$f":"(--(CB144>0))*CB144+(--(CC144>0))*CC144+(--(CD144>0))*CD144+(--(CE144>0))*CE144+(--(CF144>0))*CF144+(--(CG144>0))*CG144+(--(CH144>0))*CH144+(--(CI144>0))*CI144","v":7676.4498633892144},{"$f":"(--(CB144<0))*-CB144+(--(CC144<0))*-CC144+(--(CD144<0))*-CD144+(--(CE144<0))*-CE144+(--(CF144<0))*-CF144+(--(CG144<0))*-CG144+(--(CH144<0))*-CH144+(--(CI144<0))*-CI144","v":0},null,{"$f":"AS144*IF(AU144=3,300,0)","v":300},null,null,{"$f":"CK144+CM144","v":300},{"$f":"IF(NetOrGross=\"Net\",(1-AO144+AP144),1)","v":1},{"$f":"(SUMPRODUCT(CB144:CI144,--(CB144:CI144>0))+CL144)*CQ144/((-SUMPRODUCT(CB144:CI144,--(CB144:CI144<0))+MAX(CM144,CT144)+CN144+CO144)*CQ144+IF(FRIncentives=\"Yes\",CT144*(1-CQ144),0))","v":25.588166211297381},1,300,null,"RGGI",null,"X=AS144*if(AU144=3,300,0)",null,0,0,0,0,"X=0","X=1",0,0,0,0,"X=if(AU144<>3,0,AS144*((AW144*2661/1.7/1000)*((100/81)-(100/AY144))))",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DQ144,$ED144:$IG144),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DR144,$ED144:$IG144),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DS144,$ED144:$IG144),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DT144,$ED144:$IG144),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DU144,$ED144:$IG144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DV144,$ED144:$IG144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DW144,$ED144:$IG144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DX144,$ED144:$IG144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DY144,$ED144:$IG144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED144:$IG144,MATCH(0,COUNTIF($DO144:DZ144,$ED144:$IG144),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity (MBtu/h)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Oil - Midstream","H2MM Hot Water Boiler >300 MBtu/h and <=500 MBtu/h","H2MM","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=3,983,0)",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Fuel}<>3,0,{Measure:Quantity}*(({Equipment Capacity (MBtu/h)}*2661/1.7/1000)*(100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency})))",null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Fuel}",3,"{Equipment Capacity (MBtu/h)}",310,"{Unit Efficiency - AFUE or Thermal Efficiency}",86,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU145<>3,0,AS145*((AW145*2661/1.7/1000)*(100/82-100/AY145)))","v":27.52360615261415},0,0,0,"Res","Default DR",{"$f":"Benefits(BL145,BR145,BS145,BT145,BU145,BV145,BW145,BX145,BY145,AE145,AH145,AI145,AJ145,AK145,AL145,AM145,AN145,AO145,AP145,BZ145,CA145)","v":0},0,0,11993.323622134641,0,0,0,0,11993.323622134641,0,null,{"$f":"AS145*IF(AU145=3,983,0)","v":983},null,null,983,1,12.200736136454365,1,975,null,"RGGI",null,"X=AS145*if(AU145=3,983,0)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU145<>3,0,AS145*((AW145*2661/1.7/1000)*(100/82-100/AY145)))",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DQ145,$ED145:$IG145),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DR145,$ED145:$IG145),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DS145,$ED145:$IG145),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DT145,$ED145:$IG145),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DU145,$ED145:$IG145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DV145,$ED145:$IG145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DW145,$ED145:$IG145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DX145,$ED145:$IG145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DY145,$ED145:$IG145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED145:$IG145,MATCH(0,COUNTIF($DO145:DZ145,$ED145:$IG145),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity (MBtu/h)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Oil - Midstream","H2SM Hot Water Boiler <=300 MBtu/h","H2SM","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=3,if({Equipment Capacity (MBtu/h)}<200,484,if({Equipment Capacity (MBtu/h)}<300,927,0)),0)",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Fuel}<>3,0,{Measure:Quantity}*(({Equipment Capacity (MBtu/h)}*2661/1.7/1000)*(100/84-100/{Unit Efficiency - AFUE or Thermal Efficiency})))",null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Fuel}",3,"{Equipment Capacity (MBtu/h)}",290,"{Unit Efficiency - AFUE or Thermal Efficiency}",86,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU146<>3,0,AS146*((AW146*2661/1.7/1000)*(100/84-100/AY146)))","v":12.567422317764279},0,0,0,"Res","Default DR",{"$f":"Benefits(BL146,BR146,BS146,BT146,BU146,BV146,BW146,BX146,BY146,AE146,AH146,AI146,AJ146,AK146,AL146,AM146,AN146,AO146,AP146,BZ146,CA146)","v":0},0,0,5476.2142038087804,0,0,0,0,5476.2142038087804,0,null,{"$f":"AS146*IF(AU146=3,IF(AW146<200,484,IF(AW146<300,927,0)),0)","v":927},null,null,927,1,5.9074586880353621,1,925,null,"RGGI",null,"X=AS146*if(AU146=3,if(AW146<200,484,if(AW146<300,927,0)),0)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU146<>3,0,AS146*((AW146*2661/1.7/1000)*(100/84-100/AY146)))",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DQ146,$ED146:$IG146),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DR146,$ED146:$IG146),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DS146,$ED146:$IG146),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DT146,$ED146:$IG146),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DU146,$ED146:$IG146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DV146,$ED146:$IG146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DW146,$ED146:$IG146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DX146,$ED146:$IG146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DY146,$ED146:$IG146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED146:$IG146,MATCH(0,COUNTIF($DO146:DZ146,$ED146:$IG146),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G146,FIND(CHAR(160),SUBSTITUTE($G146,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G146,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G146,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Fuel}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","","",{"$f":"IFERROR(MID($O146,FIND(CHAR(160),SUBSTITUTE($O146,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O146,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O146,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R146,FIND(CHAR(160),SUBSTITUTE($R146,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R146,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R146,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U146,FIND(CHAR(160),SUBSTITUTE($U146,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U146,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U146,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V146,FIND(CHAR(160),SUBSTITUTE($V146,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V146,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V146,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W146,FIND(CHAR(160),SUBSTITUTE($W146,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W146,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W146,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X146,FIND(CHAR(160),SUBSTITUTE($X146,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X146,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X146,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y146,FIND(CHAR(160),SUBSTITUTE($Y146,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y146,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y146,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Fuel}"},"{Measure:Quantity}","{Equipment Capacity (MBtu/h)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","",{"$f":"IFERROR(MID($Z146,FIND(CHAR(160),SUBSTITUTE($Z146,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z146,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z146,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA146,FIND(CHAR(160),SUBSTITUTE($AA146,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA146,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA146,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB146,FIND(CHAR(160),SUBSTITUTE($AB146,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB146,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB146,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,4]
["C&I HVAC - Oil - Midstream","H3MM Steam Boiler  >=300 MBtu/h and <=500 MBtu/h","H3MM","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=3,725,0)",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Fuel}<>3,0,{Measure:Quantity}*(({Equipment Capacity (MBtu/h)}*2661/1.7/1000)*(100/81-100/{Unit Efficiency - AFUE or Thermal Efficiency})))",null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Fuel}",3,"{Equipment Capacity (MBtu/h)}",500,"{Unit Efficiency - AFUE or Thermal Efficiency}",86,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU147<>3,0,AS147*((AW147*2661/1.7/1000)*(100/81-100/AY147)))","v":56.176217256928503},0,0,0,"Res","Default DR",{"$f":"Benefits(BL147,BR147,BS147,BT147,BU147,BV147,BW147,BX147,BY147,AE147,AH147,AI147,AJ147,AK147,AL147,AM147,AN147,AO147,AP147,BZ147,CA147)","v":0},0,0,24478.607552146554,0,0,0,0,24478.607552146554,0,null,{"$f":"AS147*IF(AU147=3,725,0)","v":725},null,null,725,1,33.763596623650422,1,725,null,"RGGI",null,"X=AS147*if(AU147=3,725,0)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU147<>3,0,AS147*((AW147*2661/1.7/1000)*(100/81-100/AY147)))",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DQ147,$ED147:$IG147),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DR147,$ED147:$IG147),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DS147,$ED147:$IG147),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DT147,$ED147:$IG147),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DU147,$ED147:$IG147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DV147,$ED147:$IG147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DW147,$ED147:$IG147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DX147,$ED147:$IG147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DY147,$ED147:$IG147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED147:$IG147,MATCH(0,COUNTIF($DO147:DZ147,$ED147:$IG147),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity (MBtu/h)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Oil - Midstream","H3SM Steam Boiler  >=200 MBtu/h and <300 MBtu/h","H3SM","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=3,592,0)",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Fuel}<>3,0,{Measure:Quantity}*(({Equipment Capacity (MBtu/h)}*2661/1.7/1000)*(100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency})))",null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Fuel}",3,"{Equipment Capacity (MBtu/h)}",500,"{Unit Efficiency - AFUE or Thermal Efficiency}",86,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU148<>3,0,AS148*((AW148*2661/1.7/1000)*(100/82-100/AY148)))","v":44.392913149377655},0,0,0,"Res","Default DR",{"$f":"Benefits(BL148,BR148,BS148,BT148,BU148,BV148,BW148,BX148,BY148,AE148,AH148,AI148,AJ148,AK148,AL148,AM148,AN148,AO148,AP148,BZ148,CA148)","v":0},0,0,19344.070358281671,0,0,0,0,19344.070358281671,0,null,{"$f":"AS148*IF(AU148=3,592,0)","v":592},null,null,592,1,32.675794524124441,1,575,null,"RGGI",null,"X=AS148*if(AU148=3,592,0)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU148<>3,0,AS148*((AW148*2661/1.7/1000)*(100/82-100/AY148)))",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DQ148,$ED148:$IG148),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DR148,$ED148:$IG148),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DS148,$ED148:$IG148),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DT148,$ED148:$IG148),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DU148,$ED148:$IG148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DV148,$ED148:$IG148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DW148,$ED148:$IG148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DX148,$ED148:$IG148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DY148,$ED148:$IG148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED148:$IG148,MATCH(0,COUNTIF($DO148:DZ148,$ED148:$IG148),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity (MBtu/h)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Oil - Midstream","H3VSM Steam Boiler <200","H3VSM","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel}=3,326,0)",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Fuel}<>3,0,{Measure:Quantity}*(({Equipment Capacity (MBtu/h)}*2661/1.7/1000)*(100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency})))",null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Fuel}",3,"{Equipment Capacity (MBtu/h)}",200,"{Unit Efficiency - AFUE or Thermal Efficiency}",86,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU149<>3,0,AS149*((AW149*2661/1.7/1000)*(100/82-100/AY149)))","v":17.757165259751062},0,0,0,"Res","Default DR",{"$f":"Benefits(BL149,BR149,BS149,BT149,BU149,BV149,BW149,BX149,BY149,AE149,AH149,AI149,AJ149,AK149,AL149,AM149,AN149,AO149,AP149,BZ149,CA149)","v":0},0,0,7737.6281433126669,0,0,0,0,7737.6281433126669,0,null,{"$f":"AS149*IF(AU149=3,326,0)","v":326},null,null,326,1,23.735055654333333,1,325,null,"RGGI",null,"X=AS149*if(AU149=3,326,0)",null,0,0,0,0,0,0,0,0,0,0,"X=if(AU149<>3,0,AS149*((AW149*2661/1.7/1000)*(100/82-100/AY149)))",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DQ149,$ED149:$IG149),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DR149,$ED149:$IG149),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DS149,$ED149:$IG149),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DT149,$ED149:$IG149),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DU149,$ED149:$IG149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DV149,$ED149:$IG149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DW149,$ED149:$IG149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DX149,$ED149:$IG149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DY149,$ED149:$IG149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED149:$IG149,MATCH(0,COUNTIF($DO149:DZ149,$ED149:$IG149),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity (MBtu/h)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Oil - Midstream",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DQ150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DR150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DS150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DT150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DU150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DV150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DW150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DX150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DY150,$ED150:$IG150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED150:$IG150,MATCH(0,COUNTIF($DO150:DZ150,$ED150:$IG150),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Propane - Midstream","G01M Gas-fired air furnace <= 300 MBtu/h","G01M","2018-07-01","2019-06-30","Per Measure","$300.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",18,0,0,1,0,0,0,1,1,0,0.25,0,null,{"$f":"DR151","v":"{Fuel}"},2,{"$f":"DS151","v":"{Measure:Quantity}"},1,{"$f":"DT151","v":"{Equipment Capacity MBtu/h}"},97,{"$f":"DU151","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},95.9,{"$f":"DV151","v":""},null,{"$f":"DW151","v":""},null,{"$f":"DX151","v":""},null,{"$f":"DY151","v":""},null,{"$f":"DZ151","v":""},null,{"$f":"EA151","v":""},null,0,0,0,0,0,0,0,0,{"$f":"IF(AS151<>1,0,AU151 * (AW151*2661/1.7/1000) * (100/80-100/AY151)*10)","v":0},{"$f":"IF(AS151<>2,0,AU151 * (AW151*2661/1.7/1000) * (100/80-100/AY151))","v":31.46706357725574},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL151,BR151,BS151,BT151,BU151,BV151,BW151,BX151,BY151,AE151,AH151,AI151,AJ151,AK151,AL151,AM151,AN151,AO151,AP151,BZ151,CA151)","v":0},0,0,0,0,14833.183196513788,0,0,{"$f":"(--(CB151>0))*CB151+(--(CC151>0))*CC151+(--(CD151>0))*CD151+(--(CE151>0))*CE151+(--(CF151>0))*CF151+(--(CG151>0))*CG151+(--(CH151>0))*CH151+(--(CI151>0))*CI151","v":14833.183196513788},{"$f":"(--(CB151<0))*-CB151+(--(CC151<0))*-CC151+(--(CD151<0))*-CD151+(--(CE151<0))*-CE151+(--(CF151<0))*-CF151+(--(CG151<0))*-CG151+(--(CH151<0))*-CH151+(--(CI151<0))*-CI151","v":0},null,{"$f":"300","v":300},null,null,{"$f":"CK151+CM151","v":300},{"$f":"IF(NetOrGross=\"Net\",(1-AO151+AP151),1)","v":1},{"$f":"(SUMPRODUCT(CB151:CI151,--(CB151:CI151>0))+CL151)*CQ151/((-SUMPRODUCT(CB151:CI151,--(CB151:CI151<0))+MAX(CM151,CT151)+CN151+CO151)*CQ151+IF(FRIncentives=\"Yes\",CT151*(1-CQ151),0))","v":49.443943988379296},1,300,null,"RGGI",null,"X=$300.00",null,0,0,0,0,0,0,0,0,"X=if(AS151<>1,0,AU151 * (AW151*2661/1.7/1000) * (100/80-100/AY151)*10)","X=if(AS151<>2,0,AU151 * (AW151*2661/1.7/1000) * (100/80-100/AY151))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DQ151,$ED151:$IG151),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DR151,$ED151:$IG151),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DS151,$ED151:$IG151),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DT151,$ED151:$IG151),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DU151,$ED151:$IG151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DV151,$ED151:$IG151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DW151,$ED151:$IG151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DX151,$ED151:$IG151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DY151,$ED151:$IG151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED151:$IG151,MATCH(0,COUNTIF($DO151:DZ151,$ED151:$IG151),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Propane - Midstream","G07M Gas-fired condensing hot water boiler <=300 MBtu/h","G07M","2018-07-01","2019-06-30","Per Measure","$2003.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency}) *10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Fuel}",2,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",181,"{Unit Efficiency - AFUE or Thermal Efficiency}",95.1,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AS152<>1,0,AU152 * (AW152*2661/1.7/1000) * (100/82-100/AY152) *10)","v":0},{"$f":"IF(AS152<>2,0,AU152 * (AW152*2661/1.7/1000) * (100/82-100/AY152))","v":47.593917600894279},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL152,BR152,BS152,BT152,BU152,BV152,BW152,BX152,BY152,AE152,AH152,AI152,AJ152,AK152,AL152,AM152,AN152,AO152,AP152,BZ152,CA152)","v":0},0,0,0,0,28571.322389517838,0,0,28571.322389517838,0,null,{"$f":"2003","v":2003},null,null,2003,1,14.264264797562575,1,2000,null,"RGGI",null,"X=$2003.00",null,0,0,0,0,0,0,0,0,"X=if(AS152<>1,0,AU152 * (AW152*2661/1.7/1000) * (100/82-100/AY152) *10)","X=if(AS152<>2,0,AU152 * (AW152*2661/1.7/1000) * (100/82-100/AY152))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DQ152,$ED152:$IG152),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DR152,$ED152:$IG152),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DS152,$ED152:$IG152),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DT152,$ED152:$IG152),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DU152,$ED152:$IG152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DV152,$ED152:$IG152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DW152,$ED152:$IG152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DX152,$ED152:$IG152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DY152,$ED152:$IG152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED152:$IG152,MATCH(0,COUNTIF($DO152:DZ152,$ED152:$IG152),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Propane - Midstream","G08M Gas-fired condensing hot water boiler >300 MBtu/h and <=500 MBtu/h","G08M","2018-07-01","2019-06-30","Per Measure","$2800.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Fuel}",2,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",367,"{Unit Efficiency - AFUE or Thermal Efficiency}",95.6,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AS153<>1,0,AU153 * (AW153*2661/1.7/1000) * (100/80-100/AY153)*10)","v":0},{"$f":"IF(AS153<>2,0,AU153 * (AW153*2661/1.7/1000) * (100/80-100/AY153))","v":117.17601833620481},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL153,BR153,BS153,BT153,BU153,BV153,BW153,BX153,BY153,AE153,AH153,AI153,AJ153,AK153,AL153,AM153,AN153,AO153,AP153,BZ153,CA153)","v":0},0,0,0,0,70342.471579621677,0,0,70342.471579621677,0,null,{"$f":"2800","v":2800},null,null,2800,1,25.122311278436314,1,2800,null,"RGGI",null,"X=$2800.00",null,0,0,0,0,0,0,0,0,"X=if(AS153<>1,0,AU153 * (AW153*2661/1.7/1000) * (100/80-100/AY153)*10)","X=if(AS153<>2,0,AU153 * (AW153*2661/1.7/1000) * (100/80-100/AY153))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DQ153,$ED153:$IG153),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DR153,$ED153:$IG153),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DS153,$ED153:$IG153),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DT153,$ED153:$IG153),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DU153,$ED153:$IG153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DV153,$ED153:$IG153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DW153,$ED153:$IG153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DX153,$ED153:$IG153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DY153,$ED153:$IG153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED153:$IG153,MATCH(0,COUNTIF($DO153:DZ153,$ED153:$IG153),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Propane - Midstream","G15M Low-intensity, infrared, Gas-fired unit heater","G15M","2018-07-01","2019-06-30","Per Measure","$425.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Fuel}",2,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",80,"{Unit Efficiency - AFUE or Thermal Efficiency}",80,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AS154<>1,0,AU154 * (AW154*2661/1.7/1000) * (100/80-100/AY154)*10)","v":0},{"$f":"IF(AS154<>2,0,AU154 * (AW154*2661/1.7/1000) * (100/80-100/AY154))","v":0},0,0,0,0,"Res","RGGI DR",{"$f":"Benefits(BL154,BR154,BS154,BT154,BU154,BV154,BW154,BX154,BY154,AE154,AH154,AI154,AJ154,AK154,AL154,AM154,AN154,AO154,AP154,BZ154,CA154)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"425","v":425},null,null,425,1,0,0,425,null,"RGGI",0,"X=$425.00",null,0,0,0,0,0,0,0,0,"X=if(AS154<>1,0,AU154 * (AW154*2661/1.7/1000) * (100/80-100/AY154)*10)","X=if(AS154<>2,0,AU154 * (AW154*2661/1.7/1000) * (100/80-100/AY154))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DQ154,$ED154:$IG154),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DR154,$ED154:$IG154),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DS154,$ED154:$IG154),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DT154,$ED154:$IG154),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DU154,$ED154:$IG154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DV154,$ED154:$IG154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DW154,$ED154:$IG154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DX154,$ED154:$IG154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DY154,$ED154:$IG154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED154:$IG154,MATCH(0,COUNTIF($DO154:DZ154,$ED154:$IG154),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Propane - Midstream","G16M Gas-fired, warm-air unit heater","G16M","2018-07-01","2019-06-30","Per Measure","$525.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Equipment Capacity MBtu/h}*2661/1.7/1000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Fuel}",2,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",105,"{Unit Efficiency - AFUE or Thermal Efficiency}",93,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AS155<>1,0,AU155 * (AW155*2661/1.7/1000) * (100/80-100/AY155)*10)","v":0},{"$f":"IF(AS155<>2,0,AU155 * (AW155*2661/1.7/1000) * (100/80-100/AY155))","v":28.71809772296016},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL155,BR155,BS155,BT155,BU155,BV155,BW155,BX155,BY155,AE155,AH155,AI155,AJ155,AK155,AL155,AM155,AN155,AO155,AP155,BZ155,CA155)","v":0},0,0,0,0,17239.892612684522,0,0,17239.892612684522,0,null,{"$f":"525","v":525},null,null,525,1,32.837890690827663,1,525,null,"RGGI",null,"X=$525.00",null,0,0,0,0,0,0,0,0,"X=if(AS155<>1,0,AU155 * (AW155*2661/1.7/1000) * (100/80-100/AY155)*10)","X=if(AS155<>2,0,AU155 * (AW155*2661/1.7/1000) * (100/80-100/AY155))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DQ155,$ED155:$IG155),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DR155,$ED155:$IG155),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DS155,$ED155:$IG155),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DT155,$ED155:$IG155),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DU155,$ED155:$IG155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DV155,$ED155:$IG155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DW155,$ED155:$IG155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DX155,$ED155:$IG155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DY155,$ED155:$IG155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED155:$IG155,MATCH(0,COUNTIF($DO155:DZ155,$ED155:$IG155),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","{Fuel}","{Measure:Quantity}","{Equipment Capacity MBtu/h}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Propane - Midstream","WH1M Tankless Water Heater","WH1M","2018-07-01","2019-06-30","Per Measure","$780.00",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ((({Hot Water Annual Consumption (gal/yr)} * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/{Energy Factor}))) / 1000000) + (({Equipment Capacity (MBtu/h)}/0.8) + 110 * ((power((if({Equipment Capacity (MBtu/h)}<155,75,150)),0.5))))* 8760/1000000)*10)","if({Fuel}<>2,0,{Measure:Quantity} * ((({Hot Water Annual Consumption (gal/yr)} * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/{Energy Factor}))) / 1000000) + (({Equipment Capacity (MBtu/h)}/0.8) + 110 * ((power((if({Equipment Capacity (MBtu/h)}<155,75,150)),0.5))))* 8760/1000000))",null,null,null,null,"2017-07-01","2019-06-30",20,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Fuel}",2,"{Measure:Quantity}",1,"{Hot Water Annual Consumption (gal/yr)}",45000,"{Energy Factor}",96,"{Equipment Capacity (MBtu/h)}",157,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AS156<>1,0,AU156 * (((AW156 * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/AY156))) / 1000000) + ((BA156/0.8) + 110 * ((POWER((IF(BA156<155,75,150)),0.5))))* 8760/1000000)*10)","v":0},{"$f":"IF(AS156<>2,0,AU156 * (((AW156 * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/AY156))) / 1000000) + ((BA156/0.8) + 110 * ((POWER((IF(BA156<155,75,150)),0.5))))* 8760/1000000))","v":48.55599064322935},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL156,BR156,BS156,BT156,BU156,BV156,BW156,BX156,BY156,AE156,AH156,AI156,AJ156,AK156,AL156,AM156,AN156,AO156,AP156,BZ156,CA156)","v":0},0,0,0,0,25050.603315227589,0,0,25050.603315227589,0,null,{"$f":"780","v":780},null,null,780,1,31.313254144034484,1,800,null,"RGGI",null,"X=$780.00",null,0,0,0,0,0,0,0,0,"X=if(AS156<>1,0,AU156 * (((AW156 * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/AY156))) / 1000000) + ((BA156/0.8) + 110 * ((power((if(BA156<155,75,150)),0.5))))* 8760/1000000)*10)","X=if(AS156<>2,0,AU156 * (((AW156 * 8.33 * 1 * (126.2-50.8) * ((1/0.8)-(1/AY156))) / 1000000) + ((BA156/0.8) + 110 * ((power((if(BA156<155,75,150)),0.5))))* 8760/1000000))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DQ156,$ED156:$IG156),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DR156,$ED156:$IG156),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DS156,$ED156:$IG156),0)),\"\")","v":"{Hot Water Annual Consumption (gal/yr)}"},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DT156,$ED156:$IG156),0)),\"\")","v":"{Energy Factor}"},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DU156,$ED156:$IG156),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DV156,$ED156:$IG156),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DW156,$ED156:$IG156),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DX156,$ED156:$IG156),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DY156,$ED156:$IG156),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED156:$IG156,MATCH(0,COUNTIF($DO156:DZ156,$ED156:$IG156),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G156,FIND(CHAR(160),SUBSTITUTE($G156,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G156,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G156,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O156,FIND(CHAR(160),SUBSTITUTE($O156,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O156,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O156,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R156,FIND(CHAR(160),SUBSTITUTE($R156,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R156,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R156,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U156,FIND(CHAR(160),SUBSTITUTE($U156,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U156,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U156,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V156,FIND(CHAR(160),SUBSTITUTE($V156,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V156,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V156,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W156,FIND(CHAR(160),SUBSTITUTE($W156,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W156,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W156,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Fuel}"},"{Measure:Quantity}","{Hot Water Annual Consumption (gal/yr)}","{Energy Factor}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","",{"$f":"IFERROR(MID($X156,FIND(CHAR(160),SUBSTITUTE($X156,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X156,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X156,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Fuel}"},"{Measure:Quantity}","{Hot Water Annual Consumption (gal/yr)}","{Energy Factor}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","",{"$f":"IFERROR(MID($Y156,FIND(CHAR(160),SUBSTITUTE($Y156,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y156,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y156,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z156,FIND(CHAR(160),SUBSTITUTE($Z156,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z156,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z156,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA156,FIND(CHAR(160),SUBSTITUTE($AA156,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA156,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA156,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB156,FIND(CHAR(160),SUBSTITUTE($AB156,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB156,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB156,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,5]
["C&I HVAC - Propane - Midstream",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DQ157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DR157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DS157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DT157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DU157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DV157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DW157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DX157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DY157,$ED157:$IG157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED157:$IG157,MATCH(0,COUNTIF($DO157:DZ157,$ED157:$IG157),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["C&I HVAC - Propane and Compressed NG","Boiler Reset/Lockout Controls","AF3","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*612.00",0,"Calculated","{Measure:Quantity}*375",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.08) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.08) / 1000)",null,null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,1,0.52,1.6E-2,null,{"$f":"DR158","v":"{Measure:Quantity}"},1,{"$f":"DS158","v":"{Existing Fuel}"},2,{"$f":"DT158","v":"{Capacity (MBTUH)}"},1000,{"$f":"DU158","v":""},null,{"$f":"DV158","v":""},null,{"$f":"DW158","v":""},null,{"$f":"DX158","v":""},null,{"$f":"DY158","v":""},null,{"$f":"DZ158","v":""},null,{"$f":"EA158","v":""},null,0,0,0,0,0,0,0,0,{"$f":"IF(AU158<>1,0,AS158 * (AW158 * 1565 * 0.08) / 1000)*10","v":0},{"$f":"IF(AU158<>2,0,AS158 * (AW158 * 1565 * 0.08) / 1000)","v":125.2},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL158,BR158,BS158,BT158,BU158,BV158,BW158,BX158,BY158,AE158,AH158,AI158,AJ158,AK158,AL158,AM158,AN158,AO158,AP158,BZ158,CA158)","v":0},0,0,0,0,64592.143904777375,0,0,{"$f":"(--(CB158>0))*CB158+(--(CC158>0))*CC158+(--(CD158>0))*CD158+(--(CE158>0))*CE158+(--(CF158>0))*CF158+(--(CG158>0))*CG158+(--(CH158>0))*CH158+(--(CI158>0))*CI158","v":64592.143904777375},{"$f":"(--(CB158<0))*-CB158+(--(CC158<0))*-CC158+(--(CD158<0))*-CD158+(--(CE158<0))*-CE158+(--(CF158<0))*-CF158+(--(CG158<0))*-CG158+(--(CH158<0))*-CH158+(--(CI158<0))*-CI158","v":0},null,{"$f":"AS158*612","v":612},null,null,{"$f":"CK158+CM158","v":612},{"$f":"IF(NetOrGross=\"Net\",(1-AO158+AP158),1)","v":1},{"$f":"(SUMPRODUCT(CB158:CI158,--(CB158:CI158>0))+CL158)*CQ158/((-SUMPRODUCT(CB158:CI158,--(CB158:CI158<0))+MAX(CM158,CT158)+CN158+CO158)*CQ158+IF(FRIncentives=\"Yes\",CT158*(1-CQ158),0))","v":105.54271879865584},1,375,null,"RGGI",null,"X=AS158*612.00",null,0,0,0,0,0,0,0,0,"X=if(AU158<>1,0,AS158 * (AW158 * 1565 * 0.08) / 1000)*10","X=if(AU158<>2,0,AS158 * (AW158 * 1565 * 0.08) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DQ158,$ED158:$IG158),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DR158,$ED158:$IG158),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DS158,$ED158:$IG158),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DT158,$ED158:$IG158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DU158,$ED158:$IG158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DV158,$ED158:$IG158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DW158,$ED158:$IG158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DX158,$ED158:$IG158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DY158,$ED158:$IG158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED158:$IG158,MATCH(0,COUNTIF($DO158:DZ158,$ED158:$IG158),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Propane and Compressed NG","Boiler Stack Heat Exchanger (Economizer)","AF2","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,2120,1500)",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,1325,950)",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * if({Economizer Type}=1,0.1,0.05)) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * if({Economizer Type}=1,0.1,0.05)) / 1000)",null,null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1000,"{Economizer Type}",1,"{Existing Fuel}",2,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AY159<>1,0,AS159 * (AU159 * 1565 * IF(AW159=1,0.1,0.05)) / 1000)*10","v":0},{"$f":"IF(AY159<>2,0,AS159 * (AU159 * 1565 * IF(AW159=1,0.1,0.05)) / 1000)","v":156.5},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL159,BR159,BS159,BT159,BU159,BV159,BW159,BX159,BY159,AE159,AH159,AI159,AJ159,AK159,AL159,AM159,AN159,AO159,AP159,BZ159,CA159)","v":0},0,0,0,0,80740.1798809717,0,0,80740.1798809717,0,null,{"$f":"AS159*AU159/1000*IF(AW159=1,2120,1500)","v":2120},null,null,2120,1,38.084990509892314,1,{"$f":"AU159/1000*IF(AW159=1,1325,950)","v":1325},null,"RGGI",null,"X=AS159*AU159/1000*if(AW159=1,2120,1500)",null,0,0,0,0,0,0,0,0,"X=if(AY159<>1,0,AS159 * (AU159 * 1565 * if(AW159=1,0.1,0.05)) / 1000)*10","X=if(AY159<>2,0,AS159 * (AU159 * 1565 * if(AW159=1,0.1,0.05)) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DQ159,$ED159:$IG159),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DR159,$ED159:$IG159),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DS159,$ED159:$IG159),0)),\"\")","v":"{Economizer Type}"},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DT159,$ED159:$IG159),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DU159,$ED159:$IG159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DV159,$ED159:$IG159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DW159,$ED159:$IG159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DX159,$ED159:$IG159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DY159,$ED159:$IG159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED159:$IG159,MATCH(0,COUNTIF($DO159:DZ159,$ED159:$IG159),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Propane and Compressed NG","Boiler Turbulator","AF5","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*15.00",0,"Calculated","{Measure:Quantity}*9.5",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.7 * ({Flue Gas Temperature Before (oF)}-{Flue Gas Temperature After (oF)})/40/100))/1000*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.7 * ({Flue Gas Temperature Before (oF)}-{Flue Gas Temperature After (oF)})/40/100))/1000",null,null,null,null,"2017-07-01","2019-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Existing Fuel}",2,"{Capacity (MBTUH)}",1000,"{Flue Gas Temperature Before (oF)}",270,"{Flue Gas Temperature After (oF)}",220,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU160<>1,0,AS160 * (AW160 * 1565 * 0.7 * (AY160-BA160)/40/100))/1000*10","v":0},{"$f":"IF(AU160<>2,0,AS160 * (AW160 * 1565 * 0.7 * (AY160-BA160)/40/100))/1000","v":13.69375},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL160,BR160,BS160,BT160,BU160,BV160,BW160,BX160,BY160,AE160,AH160,AI160,AJ160,AK160,AL160,AM160,AN160,AO160,AP160,BZ160,CA160)","v":0},0,0,0,0,7064.7657395850247,0,0,7064.7657395850247,0,null,{"$f":"AS160*15","v":15},null,null,15,1,470.98438263900164,1,9.5,null,"RGGI",null,"X=AS160*15.00",null,0,0,0,0,0,0,0,0,"X=if(AU160<>1,0,AS160 * (AW160 * 1565 * 0.7 * (AY160-BA160)/40/100))/1000*10","X=if(AU160<>2,0,AS160 * (AW160 * 1565 * 0.7 * (AY160-BA160)/40/100))/1000",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DQ160,$ED160:$IG160),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DR160,$ED160:$IG160),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DS160,$ED160:$IG160),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DT160,$ED160:$IG160),0)),\"\")","v":"{Flue Gas Temperature Before (oF)}"},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DU160,$ED160:$IG160),0)),\"\")","v":"{Flue Gas Temperature After (oF)}"},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DV160,$ED160:$IG160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DW160,$ED160:$IG160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DX160,$ED160:$IG160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DY160,$ED160:$IG160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED160:$IG160,MATCH(0,COUNTIF($DO160:DZ160,$ED160:$IG160),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Propane and Compressed NG","G10 Gas-fired condensing hot water boiler >1000 MBtu/h and <=2500 MBtu/h","G10","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*9375",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",1000,"{Fuel}",2,"{Design Load (Btu/h)}",587000,"{Indoor Design Temp (oF)}",72,"{Outdoor Design Temp (oF)}",2,"{Unit Efficiency - AFUE or Thermal Efficiency}",95,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW161<>1,0,AS161 * (AY161/(BA161-BC161)*186648/1000000) * (100/80-100/BE161)*10)","v":0},{"$f":"IF(AW161<>2,0,AS161 * (AY161/(BA161-BC161)*186648/1000000) * (100/80-100/BE161))","v":308.91647368421059},0,0,0,0,"Res","RGGI DR",{"$f":"Benefits(BL161,BR161,BS161,BT161,BU161,BV161,BW161,BX161,BY161,AE161,AH161,AI161,AJ161,AK161,AL161,AM161,AN161,AO161,AP161,BZ161,CA161)","v":0},0,0,0,0,185447.06143078132,0,0,185447.06143078132,0,null,{"$f":"AS161*(AU161*3.47+1982)","v":5452},null,null,5452,1,19.781019885950009,1,9375,null,"RGGI",null,"X=AS161*(AU161*3.47+1982)",null,0,0,0,0,0,0,0,0,"X=if(AW161<>1,0,AS161 * (AY161/(BA161-BC161)*186648/1000000) * (100/80-100/BE161)*10)","X=if(AW161<>2,0,AS161 * (AY161/(BA161-BC161)*186648/1000000) * (100/80-100/BE161))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DQ161,$ED161:$IG161),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DR161,$ED161:$IG161),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DS161,$ED161:$IG161),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DT161,$ED161:$IG161),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DU161,$ED161:$IG161),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DV161,$ED161:$IG161),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DW161,$ED161:$IG161),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DX161,$ED161:$IG161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DY161,$ED161:$IG161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED161:$IG161,MATCH(0,COUNTIF($DO161:DZ161,$ED161:$IG161),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Propane and Compressed NG","G11 Gas-fired condensing hot water boiler > 2500 MBtu/h","G11","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*12500",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/82-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",4000,"{Fuel}",2,"{Design Load (Btu/h)}",5890000,"{Indoor Design Temp (oF)}",72,"{Outdoor Design Temp (oF)}",-14,"{Unit Efficiency - AFUE or Thermal Efficiency}",96.1,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW162<>1,0,AS162 * (AY162/(BA162-BC162)*186648/1000000) * (100/82-100/BE162)*10)","v":0},{"$f":"IF(AW162<>2,0,AS162 * (AY162/(BA162-BC162)*186648/1000000) * (100/82-100/BE162))","v":2287.2943479772362},0,0,0,0,"Res","RGGI DR",{"$f":"Benefits(BL162,BR162,BS162,BT162,BU162,BV162,BW162,BX162,BY162,AE162,AH162,AI162,AJ162,AK162,AL162,AM162,AN162,AO162,AP162,BZ162,CA162)","v":0},0,0,0,0,1373096.1330771327,0,0,1373096.1330771327,0,null,{"$f":"AS162*(AU162*3.47+1982)","v":15862},null,null,15862,1,86.565132585873954,1,12500,null,"RGGI",null,"X=AS162*(AU162*3.47+1982)",null,0,0,0,0,0,0,0,0,"X=if(AW162<>1,0,AS162 * (AY162/(BA162-BC162)*186648/1000000) * (100/82-100/BE162)*10)","X=if(AW162<>2,0,AS162 * (AY162/(BA162-BC162)*186648/1000000) * (100/82-100/BE162))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DQ162,$ED162:$IG162),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DR162,$ED162:$IG162),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DS162,$ED162:$IG162),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DT162,$ED162:$IG162),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DU162,$ED162:$IG162),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DV162,$ED162:$IG162),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DW162,$ED162:$IG162),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DX162,$ED162:$IG162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DY162,$ED162:$IG162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED162:$IG162,MATCH(0,COUNTIF($DO162:DZ162,$ED162:$IG162),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Propane and Compressed NG","G9 Gas-fired condensing hot water boiler >500 MBtu/h and <=1000 MBtu/h","G9","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*5000",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2017-07-01","2019-06-30",24,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",695,"{Fuel}",2,"{Design Load (Btu/h)}",997500,"{Indoor Design Temp (oF)}",71,"{Outdoor Design Temp (oF)}",-23,"{Unit Efficiency - AFUE or Thermal Efficiency}",96.9,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW163<>1,0,AS163 * (AY163/(BA163-BC163)*186648/1000000) * (100/80-100/BE163)*10)","v":0},{"$f":"IF(AW163<>2,0,AS163 * (AY163/(BA163-BC163)*186648/1000000) * (100/80-100/BE163))","v":431.7987015018777},0,0,0,0,"Res","RGGI DR",{"$f":"Benefits(BL163,BR163,BS163,BT163,BU163,BV163,BW163,BX163,BY163,AE163,AH163,AI163,AJ163,AK163,AL163,AM163,AN163,AO163,AP163,BZ163,CA163)","v":0},0,0,0,0,259215.0537268132,0,0,259215.0537268132,0,null,{"$f":"AS163*(AU163*3.47+1982)","v":4393.6499999999996},null,null,4393.6499999999996,1,51.843010745362641,1,5000,null,"RGGI",null,"X=AS163*(AU163*3.47+1982)",null,0,0,0,0,0,0,0,0,"X=if(AW163<>1,0,AS163 * (AY163/(BA163-BC163)*186648/1000000) * (100/80-100/BE163)*10)","X=if(AW163<>2,0,AS163 * (AY163/(BA163-BC163)*186648/1000000) * (100/80-100/BE163))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DQ163,$ED163:$IG163),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DR163,$ED163:$IG163),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DS163,$ED163:$IG163),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DT163,$ED163:$IG163),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DU163,$ED163:$IG163),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DV163,$ED163:$IG163),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DW163,$ED163:$IG163),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DX163,$ED163:$IG163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DY163,$ED163:$IG163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED163:$IG163,MATCH(0,COUNTIF($DO163:DZ163,$ED163:$IG163),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","{Fuel}","{Measure:Quantity}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Propane and Compressed NG","Modulating Burner Controls for Boilers and Heaters","AF1","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*2.14",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*1.25",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.03 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.03 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)",null,null,null,null,"2017-07-01","2019-06-30",21,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",6554,"{Existing Fuel}",2,"{End-Use}",1,"{Annual Hours of Operation}",1565,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW164<>1,0,AS164 * (AU164 * 0.03 * IF(AY164=1,1565,BA164)) / 1000)*10","v":0},{"$f":"IF(AW164<>2,0,AS164 * (AU164 * 0.03 * IF(AY164=1,1565,BA164)) / 1000)","v":307.71029999999996},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL164,BR164,BS164,BT164,BU164,BV164,BW164,BX164,BY164,AE164,AH164,AI164,AJ164,AK164,AL164,AM164,AN164,AO164,AP164,BZ164,CA164)","v":0},0,0,0,0,165429.71393122722,0,0,165429.71393122722,0,null,{"$f":"AS164*AU164*2.14","v":14025.560000000001},null,null,14025.560000000001,1,11.794874067860906,1,{"$f":"1.25*AU164","v":8192.5},null,"RGGI",null,"X=AS164*AU164*2.14",null,0,0,0,0,0,0,0,0,"X=if(AW164<>1,0,AS164 * (AU164 * 0.03 * if(AY164=1,1565,BA164)) / 1000)*10","X=if(AW164<>2,0,AS164 * (AU164 * 0.03 * if(AY164=1,1565,BA164)) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DQ164,$ED164:$IG164),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DR164,$ED164:$IG164),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DS164,$ED164:$IG164),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DT164,$ED164:$IG164),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DU164,$ED164:$IG164),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DV164,$ED164:$IG164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DW164,$ED164:$IG164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DX164,$ED164:$IG164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DY164,$ED164:$IG164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED164:$IG164,MATCH(0,COUNTIF($DO164:DZ164,$ED164:$IG164),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Propane and Compressed NG","Oxygen Trim for Boilers and Heaters","AF4","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*20000.00",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*0.75",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.02 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.02 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)",null,null,null,null,"2017-07-01","2019-06-30",15,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Existing Fuel}",2,"{Capacity (MBTUH)}",10491,"{End-Use}",1,"{Annual Hours of Operation}",1565,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU165<>1,0,AS165 * (AW165 * 0.02 * IF(AY165=1,1565,BA165)) / 1000)*10","v":0},{"$f":"IF(AU165<>2,0,AS165 * (AW165 * 0.02 * IF(AY165=1,1565,BA165)) / 1000)","v":328.36829999999998},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL165,BR165,BS165,BT165,BU165,BV165,BW165,BX165,BY165,AE165,AH165,AI165,AJ165,AK165,AL165,AM165,AN165,AO165,AP165,BZ165,CA165)","v":0},0,0,0,0,132025.89546825603,0,0,132025.89546825603,0,null,{"$f":"AS165*20000","v":20000},null,null,20000,1,6.6012947734128016,1,{"$f":"0.75*AW165","v":7868.25},null,"RGGI",null,"X=AS165*20000.00",null,0,0,0,0,0,0,0,0,"X=if(AU165<>1,0,AS165 * (AW165 * 0.02 * if(AY165=1,1565,BA165)) / 1000)*10","X=if(AU165<>2,0,AS165 * (AW165 * 0.02 * if(AY165=1,1565,BA165)) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DQ165,$ED165:$IG165),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DR165,$ED165:$IG165),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DS165,$ED165:$IG165),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DT165,$ED165:$IG165),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DU165,$ED165:$IG165),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DV165,$ED165:$IG165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DW165,$ED165:$IG165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DX165,$ED165:$IG165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DY165,$ED165:$IG165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED165:$IG165,MATCH(0,COUNTIF($DO165:DZ165,$ED165:$IG165),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Propane and Compressed NG","Programmable Thermostat","AF6","2018-07-01","2019-06-30","Per Measure","$157.00",0,"Calculated","{Measure:Quantity}*100",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000)",null,null,null,null,"2017-07-01","2019-06-30",8,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Existing Fuel}",2,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",100,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AS166<>1,0,AU166 * (AW166 * 1565 *0.068) / 1000)*10","v":0},{"$f":"IF(AS166<>2,0,AU166 * (AW166 * 1565 *0.068) / 1000)","v":10.641999999999999},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL166,BR166,BS166,BT166,BU166,BV166,BW166,BX166,BY166,AE166,AH166,AI166,AJ166,AK166,AL166,AM166,AN166,AO166,AP166,BZ166,CA166)","v":0},0,0,0,0,2392.4691646518518,0,0,2392.4691646518518,0,null,{"$f":"157","v":157},null,null,157,1,15.238657099693324,1,100,null,"RGGI",null,"X=$157.00",null,0,0,0,0,0,0,0,0,"X=if(AS166<>1,0,AU166 * (AW166 * 1565 *0.068) / 1000)*10","X=if(AS166<>2,0,AU166 * (AW166 * 1565 *0.068) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DQ166,$ED166:$IG166),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DR166,$ED166:$IG166),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DS166,$ED166:$IG166),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DT166,$ED166:$IG166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DU166,$ED166:$IG166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DV166,$ED166:$IG166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DW166,$ED166:$IG166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DX166,$ED166:$IG166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DY166,$ED166:$IG166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED166:$IG166,MATCH(0,COUNTIF($DO166:DZ166,$ED166:$IG166),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G166,FIND(CHAR(160),SUBSTITUTE($G166,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G166,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G166,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O166,FIND(CHAR(160),SUBSTITUTE($O166,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O166,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O166,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R166,FIND(CHAR(160),SUBSTITUTE($R166,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R166,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R166,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U166,FIND(CHAR(160),SUBSTITUTE($U166,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U166,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U166,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V166,FIND(CHAR(160),SUBSTITUTE($V166,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V166,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V166,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W166,FIND(CHAR(160),SUBSTITUTE($W166,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W166,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W166,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Existing Fuel}"},"{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","",{"$f":"IFERROR(MID($X166,FIND(CHAR(160),SUBSTITUTE($X166,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X166,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X166,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Existing Fuel}"},"{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","",{"$f":"IFERROR(MID($Y166,FIND(CHAR(160),SUBSTITUTE($Y166,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y166,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y166,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z166,FIND(CHAR(160),SUBSTITUTE($Z166,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z166,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z166,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA166,FIND(CHAR(160),SUBSTITUTE($AA166,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA166,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA166,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB166,FIND(CHAR(160),SUBSTITUTE($AB166,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB166,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB166,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,3]
["C&I HVAC - Propane and Compressed NG","VFD: Building Exhaust Fan","BEF","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*755",null,null,"{Measure:Quantity}*{Motor HP}*.120",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.120","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.120",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,1,0.37,0.44400000000000001,0.222,0.16,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS167*AU167*755","v":3775},0,0,{"$f":"AS167*AU167*0.12","v":0.6},0,0,{"$f":"AS167*AF167*AU167*0.12","v":0.6},{"$f":"AS167*AG167*AU167*0.12","v":0.222},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL167,BR167,BS167,BT167,BU167,BV167,BW167,BX167,BY167,AE167,AH167,AI167,AJ167,AK167,AL167,AM167,AN167,AO167,AP167,BZ167,CA167)","v":2950.185636830297},964.87536519562377,0,0,0,0,0,0,3915.061002025921,0,null,{"$f":"AS167*IF(AU167=5,2425,IF(AU167=7.5,2648,IF(AU167=10,2871,IF(AU167=15,3317,IF(AU167=20,3763,IF(AU167=25,4209,IF(AU167=30,4655,0)))))))","v":2425},null,null,2425,1,1.6144581451653282,1,400,null,"RGGI",null,"X=AS167*if(AU167=5,2425,if(AU167=7.5,2648,if(AU167=10,2871,if(AU167=15,3317,if(AU167=20,3763,if(AU167=25,4209,if(AU167=30,4655,0)))))))",null,"X=AS167*AU167*755",0,0,"X=AS167*AU167*.120",0,0,"X=AS167*AF167*AU167*.120","X=AS167*AG167*AU167*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DQ167,$ED167:$IG167),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DR167,$ED167:$IG167),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DS167,$ED167:$IG167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DT167,$ED167:$IG167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DU167,$ED167:$IG167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DV167,$ED167:$IG167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DW167,$ED167:$IG167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DX167,$ED167:$IG167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DY167,$ED167:$IG167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED167:$IG167,MATCH(0,COUNTIF($DO167:DZ167,$ED167:$IG167),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Chilled Water Pumps","CWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1633",null,null,"{Measure:Quantity}*{Motor HP}*.183",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.183","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.183",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0,0.90200000000000002,0.309,0.18099999999999999,0.35899999999999999,0.151,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS168*AU168*1633","v":8165},0,0,{"$f":"AS168*AU168*0.183","v":0.91500000000000004},0,0,{"$f":"AS168*AF168*AU168*0.183","v":0},{"$f":"AS168*AG168*AU168*0.183","v":0.8253299999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL168,BR168,BS168,BT168,BU168,BV168,BW168,BX168,BY168,AE168,AH168,AI168,AJ168,AK168,AL168,AM168,AN168,AO168,AP168,BZ168,CA168)","v":6156.0760963867733},560.01447620035447,0,0,0,0,0,0,6716.090572587128,0,null,2425,null,null,2425,1,2.7695218856029395,1,400,null,"RGGI",null,"X=AS168*if(AU168=5,2425,if(AU168=7.5,2648,if(AU168=10,2871,if(AU168=15,3317,if(AU168=20,3763,if(AU168=25,4209,if(AU168=30,4655,0)))))))",null,"X=AS168*AU168*1633",0,0,"X=AS168*AU168*.183",0,0,"X=AS168*AF168*AU168*.183","X=AS168*AG168*AU168*.183",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DQ168,$ED168:$IG168),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DR168,$ED168:$IG168),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DS168,$ED168:$IG168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DT168,$ED168:$IG168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DU168,$ED168:$IG168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DV168,$ED168:$IG168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DW168,$ED168:$IG168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DX168,$ED168:$IG168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DY168,$ED168:$IG168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED168:$IG168,MATCH(0,COUNTIF($DO168:DZ168,$ED168:$IG168),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Heating Hot Water Circulation Pump","HHWP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1548",null,null,"{Measure:Quantity}*{Motor HP}*.096",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.096","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.096",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,1,0,0.53600000000000003,0.46300000000000002,0,1E-3,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS169*AU169*1548","v":7740},0,0,{"$f":"AS169*AU169*0.096","v":0.48},0,0,{"$f":"AS169*AF169*AU169*0.096","v":0.48},{"$f":"AS169*AG169*AU169*0.096","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL169,BR169,BS169,BT169,BU169,BV169,BW169,BX169,BY169,AE169,AH169,AI169,AJ169,AK169,AL169,AM169,AN169,AO169,AP169,BZ169,CA169)","v":6527.5725600047908},651.39265160885975,0,0,0,0,0,0,7178.9652116136504,0,null,2425,null,null,2425,1,2.9603980254076907,1,400,null,"RGGI",null,"X=AS169*if(AU169=5,2425,if(AU169=7.5,2648,if(AU169=10,2871,if(AU169=15,3317,if(AU169=20,3763,if(AU169=25,4209,if(AU169=30,4655,0)))))))",null,"X=AS169*AU169*1548",0,0,"X=AS169*AU169*.096",0,0,"X=AS169*AF169*AU169*.096","X=AS169*AG169*AU169*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DQ169,$ED169:$IG169),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DR169,$ED169:$IG169),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DS169,$ED169:$IG169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DT169,$ED169:$IG169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DU169,$ED169:$IG169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DV169,$ED169:$IG169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DW169,$ED169:$IG169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DX169,$ED169:$IG169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DY169,$ED169:$IG169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED169:$IG169,MATCH(0,COUNTIF($DO169:DZ169,$ED169:$IG169),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Return Fan on VAV Air Handler","RFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.28499999999999998,0.71199999999999997,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS170*AU170*1788","v":8940},0,0,{"$f":"AS170*AU170*0.302","v":1.51},0,0,{"$f":"AS170*AF170*AU170*0.302","v":0.43034999999999995},{"$f":"AS170*AG170*AU170*0.302","v":1.0751199999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL170,BR170,BS170,BT170,BU170,BV170,BW170,BX170,BY170,AE170,AH170,AI170,AJ170,AK170,AL170,AM170,AN170,AO170,AP170,BZ170,CA170)","v":7061.0014516218562},1313.5197112890237,0,0,0,0,0,0,8374.5211629108799,0,null,2425,null,null,2425,1,3.4534107888292289,1,400,null,"RGGI",null,"X=AS170*if(AU170=5,2425,if(AU170=7.5,2648,if(AU170=10,2871,if(AU170=15,3317,if(AU170=20,3763,if(AU170=25,4209,if(AU170=30,4655,0)))))))",null,"X=AS170*AU170*1788",0,0,"X=AS170*AU170*.302",0,0,"X=AS170*AF170*AU170*.302","X=AS170*AG170*AU170*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DQ170,$ED170:$IG170),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DR170,$ED170:$IG170),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DS170,$ED170:$IG170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DT170,$ED170:$IG170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DU170,$ED170:$IG170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DV170,$ED170:$IG170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DW170,$ED170:$IG170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DX170,$ED170:$IG170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DY170,$ED170:$IG170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED170:$IG170,MATCH(0,COUNTIF($DO170:DZ170,$ED170:$IG170),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.28499999999999998,0.71199999999999997,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS171*AU171*1788","v":8940},0,0,{"$f":"AS171*AU171*0.302","v":1.51},0,0,{"$f":"AS171*AF171*AU171*0.302","v":0.43034999999999995},{"$f":"AS171*AG171*AU171*0.302","v":1.0751199999999999},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL171,BR171,BS171,BT171,BU171,BV171,BW171,BX171,BY171,AE171,AH171,AI171,AJ171,AK171,AL171,AM171,AN171,AO171,AP171,BZ171,CA171)","v":7061.0014516218562},1313.5197112890237,0,0,0,0,0,0,8374.5211629108799,0,null,2425,null,null,2425,1,3.4534107888292289,1,400,null,"RGGI",null,"X=AS171*if(AU171=5,2425,if(AU171=7.5,2648,if(AU171=10,2871,if(AU171=15,3317,if(AU171=20,3763,if(AU171=25,4209,if(AU171=30,4655,0)))))))",null,"X=AS171*AU171*1788",0,0,"X=AS171*AU171*.302",0,0,"X=AS171*AF171*AU171*.302","X=AS171*AG171*AU171*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DQ171,$ED171:$IG171),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DR171,$ED171:$IG171),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DS171,$ED171:$IG171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DT171,$ED171:$IG171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DU171,$ED171:$IG171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DV171,$ED171:$IG171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DW171,$ED171:$IG171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DX171,$ED171:$IG171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DY171,$ED171:$IG171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED171:$IG171,MATCH(0,COUNTIF($DO171:DZ171,$ED171:$IG171),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Supply Fan on VAV Air Handler","SFA","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.19800000000000001,0.50800000000000001,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS172*AU172*2033","v":10165},0,0,{"$f":"AS172*AU172*0.288","v":1.44},0,0,{"$f":"AS172*AF172*AU172*0.288","v":0.28511999999999998},{"$f":"AS172*AG172*AU172*0.288","v":0.73151999999999995},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL172,BR172,BS172,BT172,BU172,BV172,BW172,BX172,BY172,AE172,AH172,AI172,AJ172,AK172,AL172,AM172,AN172,AO172,AP172,BZ172,CA172)","v":8024.0284600007908},883.28843558161384,0,0,0,0,0,0,8907.316895582404,0,null,2425,null,null,2425,1,3.6731203693123313,1,400,null,"RGGI",null,"X=AS172*if(AU172=5,2425,if(AU172=7.5,2648,if(AU172=10,2871,if(AU172=15,3317,if(AU172=20,3763,if(AU172=25,4209,if(AU172=30,4655,0)))))))",null,"X=AS172*AU172*2033",0,0,"X=AS172*AU172*.288",0,0,"X=AS172*AF172*AU172*.288","X=AS172*AG172*AU172*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DQ172,$ED172:$IG172),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DR172,$ED172:$IG172),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DS172,$ED172:$IG172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DT172,$ED172:$IG172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DU172,$ED172:$IG172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DV172,$ED172:$IG172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DW172,$ED172:$IG172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DX172,$ED172:$IG172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DY172,$ED172:$IG172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED172:$IG172,MATCH(0,COUNTIF($DO172:DZ172,$ED172:$IG172),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2017-07-01","2019-06-30",13,0.19800000000000001,0.50800000000000001,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1.1220000000000001,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS173*AU173*2033","v":10165},0,0,{"$f":"AS173*AU173*0.288","v":1.44},0,0,{"$f":"AS173*AF173*AU173*0.288","v":0.28511999999999998},{"$f":"AS173*AG173*AU173*0.288","v":0.73151999999999995},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL173,BR173,BS173,BT173,BU173,BV173,BW173,BX173,BY173,AE173,AH173,AI173,AJ173,AK173,AL173,AM173,AN173,AO173,AP173,BZ173,CA173)","v":9002.959932120888},991.04962472257091,0,0,0,0,0,0,9994.009556843459,0,null,2425,null,null,2425,1,4.1212410543684364,1,400,null,"RGGI",null,"X=AS173*if(AU173=5,2425,if(AU173=7.5,2648,if(AU173=10,2871,if(AU173=15,3317,if(AU173=20,3763,if(AU173=25,4209,if(AU173=30,4655,0)))))))",null,"X=AS173*AU173*2033",0,0,"X=AS173*AU173*.288",0,0,"X=AS173*AF173*AU173*.288","X=AS173*AG173*AU173*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DQ173,$ED173:$IG173),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DR173,$ED173:$IG173),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DS173,$ED173:$IG173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DT173,$ED173:$IG173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DU173,$ED173:$IG173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DV173,$ED173:$IG173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DW173,$ED173:$IG173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DX173,$ED173:$IG173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DY173,$ED173:$IG173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED173:$IG173,MATCH(0,COUNTIF($DO173:DZ173,$ED173:$IG173),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","{Motor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DQ174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DR174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DS174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DT174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DU174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DV174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DW174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DX174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DY174,$ED174:$IG174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED174:$IG174,MATCH(0,COUNTIF($DO174:DZ174,$ED174:$IG174),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Distributor Lighting","LED Specialty Bulb Candelabra Long Life","LEDSPCCDDL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.23",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*123",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.042",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.042","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.042","{Measure:Quantity}*{Package Size}*10*-0.006","{Measure:Quantity}*{Package Size}*-0.009","{Measure:Quantity}*{Package Size}*-0.099","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.026",null,"2019-07-01","2020-06-30",5,0.36499999999999999,0.46100000000000002,0.432,0.24399999999999999,0.20599999999999999,0.11799999999999999,0.99,1,1,0.26,1.6E-2,null,{"$f":"DR175","v":"{Measure:Quantity}"},1,{"$f":"DS175","v":"{Package Size}"},1,{"$f":"DT175","v":""},null,{"$f":"DU175","v":""},null,{"$f":"DV175","v":""},null,{"$f":"DW175","v":""},null,{"$f":"DX175","v":""},null,{"$f":"DY175","v":""},null,{"$f":"DZ175","v":""},null,{"$f":"EA175","v":""},null,{"$f":"AS175*AU175*123","v":123},0,0,{"$f":"AS175*AU175*1.101*0.042","v":4.6242000000000005E-2},0,0,{"$f":"AS175*AU175*AF175*0.042","v":1.533E-2},{"$f":"AS175*AU175*AG175*1.101*0.042","v":2.1317562000000002E-2},{"$f":"AS175*AU175*10*-0.006","v":-0.06},{"$f":"AS175*AU175*-0.009","v":-8.9999999999999993E-3},{"$f":"AS175*AU175*-0.099","v":-9.9000000000000005E-2},{"$f":"AS175*AU175*-0.004","v":-4.0000000000000001E-3},{"$f":"AS175*AU175*-0.026","v":-2.5999999999999999E-2},0,"Res","Default DR",{"$f":"Benefits(BL175,BR175,BS175,BT175,BU175,BV175,BW175,BX175,BY175,AE175,AH175,AI175,AJ175,AK175,AL175,AM175,AN175,AO175,AP175,BZ175,CA175)","v":37.098330868996214},14.550380038451518,-0.2632600616916847,-9.6314001711910411,-0.34894653073542414,-1.2537214987959997,-2.4650578275204977,0,{"$f":"(--(CB175>0))*CB175+(--(CC175>0))*CC175+(--(CD175>0))*CD175+(--(CE175>0))*CE175+(--(CF175>0))*CF175+(--(CG175>0))*CG175+(--(CH175>0))*CH175+(--(CI175>0))*CI175","v":51.648710907447736},{"$f":"(--(CB175<0))*-CB175+(--(CC175<0))*-CC175+(--(CD175<0))*-CD175+(--(CE175<0))*-CE175+(--(CF175<0))*-CF175+(--(CG175<0))*-CG175+(--(CH175<0))*-CH175+(--(CI175<0))*-CI175","v":13.962386089934649},null,{"$f":"AS175*AU175*6.23","v":6.23},null,null,{"$f":"CK175+CM175","v":20.192386089934651},{"$f":"IF(NetOrGross=\"Net\",(1-AO175+AP175),1)","v":1},{"$f":"(SUMPRODUCT(CB175:CI175,--(CB175:CI175>0))+CL175)*CQ175/((-SUMPRODUCT(CB175:CI175,--(CB175:CI175<0))+MAX(CM175,CT175)+CN175+CO175)*CQ175+IF(FRIncentives=\"Yes\",CT175*(1-CQ175),0))","v":2.557830990226222},1,{"$f":"CM175*CU175","v":4.6725000000000003},0.75,"Electric",null,"X=AS175*AU175*6.23",null,"X=AS175*AU175*123",0,0,"X=AS175*AU175*1.101*0.042",0,0,"X=AS175*AU175*AF175*0.042","X=AS175*AU175*AG175*1.101*0.042","X=AS175*AU175*10*-0.006","X=AS175*AU175*-0.009","X=AS175*AU175*-0.099","X=AS175*AU175*-0.004","X=AS175*AU175*-0.026",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DQ175,$ED175:$IG175),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DR175,$ED175:$IG175),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DS175,$ED175:$IG175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DT175,$ED175:$IG175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DU175,$ED175:$IG175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DV175,$ED175:$IG175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DW175,$ED175:$IG175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DX175,$ED175:$IG175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DY175,$ED175:$IG175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED175:$IG175,MATCH(0,COUNTIF($DO175:DZ175,$ED175:$IG175),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - R20","LEDR20","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1.34",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*88",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.03",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.03","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.03","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.07","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.019",null,"2019-07-01","2020-06-30",4,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS176*AU176*88","v":88},0,0,{"$f":"AS176*AU176*1.101*0.03","v":3.3029999999999997E-2},0,0,{"$f":"AS176*AU176*AF176*0.03","v":1.095E-2},{"$f":"AS176*AU176*AG176*1.101*0.03","v":1.522683E-2},{"$f":"AS176*AU176*10*-0.004","v":-0.04},{"$f":"AS176*AU176*-0.006","v":-6.0000000000000001E-3},{"$f":"AS176*AU176*-0.07","v":-7.0000000000000007E-2},{"$f":"AS176*AU176*-0.003","v":-3.0000000000000001E-3},{"$f":"AS176*AU176*-0.019","v":-1.9E-2},0,"Res","Default DR",{"$f":"Benefits(BL176,BR176,BS176,BT176,BU176,BV176,BW176,BX176,BY176,AE176,AH176,AI176,AJ176,AK176,AL176,AM176,AN176,AO176,AP176,BZ176,CA176)","v":21.444560014589541},8.5526261188326007,-0.14252344366204836,-5.3684847046707329,-0.20630976751266525,-0.66026188784830331,-1.420060571756016,0,29.99718613342214,7.7976403754497658,null,{"$f":"AS176*AU176*1.34","v":1.34},null,null,9.1376403754497666,1,3.2828153550468042,1,1.0050000000000001,{"$f":"CU175","v":0.75},"Electric",null,"X=AS176*AU176*1.34",null,"X=AS176*AU176*88",0,0,"X=AS176*AU176*1.101*0.03",0,0,"X=AS176*AU176*AF176*0.03","X=AS176*AU176*AG176*1.101*0.03","X=AS176*AU176*10*-0.004","X=AS176*AU176*-0.006","X=AS176*AU176*-0.07","X=AS176*AU176*-0.003","X=AS176*AU176*-0.019",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DQ176,$ED176:$IG176),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DR176,$ED176:$IG176),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DS176,$ED176:$IG176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DT176,$ED176:$IG176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DU176,$ED176:$IG176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DV176,$ED176:$IG176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DW176,$ED176:$IG176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DX176,$ED176:$IG176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DY176,$ED176:$IG176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED176:$IG176,MATCH(0,COUNTIF($DO176:DZ176,$ED176:$IG176),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G176,FIND(CHAR(160),SUBSTITUTE($G176,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G176,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G176,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($O176,FIND(CHAR(160),SUBSTITUTE($O176,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O176,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O176,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($R176,FIND(CHAR(160),SUBSTITUTE($R176,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R176,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R176,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($U176,FIND(CHAR(160),SUBSTITUTE($U176,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U176,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U176,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","{Factor:WinterCF}","","","","","","","",{"$f":"IFERROR(MID($V176,FIND(CHAR(160),SUBSTITUTE($V176,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V176,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V176,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","{Factor:SummerCF}","","","","","","","",{"$f":"IFERROR(MID($W176,FIND(CHAR(160),SUBSTITUTE($W176,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W176,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W176,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($X176,FIND(CHAR(160),SUBSTITUTE($X176,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X176,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X176,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Y176,FIND(CHAR(160),SUBSTITUTE($Y176,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y176,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y176,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Z176,FIND(CHAR(160),SUBSTITUTE($Z176,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z176,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z176,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AA176,FIND(CHAR(160),SUBSTITUTE($AA176,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA176,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA176,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AB176,FIND(CHAR(160),SUBSTITUTE($AB176,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB176,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB176,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED  - MR16","LEDMR16","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*3.54",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*88",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.03",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.03","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.03","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.07","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.019",null,"2019-07-01","2020-06-30",4,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS177*AU177*88","v":88},0,0,{"$f":"AS177*AU177*1.101*0.03","v":3.3029999999999997E-2},0,0,{"$f":"AS177*AU177*AF177*0.03","v":1.095E-2},{"$f":"AS177*AU177*AG177*1.101*0.03","v":1.522683E-2},{"$f":"AS177*AU177*10*-0.004","v":-0.04},{"$f":"AS177*AU177*-0.006","v":-6.0000000000000001E-3},{"$f":"AS177*AU177*-0.07","v":-7.0000000000000007E-2},{"$f":"AS177*AU177*-0.003","v":-3.0000000000000001E-3},{"$f":"AS177*AU177*-0.019","v":-1.9E-2},0,"Res","Default DR",{"$f":"Benefits(BL177,BR177,BS177,BT177,BU177,BV177,BW177,BX177,BY177,AE177,AH177,AI177,AJ177,AK177,AL177,AM177,AN177,AO177,AP177,BZ177,CA177)","v":21.444560014589541},8.5526261188326007,-0.14252344366204836,-5.3684847046707329,-0.20630976751266525,-0.66026188784830331,-1.420060571756016,0,29.99718613342214,7.7976403754497658,null,{"$f":"AS177*AU177*3.54","v":3.54},null,null,11.337640375449766,1,2.645805047616193,1,2.6550000000000002,0.75,"Electric",null,"X=AS177*AU177*3.54",null,"X=AS177*AU177*88",0,0,"X=AS177*AU177*1.101*0.03",0,0,"X=AS177*AU177*AF177*0.03","X=AS177*AU177*AG177*1.101*0.03","X=AS177*AU177*10*-0.004","X=AS177*AU177*-0.006","X=AS177*AU177*-0.07","X=AS177*AU177*-0.003","X=AS177*AU177*-0.019",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DQ177,$ED177:$IG177),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DR177,$ED177:$IG177),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DS177,$ED177:$IG177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DT177,$ED177:$IG177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DU177,$ED177:$IG177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DV177,$ED177:$IG177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DW177,$ED177:$IG177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DX177,$ED177:$IG177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DY177,$ED177:$IG177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED177:$IG177,MATCH(0,COUNTIF($DO177:DZ177,$ED177:$IG177),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - Globe","LEDGlobe","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.90",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*88",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.03",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.03","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.03","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.07","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.019",null,"2019-07-01","2020-06-30",9,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS178*AU178*88","v":88},0,0,{"$f":"AS178*AU178*1.101*0.03","v":3.3029999999999997E-2},0,0,{"$f":"AS178*AU178*AF178*0.03","v":1.095E-2},{"$f":"AS178*AU178*AG178*1.101*0.03","v":1.522683E-2},{"$f":"AS178*AU178*10*-0.004","v":-0.04},{"$f":"AS178*AU178*-0.006","v":-6.0000000000000001E-3},{"$f":"AS178*AU178*-0.07","v":-7.0000000000000007E-2},{"$f":"AS178*AU178*-0.003","v":-3.0000000000000001E-3},{"$f":"AS178*AU178*-0.019","v":-1.9E-2},0,"Res","Default DR",{"$f":"Benefits(BL178,BR178,BS178,BT178,BU178,BV178,BW178,BX178,BY178,AE178,AH178,AI178,AJ178,AK178,AL178,AM178,AN178,AO178,AP178,BZ178,CA178)","v":44.966145264297985},17.820615094593443,-0.29763973006341704,-12.393308029593847,-0.47627226152866109,-1.4944680706361364,-3.2782534831955603,0,62.786760358891428,17.93994157501762,null,{"$f":"AS178*AU178*6.9","v":6.9},null,null,24.839941575017619,1,2.5276533026163888,1,5.1750000000000007,0.75,"Electric",null,"X=AS178*AU178*6.90",null,"X=AS178*AU178*88",0,0,"X=AS178*AU178*1.101*0.03",0,0,"X=AS178*AU178*AF178*0.03","X=AS178*AU178*AG178*1.101*0.03","X=AS178*AU178*10*-0.004","X=AS178*AU178*-0.006","X=AS178*AU178*-0.07","X=AS178*AU178*-0.003","X=AS178*AU178*-0.019",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DQ178,$ED178:$IG178),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DR178,$ED178:$IG178),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DS178,$ED178:$IG178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DT178,$ED178:$IG178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DU178,$ED178:$IG178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DV178,$ED178:$IG178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DW178,$ED178:$IG178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DX178,$ED178:$IG178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DY178,$ED178:$IG178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED178:$IG178,MATCH(0,COUNTIF($DO178:DZ178,$ED178:$IG178),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - BR30","LEDBR30","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*5.26",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*97",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.033",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.033","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.033","{Measure:Quantity}*{Package Size}*10*-0.005","{Measure:Quantity}*{Package Size}*-0.007","{Measure:Quantity}*{Package Size}*-0.077","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.021",null,"2019-07-01","2020-06-30",3,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS179*AU179*97","v":97},0,0,{"$f":"AS179*AU179*1.101*0.033","v":3.6333000000000004E-2},0,0,{"$f":"AS179*AU179*AF179*0.033","v":1.2045E-2},{"$f":"AS179*AU179*AG179*1.101*0.033","v":1.6749513000000001E-2},{"$f":"AS179*AU179*10*-0.005","v":-0.05},{"$f":"AS179*AU179*-0.007","v":-7.0000000000000001E-3},{"$f":"AS179*AU179*-0.077","v":-7.6999999999999999E-2},{"$f":"AS179*AU179*-0.003","v":-3.0000000000000001E-3},{"$f":"AS179*AU179*-0.021","v":-2.1000000000000001E-2},0,"Res","Default DR",{"$f":"Benefits(BL179,BR179,BS179,BT179,BU179,BV179,BW179,BX179,BY179,AE179,AH179,AI179,AJ179,AK179,AL179,AM179,AN179,AO179,AP179,BZ179,CA179)","v":18.027051570934983},7.3208594741837043,-0.13528758321123588,-4.2978057341632265,-0.1501490671500704,-0.56069033602853946,-1.1422867023473784,0,25.347911045118686,6.2862194229004498,null,{"$f":"AS179*AU179*5.26","v":5.26},null,null,11.54621942290045,1,2.1953429184659652,1,3.9449999999999998,0.75,"Electric",null,"X=AS179*AU179*5.26",null,"X=AS179*AU179*97",0,0,"X=AS179*AU179*1.101*0.033",0,0,"X=AS179*AU179*AF179*0.033","X=AS179*AU179*AG179*1.101*0.033","X=AS179*AU179*10*-0.005","X=AS179*AU179*-0.007","X=AS179*AU179*-0.077","X=AS179*AU179*-0.003","X=AS179*AU179*-0.021",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DQ179,$ED179:$IG179),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DR179,$ED179:$IG179),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DS179,$ED179:$IG179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DT179,$ED179:$IG179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DU179,$ED179:$IG179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DV179,$ED179:$IG179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DW179,$ED179:$IG179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DX179,$ED179:$IG179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DY179,$ED179:$IG179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED179:$IG179,MATCH(0,COUNTIF($DO179:DZ179,$ED179:$IG179),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - PAR16","LEDPAR16","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.40",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*103",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.035",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.035","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.035","{Measure:Quantity}*{Package Size}*10*-0.005","{Measure:Quantity}*{Package Size}*-0.007","{Measure:Quantity}*{Package Size}*-0.082","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.022",null,"2019-07-01","2020-06-30",3,0.36499999999999999,0.46100000000000002,0.432,0.24399999999999999,0.20599999999999999,0.11799999999999999,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS180*AU180*103","v":103},0,0,{"$f":"AS180*AU180*1.101*0.035","v":3.8535E-2},0,0,{"$f":"AS180*AU180*AF180*0.035","v":1.2775000000000002E-2},{"$f":"AS180*AU180*AG180*1.101*0.035","v":1.7764635000000004E-2},{"$f":"AS180*AU180*10*-0.005","v":-0.05},{"$f":"AS180*AU180*-0.007","v":-7.0000000000000001E-3},{"$f":"AS180*AU180*-0.082","v":-8.2000000000000003E-2},{"$f":"AS180*AU180*-0.004","v":-4.0000000000000001E-3},{"$f":"AS180*AU180*-0.022","v":-2.1999999999999999E-2},0,"Res","Default DR",{"$f":"Benefits(BL180,BR180,BS180,BT180,BU180,BV180,BW180,BX180,BY180,AE180,AH180,AI180,AJ180,AK180,AL180,AM180,AN180,AO180,AP180,BZ180,CA180)","v":19.134971588774661},7.7645479271645339,-0.13528758321123588,-4.5768840285894115,-0.20019875620009386,-0.56069033602853946,-1.1966813072210631,0,26.899519515939197,6.669742011250344,null,{"$f":"AS180*AU180*6.4","v":6.4},null,null,13.069742011250344,1,2.0581522950326239,1,4.8000000000000007,0.75,"Electric",null,"X=AS180*AU180*6.40",null,"X=AS180*AU180*103",0,0,"X=AS180*AU180*1.101*0.035",0,0,"X=AS180*AU180*AF180*0.035","X=AS180*AU180*AG180*1.101*0.035","X=AS180*AU180*10*-0.005","X=AS180*AU180*-0.007","X=AS180*AU180*-0.082","X=AS180*AU180*-0.004","X=AS180*AU180*-0.022",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DQ180,$ED180:$IG180),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DR180,$ED180:$IG180),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DS180,$ED180:$IG180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DT180,$ED180:$IG180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DU180,$ED180:$IG180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DV180,$ED180:$IG180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DW180,$ED180:$IG180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DX180,$ED180:$IG180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DY180,$ED180:$IG180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED180:$IG180,MATCH(0,COUNTIF($DO180:DZ180,$ED180:$IG180),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - PAR20","LEDPAR20","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*3.33",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*152",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.052",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.052","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.052","{Measure:Quantity}*{Package Size}*10*-0.007","{Measure:Quantity}*{Package Size}*-0.011","{Measure:Quantity}*{Package Size}*-0.122","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.032",null,"2019-07-01","2020-06-30",4,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS181*AU181*152","v":152},0,0,{"$f":"AS181*AU181*1.101*0.052","v":5.7251999999999997E-2},0,0,{"$f":"AS181*AU181*AF181*0.052","v":1.898E-2},{"$f":"AS181*AU181*AG181*1.101*0.052","v":2.6393171999999999E-2},{"$f":"AS181*AU181*10*-0.007","v":-7.0000000000000007E-2},{"$f":"AS181*AU181*-0.011","v":-1.0999999999999999E-2},{"$f":"AS181*AU181*-0.122","v":-0.122},{"$f":"AS181*AU181*-0.005","v":-5.0000000000000001E-3},{"$f":"AS181*AU181*-0.032","v":-3.2000000000000001E-2},0,"Res","Default DR",{"$f":"Benefits(BL181,BR181,BS181,BT181,BU181,BV181,BW181,BX181,BY181,AE181,AH181,AI181,AJ181,AK181,AL181,AM181,AN181,AO181,AP181,BZ181,CA181)","v":37.040603661563757},14.82455193930984,-0.24941602640858462,-9.3565019138547054,-0.34384961252110879,-1.2104801277218891,-2.3916809629575004,0,51.865155600873599,13.551928643463786,null,{"$f":"AS181*AU181*3.33","v":3.33},null,null,16.881928643463787,1,3.0722292870817425,1,2.4975000000000001,0.75,"Electric",null,"X=AS181*AU181*3.33",null,"X=AS181*AU181*152",0,0,"X=AS181*AU181*1.101*0.052",0,0,"X=AS181*AU181*AF181*0.052","X=AS181*AU181*AG181*1.101*0.052","X=AS181*AU181*10*-0.007","X=AS181*AU181*-0.011","X=AS181*AU181*-0.122","X=AS181*AU181*-0.005","X=AS181*AU181*-0.032",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DQ181,$ED181:$IG181),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DR181,$ED181:$IG181),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DS181,$ED181:$IG181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DT181,$ED181:$IG181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DU181,$ED181:$IG181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DV181,$ED181:$IG181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DW181,$ED181:$IG181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DX181,$ED181:$IG181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DY181,$ED181:$IG181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED181:$IG181,MATCH(0,COUNTIF($DO181:DZ181,$ED181:$IG181),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - PAR30","LEDPAR30","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.21",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*141",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.048",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.048","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.048","{Measure:Quantity}*{Package Size}*10*-0.007","{Measure:Quantity}*{Package Size}*-0.01","{Measure:Quantity}*{Package Size}*-0.113","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.03",null,"2019-07-01","2020-06-30",4,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS182*AU182*141","v":141},0,0,{"$f":"AS182*AU182*1.101*0.048","v":5.2847999999999999E-2},0,0,{"$f":"AS182*AU182*AF182*0.048","v":1.7520000000000001E-2},{"$f":"AS182*AU182*AG182*1.101*0.048","v":2.4362928000000002E-2},{"$f":"AS182*AU182*10*-0.007","v":-7.0000000000000007E-2},{"$f":"AS182*AU182*-0.01","v":-0.01},{"$f":"AS182*AU182*-0.113","v":-0.113},{"$f":"AS182*AU182*-0.005","v":-5.0000000000000001E-3},{"$f":"AS182*AU182*-0.03","v":-0.03},0,"Res","Default DR",{"$f":"Benefits(BL182,BR182,BS182,BT182,BU182,BV182,BW182,BX182,BY182,AE182,AH182,AI182,AJ182,AK182,AL182,AM182,AN182,AO182,AP182,BZ182,CA182)","v":34.360033659740061},13.684201790132162,-0.24941602640858462,-8.6662681661113261,-0.34384961252110879,-1.1004364797471724,-2.2422009027726566,0,48.044235449872225,12.602171187560847,null,{"$f":"AS182*AU182*6.21","v":6.21},null,null,18.812171187560846,1,2.5538910405854942,1,4.6574999999999998,0.75,"Electric",null,"X=AS182*AU182*6.21",null,"X=AS182*AU182*141",0,0,"X=AS182*AU182*1.101*0.048",0,0,"X=AS182*AU182*AF182*0.048","X=AS182*AU182*AG182*1.101*0.048","X=AS182*AU182*10*-0.007","X=AS182*AU182*-0.01","X=AS182*AU182*-0.113","X=AS182*AU182*-0.005","X=AS182*AU182*-0.03",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DQ182,$ED182:$IG182),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DR182,$ED182:$IG182),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DS182,$ED182:$IG182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DT182,$ED182:$IG182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DU182,$ED182:$IG182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DV182,$ED182:$IG182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DW182,$ED182:$IG182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DX182,$ED182:$IG182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DY182,$ED182:$IG182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED182:$IG182,MATCH(0,COUNTIF($DO182:DZ182,$ED182:$IG182),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - PAR38","LEDPAR38","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*9.17",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*199",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.068",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.068","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.068","{Measure:Quantity}*{Package Size}*10*-0.009","{Measure:Quantity}*{Package Size}*-0.014","{Measure:Quantity}*{Package Size}*-0.16","{Measure:Quantity}*{Package Size}*-0.007","{Measure:Quantity}*{Package Size}*-0.042",null,"2019-07-01","2020-06-30",4,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS183*AU183*199","v":199},0,0,{"$f":"AS183*AU183*1.101*0.068","v":7.4868000000000004E-2},0,0,{"$f":"AS183*AU183*AF183*0.068","v":2.4820000000000002E-2},{"$f":"AS183*AU183*AG183*1.101*0.068","v":3.4514148000000008E-2},{"$f":"AS183*AU183*10*-0.009","v":-0.09},{"$f":"AS183*AU183*-0.014","v":-1.4E-2},{"$f":"AS183*AU183*-0.16","v":-0.16},{"$f":"AS183*AU183*-0.007","v":-7.0000000000000001E-3},{"$f":"AS183*AU183*-0.042","v":-4.2000000000000003E-2},0,"Res","Default DR",{"$f":"Benefits(BL183,BR183,BS183,BT183,BU183,BV183,BW183,BX183,BY183,AE183,AH183,AI183,AJ183,AK183,AL183,AM183,AN183,AO183,AP183,BZ183,CA183)","v":48.493948214810445},19.385952536020564,-0.32067774823960882,-12.270822182104535,-0.48138945752955231,-1.5406110716460411,-3.1390812638817192,0,67.879900750831013,17.752581723401455,null,{"$f":"AS183*AU183*9.17","v":9.17},null,null,26.922581723401457,1,2.521299831057024,1,6.8774999999999995,0.75,"Electric",null,"X=AS183*AU183*9.17",null,"X=AS183*AU183*199",0,0,"X=AS183*AU183*1.101*0.068",0,0,"X=AS183*AU183*AF183*0.068","X=AS183*AU183*AG183*1.101*0.068","X=AS183*AU183*10*-0.009","X=AS183*AU183*-0.014","X=AS183*AU183*-0.16","X=AS183*AU183*-0.007","X=AS183*AU183*-0.042",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DQ183,$ED183:$IG183),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DR183,$ED183:$IG183),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DS183,$ED183:$IG183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DT183,$ED183:$IG183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DU183,$ED183:$IG183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DV183,$ED183:$IG183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DW183,$ED183:$IG183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DX183,$ED183:$IG183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DY183,$ED183:$IG183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED183:$IG183,MATCH(0,COUNTIF($DO183:DZ183,$ED183:$IG183),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Specialty LED - BR40","LEDBR40","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*7.76",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*211",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.072",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.072","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.072","{Measure:Quantity}*{Package Size}*10*-0.01","{Measure:Quantity}*{Package Size}*-0.015","{Measure:Quantity}*{Package Size}*-0.169","{Measure:Quantity}*{Package Size}*-0.007","{Measure:Quantity}*{Package Size}*-0.045",null,"2019-07-01","2020-06-30",6,0.36499999999999999,0.46100000000000002,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS184*AU184*211","v":211},0,0,{"$f":"AS184*AU184*1.101*0.072","v":7.9271999999999995E-2},0,0,{"$f":"AS184*AU184*AF184*0.072","v":2.6279999999999998E-2},{"$f":"AS184*AU184*AG184*1.101*0.072","v":3.6544392000000002E-2},{"$f":"AS184*AU184*10*-0.01","v":-0.1},{"$f":"AS184*AU184*-0.015","v":-1.4999999999999999E-2},{"$f":"AS184*AU184*-0.169","v":-0.16900000000000001},{"$f":"AS184*AU184*-0.007","v":-7.0000000000000001E-3},{"$f":"AS184*AU184*-0.045","v":-4.4999999999999998E-2},0,"Res","Default DR",{"$f":"Benefits(BL184,BR184,BS184,BT184,BU184,BV184,BW184,BX184,BY184,AE184,AH184,AI184,AJ184,AK184,AL184,AM184,AN184,AO184,AP184,BZ184,CA184)","v":75.015607876544493},29.359621418323833,-0.51843785233394435,-19.896768818732035,-0.73899025279078012,-2.5155821205539413,-5.1630708670233139,0,104.37522929486832,28.832849911434018,null,{"$f":"AS184*AU184*7.76","v":7.76},null,null,36.592849911434016,1,2.8523394473917327,1,5.82,0.75,"Electric",null,"X=AS184*AU184*7.76",null,"X=AS184*AU184*211",0,0,"X=AS184*AU184*1.101*0.072",0,0,"X=AS184*AU184*AF184*0.072","X=AS184*AU184*AG184*1.101*0.072","X=AS184*AU184*10*-0.01","X=AS184*AU184*-0.015","X=AS184*AU184*-0.169","X=AS184*AU184*-0.007","X=AS184*AU184*-0.045",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DQ184,$ED184:$IG184),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DR184,$ED184:$IG184),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DS184,$ED184:$IG184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DT184,$ED184:$IG184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DU184,$ED184:$IG184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DV184,$ED184:$IG184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DW184,$ED184:$IG184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DX184,$ED184:$IG184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DY184,$ED184:$IG184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED184:$IG184,MATCH(0,COUNTIF($DO184:DZ184,$ED184:$IG184),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","TLED_TYPE_A_2ft - long life","S110A2L","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.14",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*21",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.007",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.007","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.007","{Measure:Quantity}*{Package Size}*10*-0.001","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.016","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.004",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS185*AU185*21","v":21},0,0,{"$f":"AS185*AU185*1.101*0.007","v":7.7070000000000003E-3},0,0,{"$f":"AS185*AU185*AF185*0.007","v":3.1710000000000002E-3},{"$f":"AS185*AU185*AG185*1.101*0.007","v":4.6935630000000004E-3},{"$f":"AS185*AU185*10*-0.001","v":-0.01},{"$f":"AS185*AU185*-0.001","v":-1E-3},{"$f":"AS185*AU185*-0.016","v":-1.6E-2},{"$f":"AS185*AU185*-0.001","v":-1E-3},{"$f":"AS185*AU185*-0.004","v":-4.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL185,BR185,BS185,BT185,BU185,BV185,BW185,BX185,BY185,AE185,AH185,AI185,AJ185,AK185,AL185,AM185,AN185,AO185,AP185,BZ185,CA185)","v":18.809881505760981},9.7661823743709331,-0.13343225825085342,-5.4113186938146951,-0.30326920033759885,-0.46667371197491708,-1.3183869992265993,0,28.576063880131912,7.6330808636046648,null,{"$f":"AS185*AU185*6.14","v":6.14},null,null,13.773080863604665,1,2.0747764543838625,1,4.6049999999999995,0.75,"Electric",null,"X=AS185*AU185*6.14",null,"X=AS185*AU185*21",0,0,"X=AS185*AU185*1.101*0.007",0,0,"X=AS185*AU185*AF185*0.007","X=AS185*AU185*AG185*1.101*0.007","X=AS185*AU185*10*-0.001","X=AS185*AU185*-0.001","X=AS185*AU185*-0.016","X=AS185*AU185*-0.001","X=AS185*AU185*-0.004",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DQ185,$ED185:$IG185),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DR185,$ED185:$IG185),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DS185,$ED185:$IG185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DT185,$ED185:$IG185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DU185,$ED185:$IG185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DV185,$ED185:$IG185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DW185,$ED185:$IG185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DX185,$ED185:$IG185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DY185,$ED185:$IG185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED185:$IG185,MATCH(0,COUNTIF($DO185:DZ185,$ED185:$IG185),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","TLED_TYPE_A_4ft - long life","S110A4L","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*7.56",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*47",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.016",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.016","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.016","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.038","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.01",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS186*AU186*47","v":47},0,0,{"$f":"AS186*AU186*1.101*0.016","v":1.7616E-2},0,0,{"$f":"AS186*AU186*AF186*0.016","v":7.2480000000000001E-3},{"$f":"AS186*AU186*AG186*1.101*0.016","v":1.0728144E-2},{"$f":"AS186*AU186*10*-0.002","v":-0.02},{"$f":"AS186*AU186*-0.003","v":-3.0000000000000001E-3},{"$f":"AS186*AU186*-0.038","v":-3.7999999999999999E-2},{"$f":"AS186*AU186*-0.002","v":-2E-3},{"$f":"AS186*AU186*-0.01","v":-0.01},0,"Res","Default DR",{"$f":"Benefits(BL186,BR186,BS186,BT186,BU186,BV186,BW186,BX186,BY186,AE186,AH186,AI186,AJ186,AK186,AL186,AM186,AN186,AO186,AP186,BZ186,CA186)","v":42.098306227179336},22.3227025699907,-0.26686451650170684,-12.851881897809903,-0.60653840067519771,-1.4000211359247516,-3.2959674980664988,0,64.421008797170032,18.421273448978059,null,{"$f":"AS186*AU186*7.56","v":7.56},null,null,25.981273448978058,1,2.4795169845573506,1,5.67,0.75,"Electric",null,"X=AS186*AU186*7.56",null,"X=AS186*AU186*47",0,0,"X=AS186*AU186*1.101*0.016",0,0,"X=AS186*AU186*AF186*0.016","X=AS186*AU186*AG186*1.101*0.016","X=AS186*AU186*10*-0.002","X=AS186*AU186*-0.003","X=AS186*AU186*-0.038","X=AS186*AU186*-0.002","X=AS186*AU186*-0.01",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DQ186,$ED186:$IG186),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DR186,$ED186:$IG186),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DS186,$ED186:$IG186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DT186,$ED186:$IG186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DU186,$ED186:$IG186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DV186,$ED186:$IG186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DW186,$ED186:$IG186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DX186,$ED186:$IG186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DY186,$ED186:$IG186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED186:$IG186,MATCH(0,COUNTIF($DO186:DZ186,$ED186:$IG186),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G186,FIND(CHAR(160),SUBSTITUTE($G186,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G186,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G186,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($O186,FIND(CHAR(160),SUBSTITUTE($O186,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O186,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O186,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($R186,FIND(CHAR(160),SUBSTITUTE($R186,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R186,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R186,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($U186,FIND(CHAR(160),SUBSTITUTE($U186,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U186,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U186,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","{Factor:WinterCF}","","","","","","","",{"$f":"IFERROR(MID($V186,FIND(CHAR(160),SUBSTITUTE($V186,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V186,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V186,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","{Factor:SummerCF}","","","","","","","",{"$f":"IFERROR(MID($W186,FIND(CHAR(160),SUBSTITUTE($W186,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W186,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W186,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($X186,FIND(CHAR(160),SUBSTITUTE($X186,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X186,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X186,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Y186,FIND(CHAR(160),SUBSTITUTE($Y186,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y186,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y186,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Z186,FIND(CHAR(160),SUBSTITUTE($Z186,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z186,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z186,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AA186,FIND(CHAR(160),SUBSTITUTE($AA186,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA186,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA186,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AB186,FIND(CHAR(160),SUBSTITUTE($AB186,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB186,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB186,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["Distributor Lighting","LED Replacement Lamps T5 (Type A)","S111A","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*9.85",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*47",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.016",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.016","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.016","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.038","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.01",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS187*AU187*47","v":47},0,0,{"$f":"AS187*AU187*1.101*0.016","v":1.7616E-2},0,0,{"$f":"AS187*AU187*AF187*0.016","v":7.2480000000000001E-3},{"$f":"AS187*AU187*AG187*1.101*0.016","v":1.0728144E-2},{"$f":"AS187*AU187*10*-0.002","v":-0.02},{"$f":"AS187*AU187*-0.003","v":-3.0000000000000001E-3},{"$f":"AS187*AU187*-0.038","v":-3.7999999999999999E-2},{"$f":"AS187*AU187*-0.002","v":-2E-3},{"$f":"AS187*AU187*-0.01","v":-0.01},0,"Res","Default DR",{"$f":"Benefits(BL187,BR187,BS187,BT187,BU187,BV187,BW187,BX187,BY187,AE187,AH187,AI187,AJ187,AK187,AL187,AM187,AN187,AO187,AP187,BZ187,CA187)","v":42.098306227179336},22.3227025699907,-0.26686451650170684,-12.851881897809903,-0.60653840067519771,-1.4000211359247516,-3.2959674980664988,0,64.421008797170032,18.421273448978059,null,{"$f":"AS187*AU187*9.85","v":9.85},null,null,28.271273448978057,1,2.2786737538877544,1,7.3874999999999993,0.75,"Electric",null,"X=AS187*AU187*9.85",null,"X=AS187*AU187*47",0,0,"X=AS187*AU187*1.101*0.016",0,0,"X=AS187*AU187*AF187*0.016","X=AS187*AU187*AG187*1.101*0.016","X=AS187*AU187*10*-0.002","X=AS187*AU187*-0.003","X=AS187*AU187*-0.038","X=AS187*AU187*-0.002","X=AS187*AU187*-0.01",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DQ187,$ED187:$IG187),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DR187,$ED187:$IG187),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DS187,$ED187:$IG187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DT187,$ED187:$IG187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DU187,$ED187:$IG187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DV187,$ED187:$IG187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DW187,$ED187:$IG187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DX187,$ED187:$IG187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DY187,$ED187:$IG187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED187:$IG187,MATCH(0,COUNTIF($DO187:DZ187,$ED187:$IG187),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","LED Replacement Lamps T5HO (Type A)","S111AHO","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*10.01",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*79",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.027",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.027","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.027","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.063","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.017",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS188*AU188*79","v":79},0,0,{"$f":"AS188*AU188*1.101*0.027","v":2.9727E-2},0,0,{"$f":"AS188*AU188*AF188*0.027","v":1.2231000000000001E-2},{"$f":"AS188*AU188*AG188*1.101*0.027","v":1.8103743000000002E-2},{"$f":"AS188*AU188*10*-0.004","v":-0.04},{"$f":"AS188*AU188*-0.006","v":-6.0000000000000001E-3},{"$f":"AS188*AU188*-0.063","v":-6.3E-2},{"$f":"AS188*AU188*-0.003","v":-3.0000000000000001E-3},{"$f":"AS188*AU188*-0.017","v":-1.7000000000000001E-2},0,"Res","Default DR",{"$f":"Benefits(BL188,BR188,BS188,BT188,BU188,BV188,BW188,BX188,BY188,AE188,AH188,AI188,AJ188,AK188,AL188,AM188,AN188,AO188,AP188,BZ188,CA188)","v":70.760982807386554},37.669560586859305,-0.53372903300341368,-21.307067356895359,-0.90980760101279656,-2.8000422718495033,-5.6031447467130491,0,108.43054339424586,31.153791009474123,null,{"$f":"AS188*AU188*10.01","v":10.01},null,null,41.163791009474124,1,2.6341243295421899,1,7.5075000000000003,{"$f":"CU187","v":0.75},"Electric",null,"X=AS188*AU188*10.01",null,"X=AS188*AU188*79",0,0,"X=AS188*AU188*1.101*0.027",0,0,"X=AS188*AU188*AF188*0.027","X=AS188*AU188*AG188*1.101*0.027","X=AS188*AU188*10*-0.004","X=AS188*AU188*-0.006","X=AS188*AU188*-0.063","X=AS188*AU188*-0.003","X=AS188*AU188*-0.017",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DQ188,$ED188:$IG188),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DR188,$ED188:$IG188),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DS188,$ED188:$IG188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DT188,$ED188:$IG188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DU188,$ED188:$IG188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DV188,$ED188:$IG188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DW188,$ED188:$IG188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DX188,$ED188:$IG188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DY188,$ED188:$IG188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED188:$IG188,MATCH(0,COUNTIF($DO188:DZ188,$ED188:$IG188),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","LED Replacement Lamps T8 U-Bend (Type A)","S111AU","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*11.36",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*44",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.015",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.015","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.015","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.035","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.009",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS189*AU189*44","v":44},0,0,{"$f":"AS189*AU189*1.101*0.015","v":1.6514999999999998E-2},0,0,{"$f":"AS189*AU189*AF189*0.015","v":6.7949999999999998E-3},{"$f":"AS189*AU189*AG189*1.101*0.015","v":1.0057635000000001E-2},{"$f":"AS189*AU189*10*-0.002","v":-0.02},{"$f":"AS189*AU189*-0.003","v":-3.0000000000000001E-3},{"$f":"AS189*AU189*-0.035","v":-3.5000000000000003E-2},{"$f":"AS189*AU189*-0.002","v":-2E-3},{"$f":"AS189*AU189*-0.009","v":-8.9999999999999993E-3},0,"Res","Default DR",{"$f":"Benefits(BL189,BR189,BS189,BT189,BU189,BV189,BW189,BX189,BY189,AE189,AH189,AI189,AJ189,AK189,AL189,AM189,AN189,AO189,AP189,BZ189,CA189)","v":39.411180297784902},20.927533659366276,-0.26686451650170684,-11.837259642719648,-0.60653840067519771,-1.4000211359247516,-2.9663707482598483,0,60.338713957151178,17.077054444081153,null,{"$f":"AS189*AU189*11.36","v":11.36},null,null,28.437054444081152,1,2.1218341750479714,1,8.52,0.75,"Electric",null,"X=AS189*AU189*11.36",null,"X=AS189*AU189*44",0,0,"X=AS189*AU189*1.101*0.015",0,0,"X=AS189*AU189*AF189*0.015","X=AS189*AU189*AG189*1.101*0.015","X=AS189*AU189*10*-0.002","X=AS189*AU189*-0.003","X=AS189*AU189*-0.035","X=AS189*AU189*-0.002","X=AS189*AU189*-0.009",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DQ189,$ED189:$IG189),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DR189,$ED189:$IG189),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DS189,$ED189:$IG189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DT189,$ED189:$IG189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DU189,$ED189:$IG189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DV189,$ED189:$IG189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DW189,$ED189:$IG189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DX189,$ED189:$IG189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DY189,$ED189:$IG189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED189:$IG189,MATCH(0,COUNTIF($DO189:DZ189,$ED189:$IG189),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","4' LED Lamp T8/Type C Kit (2 Lamp/1 external driver)","S110C42","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*21.20",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*88",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.03",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.03","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.03","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.07","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.019",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS190*AU190*88","v":88},0,0,{"$f":"AS190*AU190*1.101*0.03","v":3.3029999999999997E-2},0,0,{"$f":"AS190*AU190*AF190*0.03","v":1.359E-2},{"$f":"AS190*AU190*AG190*1.101*0.03","v":2.0115270000000001E-2},{"$f":"AS190*AU190*10*-0.004","v":-0.04},{"$f":"AS190*AU190*-0.006","v":-6.0000000000000001E-3},{"$f":"AS190*AU190*-0.07","v":-7.0000000000000007E-2},{"$f":"AS190*AU190*-0.003","v":-3.0000000000000001E-3},{"$f":"AS190*AU190*-0.019","v":-1.9E-2},0,"Res","Default DR",{"$f":"Benefits(BL190,BR190,BS190,BT190,BU190,BV190,BW190,BX190,BY190,AE190,AH190,AI190,AJ190,AK190,AL190,AM190,AN190,AO190,AP190,BZ190,CA190)","v":78.822360595569805},41.855067318732551,-0.53372903300341368,-23.674519285439295,-0.90980760101279656,-2.8000422718495033,-6.2623382463263484,0,120.67742791430236,34.180436437631357,null,{"$f":"AS190*AU190*21.2","v":21.2},null,null,55.38043643763136,1,2.1790624212614778,1,15.899999999999999,0.75,"Electric",null,"X=AS190*AU190*21.20",null,"X=AS190*AU190*88",0,0,"X=AS190*AU190*1.101*0.03",0,0,"X=AS190*AU190*AF190*0.03","X=AS190*AU190*AG190*1.101*0.03","X=AS190*AU190*10*-0.004","X=AS190*AU190*-0.006","X=AS190*AU190*-0.07","X=AS190*AU190*-0.003","X=AS190*AU190*-0.019",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DQ190,$ED190:$IG190),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DR190,$ED190:$IG190),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DS190,$ED190:$IG190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DT190,$ED190:$IG190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DU190,$ED190:$IG190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DV190,$ED190:$IG190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DW190,$ED190:$IG190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DX190,$ED190:$IG190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DY190,$ED190:$IG190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED190:$IG190,MATCH(0,COUNTIF($DO190:DZ190,$ED190:$IG190),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","4' LED Lamp T8/Type C Kit (3 Lamp/1 external driver)","S110C43","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*63.74",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*132",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.045",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.045","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.045","{Measure:Quantity}*{Package Size}*10*-0.006","{Measure:Quantity}*{Package Size}*-0.009","{Measure:Quantity}*{Package Size}*-0.106","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.028",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS191*AU191*132","v":132},0,0,{"$f":"AS191*AU191*1.101*0.045","v":4.9544999999999999E-2},0,0,{"$f":"AS191*AU191*AF191*0.045","v":2.0385E-2},{"$f":"AS191*AU191*AG191*1.101*0.045","v":3.0172905E-2},{"$f":"AS191*AU191*10*-0.006","v":-0.06},{"$f":"AS191*AU191*-0.009","v":-8.9999999999999993E-3},{"$f":"AS191*AU191*-0.106","v":-0.106},{"$f":"AS191*AU191*-0.005","v":-5.0000000000000001E-3},{"$f":"AS191*AU191*-0.028","v":-2.8000000000000001E-2},0,"Res","Default DR",{"$f":"Benefits(BL191,BR191,BS191,BT191,BU191,BV191,BW191,BX191,BY191,AE191,AH191,AI191,AJ191,AK191,AL191,AM191,AN191,AO191,AP191,BZ191,CA191)","v":118.23354089335473},62.782600978098834,-0.80059354950512052,-35.849986346522357,-1.5163460016879944,-4.2000634077742536,-9.2287089945861975,0,181.01614187145356,51.595698300075924,null,{"$f":"AS191*AU191*63.74","v":63.74},null,null,115.33569830007593,1,1.5694719374784796,1,47.805,0.75,"Electric",null,"X=AS191*AU191*63.74",null,"X=AS191*AU191*132",0,0,"X=AS191*AU191*1.101*0.045",0,0,"X=AS191*AU191*AF191*0.045","X=AS191*AU191*AG191*1.101*0.045","X=AS191*AU191*10*-0.006","X=AS191*AU191*-0.009","X=AS191*AU191*-0.106","X=AS191*AU191*-0.005","X=AS191*AU191*-0.028",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DQ191,$ED191:$IG191),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DR191,$ED191:$IG191),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DS191,$ED191:$IG191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DT191,$ED191:$IG191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DU191,$ED191:$IG191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DV191,$ED191:$IG191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DW191,$ED191:$IG191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DX191,$ED191:$IG191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DY191,$ED191:$IG191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED191:$IG191,MATCH(0,COUNTIF($DO191:DZ191,$ED191:$IG191),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","4' LED Lamp T8/Type C Kit (4 Lamp/1 external driver)","S110C44","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*76.01",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*176",null,null,"{Measure:Quantity}*{Package Size}*1.101*0.06",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.06","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.101*0.06","{Measure:Quantity}*{Package Size}*10*-0.008","{Measure:Quantity}*{Package Size}*-0.012","{Measure:Quantity}*{Package Size}*-0.141","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.037",null,"2019-07-01","2020-06-30",18,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS192*AU192*176","v":176},0,0,{"$f":"AS192*AU192*1.101*0.06","v":6.6059999999999994E-2},0,0,{"$f":"AS192*AU192*AF192*0.06","v":2.7179999999999999E-2},{"$f":"AS192*AU192*AG192*1.101*0.06","v":4.0230540000000002E-2},{"$f":"AS192*AU192*10*-0.008","v":-0.08},{"$f":"AS192*AU192*-0.012","v":-1.2E-2},{"$f":"AS192*AU192*-0.141","v":-0.14099999999999999},{"$f":"AS192*AU192*-0.006","v":-6.0000000000000001E-3},{"$f":"AS192*AU192*-0.037","v":-3.6999999999999998E-2},0,"Res","Default DR",{"$f":"Benefits(BL192,BR192,BS192,BT192,BU192,BV192,BW192,BX192,BY192,AE192,AH192,AI192,AJ192,AK192,AL192,AM192,AN192,AO192,AP192,BZ192,CA192)","v":157.64472119113961},83.710134637465103,-1.0674580660068274,-47.687245989242001,-1.8196152020255931,-5.6000845436990065,-12.195079742846046,0,241.35485582860471,68.36948354381947,null,{"$f":"AS192*AU192*76.01","v":76.010000000000005},null,null,144.37948354381948,1,1.6716700316728381,1,57.007500000000007,0.75,"Electric",null,"X=AS192*AU192*76.01",null,"X=AS192*AU192*176",0,0,"X=AS192*AU192*1.101*0.06",0,0,"X=AS192*AU192*AF192*0.06","X=AS192*AU192*AG192*1.101*0.06","X=AS192*AU192*10*-0.008","X=AS192*AU192*-0.012","X=AS192*AU192*-0.141","X=AS192*AU192*-0.006","X=AS192*AU192*-0.037",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DQ192,$ED192:$IG192),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DR192,$ED192:$IG192),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DS192,$ED192:$IG192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DT192,$ED192:$IG192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DU192,$ED192:$IG192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DV192,$ED192:$IG192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DW192,$ED192:$IG192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DX192,$ED192:$IG192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DY192,$ED192:$IG192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED192:$IG192,MATCH(0,COUNTIF($DO192:DZ192,$ED192:$IG192),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Bay_Low_Type_BC<80 W - long life","S64BCLLL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*78.15",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*916",null,null,"{Measure:Quantity}*{Package Size}*1.077*0.236",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.236","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.077*0.236","{Measure:Quantity}*{Package Size}*10*-0.03","{Measure:Quantity}*{Package Size}*-0.045","{Measure:Quantity}*{Package Size}*-0.515","{Measure:Quantity}*{Package Size}*-0.023","{Measure:Quantity}*{Package Size}*-0.136",null,"2019-07-01","2020-06-30",13,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS193*AU193*916","v":916},0,0,{"$f":"AS193*AU193*1.077*0.236","v":0.25417199999999995},0,0,{"$f":"AS193*AU193*AF193*0.236","v":0.106908},{"$f":"AS193*AU193*AG193*1.077*0.236","v":0.15479074799999998},{"$f":"AS193*AU193*10*-0.03","v":-0.3},{"$f":"AS193*AU193*-0.045","v":-4.4999999999999998E-2},{"$f":"AS193*AU193*-0.515","v":-0.51500000000000001},{"$f":"AS193*AU193*-0.023","v":-2.3E-2},{"$f":"AS193*AU193*-0.136","v":-0.13600000000000001},0,"Res","Default DR",{"$f":"Benefits(BL193,BR193,BS193,BT193,BU193,BV193,BW193,BX193,BY193,AE193,AH193,AI193,AJ193,AK193,AL193,AM193,AN193,AO193,AP193,BZ193,CA193)","v":636.54826394871725},247.61109344878378,-3.0734424221557601,-129.65102791739758,-5.1920832250493225,-15.754581533715823,-33.366257576270485,0,884.15935739750103,187.03739267458894,null,{"$f":"AS193*AU193*78.15","v":78.150000000000006},null,null,265.18739267458898,1,3.3340927277129331,1,58.612500000000004,0.75,"Electric",null,"X=AS193*AU193*78.15",null,"X=AS193*AU193*916",0,0,"X=AS193*AU193*1.077*0.236",0,0,"X=AS193*AU193*AF193*0.236","X=AS193*AU193*AG193*1.077*0.236","X=AS193*AU193*10*-0.03","X=AS193*AU193*-0.045","X=AS193*AU193*-0.515","X=AS193*AU193*-0.023","X=AS193*AU193*-0.136",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DQ193,$ED193:$IG193),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DR193,$ED193:$IG193),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DS193,$ED193:$IG193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DT193,$ED193:$IG193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DU193,$ED193:$IG193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DV193,$ED193:$IG193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DW193,$ED193:$IG193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DX193,$ED193:$IG193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DY193,$ED193:$IG193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED193:$IG193,MATCH(0,COUNTIF($DO193:DZ193,$ED193:$IG193),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Bay_Low_Type_BC>80 W - long life","S64BCLHL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*110.32",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1095",null,null,"{Measure:Quantity}*{Package Size}*1.077*0.282",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.282","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.077*0.282","{Measure:Quantity}*{Package Size}*10*-0.036","{Measure:Quantity}*{Package Size}*-0.054","{Measure:Quantity}*{Package Size}*-0.615","{Measure:Quantity}*{Package Size}*-0.027","{Measure:Quantity}*{Package Size}*-0.163",null,"2019-07-01","2020-06-30",13,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS194*AU194*1095","v":1095},0,0,{"$f":"AS194*AU194*1.077*0.282","v":0.30371399999999998},0,0,{"$f":"AS194*AU194*AF194*0.282","v":0.127746},{"$f":"AS194*AU194*AG194*1.077*0.282","v":0.18496182599999997},{"$f":"AS194*AU194*10*-0.036","v":-0.36},{"$f":"AS194*AU194*-0.054","v":-5.3999999999999999E-2},{"$f":"AS194*AU194*-0.615","v":-0.61499999999999999},{"$f":"AS194*AU194*-0.027","v":-2.7E-2},{"$f":"AS194*AU194*-0.163","v":-0.16300000000000001},0,"Res","Default DR",{"$f":"Benefits(BL194,BR194,BS194,BT194,BU194,BV194,BW194,BX194,BY194,AE194,AH194,AI194,AJ194,AK194,AL194,AM194,AN194,AO194,AP194,BZ194,CA194)","v":760.93924565921986},295.87427268032638,-3.6881309065869115,-154.82598479456215,-6.0950542207100744,-18.905497840458992,-39.990441065677118,0,1056.8135183395461,223.50510882799523,null,{"$f":"AS194*AU194*110.32","v":110.32},null,null,333.82510882799522,1,3.1657700106796751,1,82.74,0.75,"Electric",null,"X=AS194*AU194*110.32",null,"X=AS194*AU194*1095",0,0,"X=AS194*AU194*1.077*0.282",0,0,"X=AS194*AU194*AF194*0.282","X=AS194*AU194*AG194*1.077*0.282","X=AS194*AU194*10*-0.036","X=AS194*AU194*-0.054","X=AS194*AU194*-0.615","X=AS194*AU194*-0.027","X=AS194*AU194*-0.163",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DQ194,$ED194:$IG194),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DR194,$ED194:$IG194),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DS194,$ED194:$IG194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DT194,$ED194:$IG194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DU194,$ED194:$IG194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DV194,$ED194:$IG194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DW194,$ED194:$IG194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DX194,$ED194:$IG194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DY194,$ED194:$IG194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED194:$IG194,MATCH(0,COUNTIF($DO194:DZ194,$ED194:$IG194),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Bay_High_Type_BC<120 W - long life","S64BCHLL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*94.75",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*722",null,null,"{Measure:Quantity}*{Package Size}*1.077*0.186",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.186","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.077*0.186","{Measure:Quantity}*{Package Size}*10*-0.024","{Measure:Quantity}*{Package Size}*-0.036","{Measure:Quantity}*{Package Size}*-0.406","{Measure:Quantity}*{Package Size}*-0.018","{Measure:Quantity}*{Package Size}*-0.107",null,"2019-07-01","2020-06-30",13,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS195*AU195*722","v":722},0,0,{"$f":"AS195*AU195*1.077*0.186","v":0.200322},0,0,{"$f":"AS195*AU195*AF195*0.186","v":8.4258E-2},{"$f":"AS195*AU195*AG195*1.077*0.186","v":0.12199609799999998},{"$f":"AS195*AU195*10*-0.024","v":-0.24},{"$f":"AS195*AU195*-0.036","v":-3.5999999999999997E-2},{"$f":"AS195*AU195*-0.406","v":-0.40600000000000003},{"$f":"AS195*AU195*-0.018","v":-1.7999999999999999E-2},{"$f":"AS195*AU195*-0.107","v":-0.107},0,"Res","Default DR",{"$f":"Benefits(BL195,BR195,BS195,BT195,BU195,BV195,BW195,BX195,BY195,AE195,AH195,AI195,AJ195,AK195,AL195,AM195,AN195,AO195,AP195,BZ195,CA195)","v":501.73345695521164},195.15111602319396,-2.4587539377246075,-102.21032492128819,-4.0633694804733826,-12.603665226972657,-26.251393828389276,0,696.88457297840557,147.5875073948481,null,{"$f":"AS195*AU195*94.75","v":94.75},null,null,242.3375073948481,1,2.875677729254472,1,71.0625,0.75,"Electric",null,"X=AS195*AU195*94.75",null,"X=AS195*AU195*722",0,0,"X=AS195*AU195*1.077*0.186",0,0,"X=AS195*AU195*AF195*0.186","X=AS195*AU195*AG195*1.077*0.186","X=AS195*AU195*10*-0.024","X=AS195*AU195*-0.036","X=AS195*AU195*-0.406","X=AS195*AU195*-0.018","X=AS195*AU195*-0.107",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DQ195,$ED195:$IG195),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DR195,$ED195:$IG195),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DS195,$ED195:$IG195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DT195,$ED195:$IG195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DU195,$ED195:$IG195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DV195,$ED195:$IG195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DW195,$ED195:$IG195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DX195,$ED195:$IG195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DY195,$ED195:$IG195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED195:$IG195,MATCH(0,COUNTIF($DO195:DZ195,$ED195:$IG195),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Bay_High_Type_BC>120 W - long life","S64BCHHL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*180.47",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1266",null,null,"{Measure:Quantity}*{Package Size}*1.077*0.326",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.326","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.077*0.326","{Measure:Quantity}*{Package Size}*10*-0.042","{Measure:Quantity}*{Package Size}*-0.063","{Measure:Quantity}*{Package Size}*-0.711","{Measure:Quantity}*{Package Size}*-0.031","{Measure:Quantity}*{Package Size}*-0.188",null,"2019-07-01","2020-06-30",13,0.45300000000000001,0.60899999999999999,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS196*AU196*1266","v":1266},0,0,{"$f":"AS196*AU196*1.077*0.326","v":0.35110200000000003},0,0,{"$f":"AS196*AU196*AF196*0.326","v":0.147678},{"$f":"AS196*AU196*AG196*1.077*0.326","v":0.213821118},{"$f":"AS196*AU196*10*-0.042","v":-0.42000000000000004},{"$f":"AS196*AU196*-0.063","v":-6.3E-2},{"$f":"AS196*AU196*-0.711","v":-0.71099999999999997},{"$f":"AS196*AU196*-0.031","v":-3.1E-2},{"$f":"AS196*AU196*-0.188","v":-0.188},0,"Res","Default DR",{"$f":"Benefits(BL196,BR196,BS196,BT196,BU196,BV196,BW196,BX196,BY196,AE196,AH196,AI196,AJ196,AK196,AL196,AM196,AN196,AO196,AP196,BZ196,CA196)","v":879.77085388545424},342.03905281484549,-4.3028193910180645,-178.99394339664011,-6.9980252163708272,-22.056414147202151,-46.123944296609203,0,1221.8099067002997,258.47514644784036,null,{"$f":"AS196*AU196*180.47","v":180.47},null,null,438.94514644784033,1,2.7835138777311594,1,135.35249999999999,0.75,"Electric",null,"X=AS196*AU196*180.47",null,"X=AS196*AU196*1266",0,0,"X=AS196*AU196*1.077*0.326",0,0,"X=AS196*AU196*AF196*0.326","X=AS196*AU196*AG196*1.077*0.326","X=AS196*AU196*10*-0.042","X=AS196*AU196*-0.063","X=AS196*AU196*-0.711","X=AS196*AU196*-0.031","X=AS196*AU196*-0.188",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DQ196,$ED196:$IG196),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DR196,$ED196:$IG196),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DS196,$ED196:$IG196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DT196,$ED196:$IG196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DU196,$ED196:$IG196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DV196,$ED196:$IG196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DW196,$ED196:$IG196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DX196,$ED196:$IG196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DY196,$ED196:$IG196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED196:$IG196,MATCH(0,COUNTIF($DO196:DZ196,$ED196:$IG196),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G196,FIND(CHAR(160),SUBSTITUTE($G196,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G196,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G196,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($O196,FIND(CHAR(160),SUBSTITUTE($O196,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O196,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O196,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($R196,FIND(CHAR(160),SUBSTITUTE($R196,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R196,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R196,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($U196,FIND(CHAR(160),SUBSTITUTE($U196,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U196,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U196,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","{Factor:WinterCF}","","","","","","","",{"$f":"IFERROR(MID($V196,FIND(CHAR(160),SUBSTITUTE($V196,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V196,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V196,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","{Factor:SummerCF}","","","","","","","",{"$f":"IFERROR(MID($W196,FIND(CHAR(160),SUBSTITUTE($W196,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W196,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W196,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($X196,FIND(CHAR(160),SUBSTITUTE($X196,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X196,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X196,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Y196,FIND(CHAR(160),SUBSTITUTE($Y196,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y196,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y196,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Z196,FIND(CHAR(160),SUBSTITUTE($Z196,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z196,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z196,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AA196,FIND(CHAR(160),SUBSTITUTE($AA196,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA196,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA196,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AB196,FIND(CHAR(160),SUBSTITUTE($AB196,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB196,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB196,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["Distributor Lighting","Outdoor_Type_B <5000 lm - long life","S6BLL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*12.10",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*482",null,null,"{Measure:Quantity}*{Package Size}*1*0.11",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.11","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.11","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2019-07-01","2020-06-30",13,0.78,0,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS197*AU197*482","v":482},0,0,{"$f":"AS197*AU197*1*0.11","v":0.11},0,0,{"$f":"AS197*AU197*AF197*0.11","v":8.5800000000000001E-2},{"$f":"AS197*AU197*AG197*1*0.11","v":0},{"$f":"AS197*AU197*10*0","v":0},{"$f":"AS197*AU197*0","v":0},{"$f":"AS197*AU197*0","v":0},{"$f":"AS197*AU197*0","v":0},{"$f":"AS197*AU197*0","v":0},0,"Res","Default DR",{"$f":"Benefits(BL197,BR197,BS197,BT197,BU197,BV197,BW197,BX197,BY197,AE197,AH197,AI197,AJ197,AK197,AL197,AM197,AN197,AO197,AP197,BZ197,CA197)","v":334.9522524271635},115.27207211033287,0,0,0,0,0,0,450.22432453749639,0,null,{"$f":"AS197*AU197*12.1","v":12.1},null,null,12.1,1,37.20862186260301,1,9.0749999999999993,0.75,"Electric",null,"X=AS197*AU197*12.10",null,"X=AS197*AU197*482",0,0,"X=AS197*AU197*1*0.11",0,0,"X=AS197*AU197*AF197*0.11","X=AS197*AU197*AG197*1*0.11","X=AS197*AU197*10*0","X=AS197*AU197*0","X=AS197*AU197*0","X=AS197*AU197*0","X=AS197*AU197*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DQ197,$ED197:$IG197),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DR197,$ED197:$IG197),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DS197,$ED197:$IG197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DT197,$ED197:$IG197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DU197,$ED197:$IG197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DV197,$ED197:$IG197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DW197,$ED197:$IG197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DX197,$ED197:$IG197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DY197,$ED197:$IG197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED197:$IG197,MATCH(0,COUNTIF($DO197:DZ197,$ED197:$IG197),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Outdoor_Type_B 5k_10k lm - long life","S6BML","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*16.42",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1038",null,null,"{Measure:Quantity}*{Package Size}*1*0.237",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.237","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.237","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2019-07-01","2020-06-30",13,0.78,0,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS198*AU198*1038","v":1038},0,0,{"$f":"AS198*AU198*1*0.237","v":0.23699999999999999},0,0,{"$f":"AS198*AU198*AF198*0.237","v":0.18486},{"$f":"AS198*AU198*AG198*1*0.237","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL198,BR198,BS198,BT198,BU198,BV198,BW198,BX198,BY198,AE198,AH198,AI198,AJ198,AK198,AL198,AM198,AN198,AO198,AP198,BZ198,CA198)","v":721.32870958380829},248.35891900135351,0,0,0,0,0,0,969.68762858516175,0,null,{"$f":"AS198*AU198*16.42","v":16.420000000000002},null,null,16.420000000000002,1,59.055275796903878,1,12.315000000000001,0.75,"Electric",null,{"$f":"IF(G198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*16.42"},null,{"$f":"IF(O198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*1038"},{"$f":"IF(P198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":0},{"$f":"IF(Q198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":0},{"$f":"IF(R198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*1*0.237"},{"$f":"IF(S198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":0},{"$f":"IF(T198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":0},{"$f":"IF(U198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*AF198*0.237"},{"$f":"IF(V198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*AG198*1*0.237"},{"$f":"IF(W198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*10*0"},{"$f":"IF(X198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*0"},{"$f":"IF(Y198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*0"},{"$f":"IF(Z198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*0"},{"$f":"IF(AA198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":"X=AS198*AU198*0"},{"$f":"IF(AB198=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB198,$EA198,$EA$2&ROW($EA198)),$DZ198,$DZ$2&ROW($DZ198)),$DY198,$DY$2&ROW($DY198)),$DX198,$DX$2&ROW($DX198)),$DW198,$DW$2&ROW($DW198)),$DV198,$DV$2&ROW($DV198)),$DU198,$DU$2&ROW($DU198)),$DT198,$DT$2&ROW($DT198)),$DS198,$DS$2&ROW($DS198)),$DR198,$DR$2&ROW($DR198)),$DQ198,$DQ$2&ROW($DQ198)),$DP198,$DP$2&ROW($DP198)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DQ198,$ED198:$IG198),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DR198,$ED198:$IG198),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DS198,$ED198:$IG198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DT198,$ED198:$IG198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DU198,$ED198:$IG198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DV198,$ED198:$IG198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DW198,$ED198:$IG198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DX198,$ED198:$IG198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DY198,$ED198:$IG198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED198:$IG198,MATCH(0,COUNTIF($DO198:DZ198,$ED198:$IG198),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR198:EA198,\"\")","v":2}]
["Distributor Lighting","Outdoor_Type_B >10000 lm - long life","S6BHL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*61.51",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1489",null,null,"{Measure:Quantity}*{Package Size}*1*0.34",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.34","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.34","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2019-07-01","2020-06-30",13,0.78,0,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS199*AU199*1489","v":1489},0,0,{"$f":"AS199*AU199*1*0.34","v":0.34},0,0,{"$f":"AS199*AU199*AF199*0.34","v":0.26520000000000005},{"$f":"AS199*AU199*AG199*1*0.34","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL199,BR199,BS199,BT199,BU199,BV199,BW199,BX199,BY199,AE199,AH199,AI199,AJ199,AK199,AL199,AM199,AN199,AO199,AP199,BZ199,CA199)","v":1034.7383897594323},356.2954956137562,0,0,0,0,0,0,1391.0338853731885,0,null,{"$f":"AS199*AU199*61.51","v":61.51},null,null,61.51,1,22.614759963797571,1,46.1325,0.75,"Electric",null,"X=AS199*AU199*61.51",null,"X=AS199*AU199*1489",0,0,"X=AS199*AU199*1*0.34",0,0,"X=AS199*AU199*AF199*0.34","X=AS199*AU199*AG199*1*0.34","X=AS199*AU199*10*0","X=AS199*AU199*0","X=AS199*AU199*0","X=AS199*AU199*0","X=AS199*AU199*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DQ199,$ED199:$IG199),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DR199,$ED199:$IG199),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DS199,$ED199:$IG199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DT199,$ED199:$IG199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DU199,$ED199:$IG199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DV199,$ED199:$IG199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DW199,$ED199:$IG199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DX199,$ED199:$IG199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DY199,$ED199:$IG199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED199:$IG199,MATCH(0,COUNTIF($DO199:DZ199,$ED199:$IG199),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Outdoor_Type_C <5000 lm - long life","S6CLL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*12.10",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*482",null,null,"{Measure:Quantity}*{Package Size}*1*0.11",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.11","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.11","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2019-07-01","2020-06-30",13,0.78,0,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS200*AU200*482","v":482},0,0,{"$f":"AS200*AU200*1*0.11","v":0.11},0,0,{"$f":"AS200*AU200*AF200*0.11","v":8.5800000000000001E-2},{"$f":"AS200*AU200*AG200*1*0.11","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL200,BR200,BS200,BT200,BU200,BV200,BW200,BX200,BY200,AE200,AH200,AI200,AJ200,AK200,AL200,AM200,AN200,AO200,AP200,BZ200,CA200)","v":334.9522524271635},115.27207211033287,0,0,0,0,0,0,450.22432453749639,0,null,{"$f":"AS200*AU200*12.1","v":12.1},null,null,12.1,1,37.20862186260301,1,9.0749999999999993,0.75,"Electric",null,"X=AS200*AU200*12.10",null,"X=AS200*AU200*482",0,0,"X=AS200*AU200*1*0.11",0,0,"X=AS200*AU200*AF200*0.11","X=AS200*AU200*AG200*1*0.11","X=AS200*AU200*10*0","X=AS200*AU200*0","X=AS200*AU200*0","X=AS200*AU200*0","X=AS200*AU200*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DQ200,$ED200:$IG200),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DR200,$ED200:$IG200),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DS200,$ED200:$IG200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DT200,$ED200:$IG200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DU200,$ED200:$IG200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DV200,$ED200:$IG200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DW200,$ED200:$IG200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DX200,$ED200:$IG200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DY200,$ED200:$IG200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED200:$IG200,MATCH(0,COUNTIF($DO200:DZ200,$ED200:$IG200),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Outdoor_Type_C 5k_10k lm - long life","S6CML","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*16.42",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1038",null,null,"{Measure:Quantity}*{Package Size}*1*0.237",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.237","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.237","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2019-07-01","2020-06-30",13,0.78,0,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS201*AU201*1038","v":1038},0,0,{"$f":"AS201*AU201*1*0.237","v":0.23699999999999999},0,0,{"$f":"AS201*AU201*AF201*0.237","v":0.18486},{"$f":"AS201*AU201*AG201*1*0.237","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL201,BR201,BS201,BT201,BU201,BV201,BW201,BX201,BY201,AE201,AH201,AI201,AJ201,AK201,AL201,AM201,AN201,AO201,AP201,BZ201,CA201)","v":721.32870958380829},248.35891900135351,0,0,0,0,0,0,969.68762858516175,0,null,{"$f":"AS201*AU201*16.42","v":16.420000000000002},null,null,16.420000000000002,1,59.055275796903878,1,12.315000000000001,0.75,"Electric",null,"X=AS201*AU201*16.42",null,"X=AS201*AU201*1038",0,0,"X=AS201*AU201*1*0.237",0,0,"X=AS201*AU201*AF201*0.237","X=AS201*AU201*AG201*1*0.237","X=AS201*AU201*10*0","X=AS201*AU201*0","X=AS201*AU201*0","X=AS201*AU201*0","X=AS201*AU201*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DQ201,$ED201:$IG201),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DR201,$ED201:$IG201),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DS201,$ED201:$IG201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DT201,$ED201:$IG201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DU201,$ED201:$IG201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DV201,$ED201:$IG201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DW201,$ED201:$IG201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DX201,$ED201:$IG201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DY201,$ED201:$IG201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED201:$IG201,MATCH(0,COUNTIF($DO201:DZ201,$ED201:$IG201),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting","Outdoor_Type_C >10000 lm - long life","S6CHL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*61.51",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1489",null,null,"{Measure:Quantity}*{Package Size}*1*0.34",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.34","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.34","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2019-07-01","2020-06-30",13,0.78,0,0.436,0.23799999999999999,0.21,0.11600000000000001,0.99,1,1,0.26,1.6E-2,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS202*AU202*1489","v":1489},0,0,{"$f":"AS202*AU202*1*0.34","v":0.34},0,0,{"$f":"AS202*AU202*AF202*0.34","v":0.26520000000000005},{"$f":"AS202*AU202*AG202*1*0.34","v":0},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL202,BR202,BS202,BT202,BU202,BV202,BW202,BX202,BY202,AE202,AH202,AI202,AJ202,AK202,AL202,AM202,AN202,AO202,AP202,BZ202,CA202)","v":1034.7383897594323},356.2954956137562,0,0,0,0,0,0,1391.0338853731885,0,null,{"$f":"AS202*AU202*61.51","v":61.51},null,null,61.51,1,22.614759963797571,1,46.1325,0.75,"Electric",null,"X=AS202*AU202*61.51",null,"X=AS202*AU202*1489",0,0,"X=AS202*AU202*1*0.34",0,0,"X=AS202*AU202*AF202*0.34","X=AS202*AU202*AG202*1*0.34","X=AS202*AU202*10*0","X=AS202*AU202*0","X=AS202*AU202*0","X=AS202*AU202*0","X=AS202*AU202*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DQ202,$ED202:$IG202),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DR202,$ED202:$IG202),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DS202,$ED202:$IG202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DT202,$ED202:$IG202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DU202,$ED202:$IG202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DV202,$ED202:$IG202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DW202,$ED202:$IG202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DX202,$ED202:$IG202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DY202,$ED202:$IG202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED202:$IG202,MATCH(0,COUNTIF($DO202:DZ202,$ED202:$IG202),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DQ203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DR203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DS203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DT203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DU203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DV203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DW203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DX203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DY203,$ED203:$IG203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED203:$IG203,MATCH(0,COUNTIF($DO203:DZ203,$ED203:$IG203),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G203,FIND(CHAR(160),SUBSTITUTE($G203,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G203,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G203,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O203,FIND(CHAR(160),SUBSTITUTE($O203,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O203,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O203,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R203,FIND(CHAR(160),SUBSTITUTE($R203,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R203,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R203,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U203,FIND(CHAR(160),SUBSTITUTE($U203,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U203,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U203,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V203,FIND(CHAR(160),SUBSTITUTE($V203,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V203,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V203,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W203,FIND(CHAR(160),SUBSTITUTE($W203,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W203,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W203,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X203,FIND(CHAR(160),SUBSTITUTE($X203,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X203,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X203,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y203,FIND(CHAR(160),SUBSTITUTE($Y203,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y203,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y203,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z203,FIND(CHAR(160),SUBSTITUTE($Z203,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z203,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z203,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA203,FIND(CHAR(160),SUBSTITUTE($AA203,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA203,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA203,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB203,FIND(CHAR(160),SUBSTITUTE($AB203,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB203,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB203,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,0]
["Distributor Program","Heat Pump Water Heater","HPWH","2019-07-01","2020-06-30","Calculated","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 763.00)",0,"Calculated","{Measure:Quantity}*({Rebate Amount}+{Bonus Amount})",0,"2019-07-01","2020-06-30","Calculated","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 1915)",null,null,"if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .312)",null,null,"if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .312)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .197)",null,null,null,null,null,null,"2019-07-01","2020-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0.31,0,null,{"$f":"DR204","v":"{Previous Mark Down (y/n)}"},0,{"$f":"DS204","v":"{Measure:Quantity}"},1,{"$f":"DT204","v":""},null,{"$f":"DU204","v":""},null,{"$f":"DV204","v":""},null,{"$f":"DW204","v":""},null,{"$f":"DX204","v":""},null,{"$f":"DY204","v":""},null,{"$f":"DZ204","v":""},null,{"$f":"EA204","v":""},null,{"$f":"IF(AS204=1,0,AU204 * 1915)","v":1915},0,0,{"$f":"IF(AS204=1,0,AU204 * 0.312)","v":0.312},0,0,{"$f":"IF(AS204=1,0,AU204 * 0.312)","v":0.312},{"$f":"IF(AS204=1,0,AU204 * 0.197)","v":0.19700000000000001},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL204,BR204,BS204,BT204,BU204,BV204,BW204,BX204,BY204,AE204,AH204,AI204,AJ204,AK204,AL204,AM204,AN204,AO204,AP204,BZ204,CA204)","v":1326.604159455235},557.07642392799369,0,0,0,0,0,0,{"$f":"(--(CB204>0))*CB204+(--(CC204>0))*CC204+(--(CD204>0))*CD204+(--(CE204>0))*CE204+(--(CF204>0))*CF204+(--(CG204>0))*CG204+(--(CH204>0))*CH204+(--(CI204>0))*CI204","v":1883.6805833832286},{"$f":"(--(CB204<0))*-CB204+(--(CC204<0))*-CC204+(--(CD204<0))*-CD204+(--(CE204<0))*-CE204+(--(CF204<0))*-CF204+(--(CG204<0))*-CG204+(--(CH204<0))*-CH204+(--(CI204<0))*-CI204","v":0},null,{"$f":"IF(AS204=1,0,AU204 * 763)","v":763},null,null,{"$f":"CK204+CM204","v":763},{"$f":"IF(NetOrGross=\"Net\",(1-AO204+AP204),1)","v":1},{"$f":"(SUMPRODUCT(CB204:CI204,--(CB204:CI204>0))+CL204)*CQ204/((-SUMPRODUCT(CB204:CI204,--(CB204:CI204<0))+MAX(CM204,CT204)+CN204+CO204)*CQ204+IF(FRIncentives=\"Yes\",CT204*(1-CQ204),0))","v":2.216094803980269},1,850,null,"Electric",null,"X=if(AS204=1,0,AU204 * 763.00)",null,"X=if(AS204=1,0,AU204 * 1915)",0,0,"X=if(AS204=1,0,AU204 * .312)",0,0,"X=if(AS204=1,0,AU204 * .312)","X=if(AS204=1,0,AU204 * .197)",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DQ204,$ED204:$IG204),0)),\"\")","v":"{Previous Mark Down (y/n)}"},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DR204,$ED204:$IG204),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DS204,$ED204:$IG204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DT204,$ED204:$IG204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DU204,$ED204:$IG204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DV204,$ED204:$IG204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DW204,$ED204:$IG204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DX204,$ED204:$IG204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DY204,$ED204:$IG204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED204:$IG204,MATCH(0,COUNTIF($DO204:DZ204,$ED204:$IG204),0)),\"\")","v":""},null,null,"{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Program - NG","Boiler","DB","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*1785",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.34499999999999997,0.06,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,62.88,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL205,BR205,BS205,BT205,BU205,BV205,BW205,BX205,BY205,AE205,AH205,AI205,AJ205,AK205,AL205,AM205,AN205,AO205,AP205,BZ205,CA205)","v":0},0,1085.7600847501769,0,0,0,0,0,{"$f":"(--(CB205>0))*CB205+(--(CC205>0))*CC205+(--(CD205>0))*CD205+(--(CE205>0))*CE205+(--(CF205>0))*CF205+(--(CG205>0))*CG205+(--(CH205>0))*CH205+(--(CI205>0))*CI205","v":1085.7600847501769},{"$f":"(--(CB205<0))*-CB205+(--(CC205<0))*-CC205+(--(CD205<0))*-CD205+(--(CE205<0))*-CE205+(--(CF205<0))*-CF205+(--(CG205<0))*-CG205+(--(CH205<0))*-CH205+(--(CI205<0))*-CI205","v":0},null,{"$f":"AS205*1785","v":1785},null,null,1785,1,{"$f":"(SUMPRODUCT(CB205:CI205,--(CB205:CI205>0))+CL205)*CQ205/((-SUMPRODUCT(CB205:CI205,--(CB205:CI205<0))+MAX(CM205,CT205)+CN205+CO205)*CQ205+IF(FRIncentives=\"Yes\",CT205*(1-CQ205),0))","v":0.60826895504211598},1,1000,null,"NG"]
["Distributor Program - NG","Boiler - Combi","DBC","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*1785",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.34499999999999997,0.06,null,{"$f":"DR206","v":"{Measure:Quantity}"},1,{"$f":"DS206","v":""},null,{"$f":"DT206","v":""},null,{"$f":"DU206","v":""},null,{"$f":"DV206","v":""},null,{"$f":"DW206","v":""},null,{"$f":"DX206","v":""},null,{"$f":"DY206","v":""},null,{"$f":"DZ206","v":""},null,{"$f":"EA206","v":""},null,0,0,0,{"$f":"0","v":0},0,0,0,0,131.47999999999999,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL206,BR206,BS206,BT206,BU206,BV206,BW206,BX206,BY206,AE206,AH206,AI206,AJ206,AK206,AL206,AM206,AN206,AO206,AP206,BZ206,CA206)","v":0},0,2270.2884214846254,0,0,0,0,0,{"$f":"(--(CB206>0))*CB206+(--(CC206>0))*CC206+(--(CD206>0))*CD206+(--(CE206>0))*CE206+(--(CF206>0))*CF206+(--(CG206>0))*CG206+(--(CH206>0))*CH206+(--(CI206>0))*CI206","v":2270.2884214846254},{"$f":"(--(CB206<0))*-CB206+(--(CC206<0))*-CC206+(--(CD206<0))*-CD206+(--(CE206<0))*-CE206+(--(CF206<0))*-CF206+(--(CG206<0))*-CG206+(--(CH206<0))*-CH206+(--(CI206<0))*-CI206","v":0},null,{"$f":"AS206*1785","v":1785},null,null,{"$f":"CK206+CM206","v":1785},{"$f":"IF(NetOrGross=\"Net\",(1-AO206+AP206),1)","v":1},{"$f":"(SUMPRODUCT(CB206:CI206,--(CB206:CI206>0))+CL206)*CQ206/((-SUMPRODUCT(CB206:CI206,--(CB206:CI206<0))+MAX(CM206,CT206)+CN206+CO206)*CQ206+IF(FRIncentives=\"Yes\",CT206*(1-CQ206),0))","v":1.271870264137045},1,1000,null,"NG",null,{"$f":"IF(G206=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G206,$EA206,$EA$2&ROW($EA206)),$DZ206,$DZ$2&ROW($DZ206)),$DY206,$DY$2&ROW($DY206)),$DX206,$DX$2&ROW($DX206)),$DW206,$DW$2&ROW($DW206)),$DV206,$DV$2&ROW($DV206)),$DU206,$DU$2&ROW($DU206)),$DT206,$DT$2&ROW($DT206)),$DS206,$DS$2&ROW($DS206)),$DR206,$DR$2&ROW($DR206)),$DQ206,$DQ$2&ROW($DQ206)),$DP206,$DP$2&ROW($DP206)))","v":"X=AS206*1785"},null,{"$f":"IF(O206=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O206,$EA206,$EA$2&ROW($EA206)),$DZ206,$DZ$2&ROW($DZ206)),$DY206,$DY$2&ROW($DY206)),$DX206,$DX$2&ROW($DX206)),$DW206,$DW$2&ROW($DW206)),$DV206,$DV$2&ROW($DV206)),$DU206,$DU$2&ROW($DU206)),$DT206,$DT$2&ROW($DT206)),$DS206,$DS$2&ROW($DS206)),$DR206,$DR$2&ROW($DR206)),$DQ206,$DQ$2&ROW($DQ206)),$DP206,$DP$2&ROW($DP206)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DQ206,$ED206:$IG206),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DR206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DS206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DT206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DU206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DV206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DW206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DX206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DY206,$ED206:$IG206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED206:$IG206,MATCH(0,COUNTIF($DO206:DZ206,$ED206:$IG206),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G206,FIND(CHAR(160),SUBSTITUTE($G206,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G206,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G206,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","",{"$f":"IFERROR(MID($O206,FIND(CHAR(160),SUBSTITUTE($O206,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O206,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O206,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R206,FIND(CHAR(160),SUBSTITUTE($R206,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R206,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R206,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U206,FIND(CHAR(160),SUBSTITUTE($U206,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U206,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U206,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V206,FIND(CHAR(160),SUBSTITUTE($V206,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V206,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V206,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W206,FIND(CHAR(160),SUBSTITUTE($W206,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W206,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W206,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X206,FIND(CHAR(160),SUBSTITUTE($X206,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X206,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X206,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y206,FIND(CHAR(160),SUBSTITUTE($Y206,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y206,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y206,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z206,FIND(CHAR(160),SUBSTITUTE($Z206,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z206,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z206,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA206,FIND(CHAR(160),SUBSTITUTE($AA206,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA206,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA206,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB206,FIND(CHAR(160),SUBSTITUTE($AB206,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB206,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB206,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DR206:EA206,\"\")","v":1}]
["Distributor Program - NG","Furnace","DF","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*1438",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.34499999999999997,0.06,null,{"$f":"DR207","v":"{Measure:Quantity}"},1,{"$f":"DS207","v":""},null,{"$f":"DT207","v":""},null,{"$f":"DU207","v":""},null,{"$f":"DV207","v":""},null,{"$f":"DW207","v":""},null,{"$f":"DX207","v":""},null,{"$f":"DY207","v":""},null,{"$f":"DZ207","v":""},null,{"$f":"EA207","v":""},null,0,0,0,{"$f":"0","v":0},0,0,0,0,70.349999999999994,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL207,BR207,BS207,BT207,BU207,BV207,BW207,BX207,BY207,AE207,AH207,AI207,AJ207,AK207,AL207,AM207,AN207,AO207,AP207,BZ207,CA207)","v":0},0,1214.7458963450213,0,0,0,0,0,{"$f":"(--(CB207>0))*CB207+(--(CC207>0))*CC207+(--(CD207>0))*CD207+(--(CE207>0))*CE207+(--(CF207>0))*CF207+(--(CG207>0))*CG207+(--(CH207>0))*CH207+(--(CI207>0))*CI207","v":1214.7458963450213},{"$f":"(--(CB207<0))*-CB207+(--(CC207<0))*-CC207+(--(CD207<0))*-CD207+(--(CE207<0))*-CE207+(--(CF207<0))*-CF207+(--(CG207<0))*-CG207+(--(CH207<0))*-CH207+(--(CI207<0))*-CI207","v":0},null,{"$f":"AS207*1438","v":1438},null,null,{"$f":"CK207+CM207","v":1438},{"$f":"IF(NetOrGross=\"Net\",(1-AO207+AP207),1)","v":1},{"$f":"(SUMPRODUCT(CB207:CI207,--(CB207:CI207>0))+CL207)*CQ207/((-SUMPRODUCT(CB207:CI207,--(CB207:CI207<0))+MAX(CM207,CT207)+CN207+CO207)*CQ207+IF(FRIncentives=\"Yes\",CT207*(1-CQ207),0))","v":0.84474679857094659},1,1000,null,"NG",null,{"$f":"IF(G207=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G207,$EA207,$EA$2&ROW($EA207)),$DZ207,$DZ$2&ROW($DZ207)),$DY207,$DY$2&ROW($DY207)),$DX207,$DX$2&ROW($DX207)),$DW207,$DW$2&ROW($DW207)),$DV207,$DV$2&ROW($DV207)),$DU207,$DU$2&ROW($DU207)),$DT207,$DT$2&ROW($DT207)),$DS207,$DS$2&ROW($DS207)),$DR207,$DR$2&ROW($DR207)),$DQ207,$DQ$2&ROW($DQ207)),$DP207,$DP$2&ROW($DP207)))","v":"X=AS207*1438"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DQ207,$ED207:$IG207),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DR207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DS207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DT207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DU207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DV207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DW207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DX207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DY207,$ED207:$IG207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED207:$IG207,MATCH(0,COUNTIF($DO207:DZ207,$ED207:$IG207),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR207:EA207,\"\")","v":1}]
["Distributor Program - UF","Boiler","DB","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel Type}=1,1785,if({Fuel Type}=2,2030,if({Fuel Type}>=3,326,1380)))",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.34499999999999997,0.06,null,{"$f":"DR208","v":"{Measure:Quantity}"},1,{"$f":"DS208","v":"{Fuel Type}"},3,{"$f":"DT208","v":""},null,{"$f":"DU208","v":""},null,{"$f":"DV208","v":""},null,{"$f":"DW208","v":""},null,{"$f":"DX208","v":""},null,{"$f":"DY208","v":""},null,{"$f":"DZ208","v":""},null,{"$f":"EA208","v":""},null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AU208=1,21.969,0)*10","v":0},{"$f":"IF(AU208<>2,0,15.149)","v":0},{"$f":"IF(AU208<>3,0,4.14)","v":4.1399999999999997},{"$f":"IF(AU208<>4,0,4.14)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL208,BR208,BS208,BT208,BU208,BV208,BW208,BX208,BY208,AE208,AH208,AI208,AJ208,AK208,AL208,AM208,AN208,AO208,AP208,BZ208,CA208)","v":0},0,0,1863.6233251284368,0,0,0,0,{"$f":"(--(CB208>0))*CB208+(--(CC208>0))*CC208+(--(CD208>0))*CD208+(--(CE208>0))*CE208+(--(CF208>0))*CF208+(--(CG208>0))*CG208+(--(CH208>0))*CH208+(--(CI208>0))*CI208","v":1863.6233251284368},{"$f":"(--(CB208<0))*-CB208+(--(CC208<0))*-CC208+(--(CD208<0))*-CD208+(--(CE208<0))*-CE208+(--(CF208<0))*-CF208+(--(CG208<0))*-CG208+(--(CH208<0))*-CH208+(--(CI208<0))*-CI208","v":0},null,{"$f":"AS208*IF(AU208=1,1785,IF(AU208=2,2030,IF(AU208>=3,326,1380)))","v":326},null,null,{"$f":"CK208+CM208","v":326},{"$f":"IF(NetOrGross=\"Net\",(1-AO208+AP208),1)","v":1},{"$f":"(SUMPRODUCT(CB208:CI208,--(CB208:CI208>0))+CL208)*CQ208/((-SUMPRODUCT(CB208:CI208,--(CB208:CI208<0))+MAX(CM208,CT208)+CN208+CO208)*CQ208+IF(FRIncentives=\"Yes\",CT208*(1-CQ208),0))","v":3.7272466502568737},1,500,null,"RGGI",null,{"$f":"IF(G208=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G208,$EA208,$EA$2&ROW($EA208)),$DZ208,$DZ$2&ROW($DZ208)),$DY208,$DY$2&ROW($DY208)),$DX208,$DX$2&ROW($DX208)),$DW208,$DW$2&ROW($DW208)),$DV208,$DV$2&ROW($DV208)),$DU208,$DU$2&ROW($DU208)),$DT208,$DT$2&ROW($DT208)),$DS208,$DS$2&ROW($DS208)),$DR208,$DR$2&ROW($DR208)),$DQ208,$DQ$2&ROW($DQ208)),$DP208,$DP$2&ROW($DP208)))","v":"X=AS208*if(AU208=1,1785,if(AU208=2,2030,if(AU208>=3,326,1380)))"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DQ208,$ED208:$IG208),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DR208,$ED208:$IG208),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DS208,$ED208:$IG208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DT208,$ED208:$IG208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DU208,$ED208:$IG208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DV208,$ED208:$IG208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DW208,$ED208:$IG208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DX208,$ED208:$IG208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DY208,$ED208:$IG208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED208:$IG208,MATCH(0,COUNTIF($DO208:DZ208,$ED208:$IG208),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel Type}","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR208:EA208,\"\")","v":2}]
["Distributor Program - UF","Furnace","DF","2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Fuel Type}=1,1438,if({Fuel Type}=2,742,if({Fuel Type}>=3,668,949)))",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.34499999999999997,0.06,null,{"$f":"DR209","v":"{Measure:Quantity}"},1,{"$f":"DS209","v":"{Fuel Type}"},3,{"$f":"DT209","v":""},null,{"$f":"DU209","v":""},null,{"$f":"DV209","v":""},null,{"$f":"DW209","v":""},null,{"$f":"DX209","v":""},null,{"$f":"DY209","v":""},null,{"$f":"DZ209","v":""},null,{"$f":"EA209","v":""},null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AU209<>1,0,18.361)*10","v":0},{"$f":"IF(AU209<>2,0,18.665)","v":0},{"$f":"IF(AU209<>3,0,5.94)","v":5.94},{"$f":"IF(AU209<>4,0,5.94)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL209,BR209,BS209,BT209,BU209,BV209,BW209,BX209,BY209,AE209,AH209,AI209,AJ209,AK209,AL209,AM209,AN209,AO209,AP209,BZ209,CA209)","v":0},0,0,2673.8943360538433,0,0,0,0,{"$f":"(--(CB209>0))*CB209+(--(CC209>0))*CC209+(--(CD209>0))*CD209+(--(CE209>0))*CE209+(--(CF209>0))*CF209+(--(CG209>0))*CG209+(--(CH209>0))*CH209+(--(CI209>0))*CI209","v":2673.8943360538433},{"$f":"(--(CB209<0))*-CB209+(--(CC209<0))*-CC209+(--(CD209<0))*-CD209+(--(CE209<0))*-CE209+(--(CF209<0))*-CF209+(--(CG209<0))*-CG209+(--(CH209<0))*-CH209+(--(CI209<0))*-CI209","v":0},null,{"$f":"AS209*IF(AU209=1,1438,IF(AU209=2,742,IF(AU209>=3,668,949)))","v":668},null,null,{"$f":"CK209+CM209","v":668},{"$f":"IF(NetOrGross=\"Net\",(1-AO209+AP209),1)","v":1},{"$f":"(SUMPRODUCT(CB209:CI209,--(CB209:CI209>0))+CL209)*CQ209/((-SUMPRODUCT(CB209:CI209,--(CB209:CI209<0))+MAX(CM209,CT209)+CN209+CO209)*CQ209+IF(FRIncentives=\"Yes\",CT209*(1-CQ209),0))","v":4.0028358324159328},1,500,null,"RGGI",null,{"$f":"IF(G209=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G209,$EA209,$EA$2&ROW($EA209)),$DZ209,$DZ$2&ROW($DZ209)),$DY209,$DY$2&ROW($DY209)),$DX209,$DX$2&ROW($DX209)),$DW209,$DW$2&ROW($DW209)),$DV209,$DV$2&ROW($DV209)),$DU209,$DU$2&ROW($DU209)),$DT209,$DT$2&ROW($DT209)),$DS209,$DS$2&ROW($DS209)),$DR209,$DR$2&ROW($DR209)),$DQ209,$DQ$2&ROW($DQ209)),$DP209,$DP$2&ROW($DP209)))","v":"X=AS209*if(AU209=1,1438,if(AU209=2,742,if(AU209>=3,668,949)))"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DQ209,$ED209:$IG209),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DR209,$ED209:$IG209),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DS209,$ED209:$IG209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DT209,$ED209:$IG209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DU209,$ED209:$IG209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DV209,$ED209:$IG209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DW209,$ED209:$IG209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DX209,$ED209:$IG209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DY209,$ED209:$IG209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED209:$IG209,MATCH(0,COUNTIF($DO209:DZ209,$ED209:$IG209),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel Type}","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR209:EA209,\"\")","v":2}]
["Home Energy Savings Program - Electric","Air Sealing","AA","2019-07-01","2020-06-30","Per Measure","$848.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","1514",null,null,"0.026",null,null,"0.331","0.026",null,null,null,null,null,"0","2019-07-01","2020-06-30",15,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.3,2.9000000000000001E-2,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"1514","v":1514},0,0,{"$f":"0.026","v":2.5999999999999999E-2},0,0,{"$f":"0.331","v":0.33100000000000002},{"$f":"0.026","v":2.5999999999999999E-2},0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL210,BR210,BS210,BT210,BU210,BV210,BW210,BX210,BY210,AE210,AH210,AI210,AJ210,AK210,AL210,AM210,AN210,AO210,AP210,BZ210,CA210)","v":1229.6475039365105},527.30009637409046,0,0,0,0,0,0,1756.947600310601,0,null,{"$f":"848","v":848},null,null,848,1,2.0718721701775955,1,400,null,"Electric",null,"X=$848.00",null,"X=1514",0,0,"X=0.026",0,0,"X=0.331","X=0.026",0,0,0,0,0,"X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DQ210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DR210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DS210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DT210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DU210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DV210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DW210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DX210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DY210,$ED210:$IG210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED210:$IG210,MATCH(0,COUNTIF($DO210:DZ210,$ED210:$IG210),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Electric","Attic Insulation","BA","2019-07-01","2020-06-30","Per Measure","$4087.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","3101",null,null,"0.053",null,null,"0.678","0.053",null,null,null,null,null,"0","2019-07-01","2020-06-30",25,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.3,2.9000000000000001E-2,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"3101","v":3101},0,0,{"$f":"0.053","v":5.2999999999999999E-2},0,0,{"$f":"0.678","v":0.67800000000000005},{"$f":"0.053","v":5.2999999999999999E-2},0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL211,BR211,BS211,BT211,BU211,BV211,BW211,BX211,BY211,AE211,AH211,AI211,AJ211,AK211,AL211,AM211,AN211,AO211,AP211,BZ211,CA211)","v":3643.5447722225667},1640.2371456904755,0,0,0,0,0,0,5283.781917913042,0,null,{"$f":"4087","v":4087},null,null,4087,1,1.2928265030372013,1,1000,null,"Electric",null,"X=$4087.00",null,"X=3101",0,0,"X=0.053",0,0,"X=0.678","X=0.053",0,0,0,0,0,"X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DQ211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DR211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DS211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DT211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DU211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DV211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DW211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DX211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DY211,$ED211:$IG211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED211:$IG211,MATCH(0,COUNTIF($DO211:DZ211,$ED211:$IG211),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Electric","Basement Insulation","BB","2019-07-01","2020-06-30","Per Measure","$3763.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","2672",null,null,"0",null,null,"0.663","0",null,null,null,null,null,"0","2019-07-01","2020-06-30",25,1,1,0.40100000000000002,0.58499999999999996,2E-3,1.0999999999999999E-2,1,1,1,0.3,2.9000000000000001E-2,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"2672","v":2672},0,0,{"$f":"0","v":0},0,0,{"$f":"0.663","v":0.66300000000000003},{"$f":"0","v":0},0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL212,BR212,BS212,BT212,BU212,BV212,BW212,BX212,BY212,AE212,AH212,AI212,AJ212,AK212,AL212,AM212,AN212,AO212,AP212,BZ212,CA212)","v":3160.1373041209295},1543.6156530770554,0,0,0,0,0,0,4703.7529571979849,0,null,{"$f":"3763","v":3763},null,null,3763,1,1.2500007858618083,1,1000,null,"Electric",null,"X=$3763.00",null,"X=2672",0,0,"X=0",0,0,"X=0.663","X=0",0,0,0,0,0,"X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DQ212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DR212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DS212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DT212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DU212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DV212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DW212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DX212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DY212,$ED212:$IG212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED212:$IG212,MATCH(0,COUNTIF($DO212:DZ212,$ED212:$IG212),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Electric","Wall Insulation","BW","2019-07-01","2020-06-30","Per Measure","$3752.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","4879",null,null,"0.068",null,null,"1.202","0.068",null,null,null,null,null,"0","2019-07-01","2020-06-30",25,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.3,2.9000000000000001E-2,null,{"$f":"DR213","v":""},null,{"$f":"DS213","v":""},null,{"$f":"DT213","v":""},null,{"$f":"DU213","v":""},null,{"$f":"DV213","v":""},null,{"$f":"DW213","v":""},null,{"$f":"DX213","v":""},null,{"$f":"DY213","v":""},null,{"$f":"DZ213","v":""},null,{"$f":"EA213","v":""},null,{"$f":"4879","v":4879},0,0,{"$f":"0.068","v":6.8000000000000005E-2},0,0,{"$f":"1.202","v":1.202},{"$f":"0.068","v":6.8000000000000005E-2},0,0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL213,BR213,BS213,BT213,BU213,BV213,BW213,BX213,BY213,AE213,AH213,AI213,AJ213,AK213,AL213,AM213,AN213,AO213,AP213,BZ213,CA213)","v":5732.6201043772662},2877.6907197635592,0,0,0,0,0,0,{"$f":"(--(CB213>0))*CB213+(--(CC213>0))*CC213+(--(CD213>0))*CD213+(--(CE213>0))*CE213+(--(CF213>0))*CF213+(--(CG213>0))*CG213+(--(CH213>0))*CH213+(--(CI213>0))*CI213","v":8610.3108241408263},{"$f":"(--(CB213<0))*-CB213+(--(CC213<0))*-CC213+(--(CD213<0))*-CD213+(--(CE213<0))*-CE213+(--(CF213<0))*-CF213+(--(CG213<0))*-CG213+(--(CH213<0))*-CH213+(--(CI213<0))*-CI213","v":0},null,{"$f":"3752","v":3752},null,null,{"$f":"CK213+CM213","v":3752},{"$f":"IF(NetOrGross=\"Net\",(1-AO213+AP213),1)","v":1},{"$f":"(SUMPRODUCT(CB213:CI213,--(CB213:CI213>0))+CL213)*CQ213/((-SUMPRODUCT(CB213:CI213,--(CB213:CI213<0))+MAX(CM213,CT213)+CN213+CO213)*CQ213+IF(FRIncentives=\"Yes\",CT213*(1-CQ213),0))","v":2.2948589616580026},1,1000,null,"Electric",null,{"$f":"IF(G213=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G213,$EA213,$EA$2&ROW($EA213)),$DZ213,$DZ$2&ROW($DZ213)),$DY213,$DY$2&ROW($DY213)),$DX213,$DX$2&ROW($DX213)),$DW213,$DW$2&ROW($DW213)),$DV213,$DV$2&ROW($DV213)),$DU213,$DU$2&ROW($DU213)),$DT213,$DT$2&ROW($DT213)),$DS213,$DS$2&ROW($DS213)),$DR213,$DR$2&ROW($DR213)),$DQ213,$DQ$2&ROW($DQ213)),$DP213,$DP$2&ROW($DP213)))","v":"X=$3752.00"},null,{"$f":"IF(O213=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O213,$EA213,$EA$2&ROW($EA213)),$DZ213,$DZ$2&ROW($DZ213)),$DY213,$DY$2&ROW($DY213)),$DX213,$DX$2&ROW($DX213)),$DW213,$DW$2&ROW($DW213)),$DV213,$DV$2&ROW($DV213)),$DU213,$DU$2&ROW($DU213)),$DT213,$DT$2&ROW($DT213)),$DS213,$DS$2&ROW($DS213)),$DR213,$DR$2&ROW($DR213)),$DQ213,$DQ$2&ROW($DQ213)),$DP213,$DP$2&ROW($DP213)))","v":"X=4879"},0,0,"X=0.068",0,0,"X=1.202","X=0.068",0,0,0,0,0,"X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DQ213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DR213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DS213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DT213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DU213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DV213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DW213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DX213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DY213,$ED213:$IG213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED213:$IG213,MATCH(0,COUNTIF($DO213:DZ213,$ED213:$IG213),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G213,FIND(CHAR(160),SUBSTITUTE($G213,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G213,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G213,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O213,FIND(CHAR(160),SUBSTITUTE($O213,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O213,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O213,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R213,FIND(CHAR(160),SUBSTITUTE($R213,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R213,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R213,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U213,FIND(CHAR(160),SUBSTITUTE($U213,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U213,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U213,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V213,FIND(CHAR(160),SUBSTITUTE($V213,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V213,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V213,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W213,FIND(CHAR(160),SUBSTITUTE($W213,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W213,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W213,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X213,FIND(CHAR(160),SUBSTITUTE($X213,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X213,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X213,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y213,FIND(CHAR(160),SUBSTITUTE($Y213,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y213,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y213,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z213,FIND(CHAR(160),SUBSTITUTE($Z213,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z213,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z213,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA213,FIND(CHAR(160),SUBSTITUTE($AA213,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA213,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA213,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB213,FIND(CHAR(160),SUBSTITUTE($AB213,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB213,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB213,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DR213:EA213,\"\")","v":0}]
["Home Energy Savings Program - Electric","Central Heat Pump","DHA","2018-07-01","2019-06-30","Per Measure","$2000.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Per Measure","2062.0000",null,null,"0.0130",null,null,"0.3950","0.0130","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","2018-07-01","2019-06-30",25,0.5,0.25,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.35,0.06,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"2062","v":2062},0,0,{"$f":"0.013","v":1.2999999999999999E-2},0,0,{"$f":"0.395","v":0.39500000000000002},{"$f":"0.013","v":1.2999999999999999E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL214,BR214,BS214,BT214,BU214,BV214,BW214,BX214,BY214,AE214,AH214,AI214,AJ214,AK214,AL214,AM214,AN214,AO214,AP214,BZ214,CA214)","v":2422.76340545725},934.78383817562212,0,0,0,0,0,0,3357.5472436328719,0,null,{"$f":"2000","v":2000},null,null,2000,1,1.678773621816436,1,500,null,"RGGI",null,"X=$2000.00",null,"X=2062.0000",0,0,"X=0.0130",0,0,"X=0.3950","X=0.0130","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DQ214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DR214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DS214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DT214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DU214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DV214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DW214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DX214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DY214,$ED214:$IG214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED214:$IG214,MATCH(0,COUNTIF($DO214:DZ214,$ED214:$IG214),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Electric","Duct Insulation","DDI","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Basement Supply} * 2299 + {Basement Return} * 555 + {Attic Supply} * 2549 + {Attic Return} * 739",null,null,"{Basement Supply} * 0.006 + {Basement Return} * 0.002 + {Attic Supply} * 0.012 + {Attic Return} * 0.007",null,null,"{Basement Supply} * 1.31 + {Basement Return} * 0.316 + {Attic Supply} * 1.453 + {Attic Return} * 0.421","{Basement Supply} * 0.006 + {Basement Return} * 0.002 + {Attic Supply} * 0.012 + {Attic Return} * 0.007",null,null,null,null,null,null,"2018-07-01","2019-06-30",25,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.25,0,null,"{Project Cost}",1000,"{Basement Supply}",1,"{Basement Return}",0,"{Attic Supply}",0,"{Attic Return}",0,"",null,"",null,"",null,"",null,"",null,{"$f":"AU215 * 2299 + AW215 * 555 + AY215 * 2549 + BA215 * 739","v":2299},0,0,{"$f":"AU215 * 0.006 + AW215 * 0.002 + AY215 * 0.012 + BA215 * 0.007","v":6.0000000000000001E-3},0,0,{"$f":"AU215 * 1.31 + AW215 * 0.316 + AY215 * 1.453 + BA215 * 0.421","v":1.31},{"$f":"AU215 * 0.006 + AW215 * 0.002 + AY215 * 0.012 + BA215 * 0.007","v":6.0000000000000001E-3},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL215,BR215,BS215,BT215,BU215,BV215,BW215,BX215,BY215,AE215,AH215,AI215,AJ215,AK215,AL215,AM215,AN215,AO215,AP215,BZ215,CA215)","v":2701.2284525442374},3056.9643325643638,0,0,0,0,0,0,5758.1927851086011,0,null,{"$f":"AS215","v":1000},null,null,1000,1,5.7581927851086014,1,200,null,"Electric",null,"X=AS215",null,"X=AU215 * 2299 + AW215 * 555 + AY215 * 2549 + BA215 * 739",0,0,"X=AU215 * 0.006 + AW215 * 0.002 + AY215 * 0.012 + BA215 * 0.007",0,0,"X=AU215 * 1.31 + AW215 * 0.316 + AY215 * 1.453 + BA215 * 0.421","X=AU215 * 0.006 + AW215 * 0.002 + AY215 * 0.012 + BA215 * 0.007",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DQ215,$ED215:$IG215),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DR215,$ED215:$IG215),0)),\"\")","v":"{Basement Supply}"},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DS215,$ED215:$IG215),0)),\"\")","v":"{Basement Return}"},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DT215,$ED215:$IG215),0)),\"\")","v":"{Attic Supply}"},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DU215,$ED215:$IG215),0)),\"\")","v":"{Attic Return}"},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DV215,$ED215:$IG215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DW215,$ED215:$IG215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DX215,$ED215:$IG215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DY215,$ED215:$IG215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED215:$IG215,MATCH(0,COUNTIF($DO215:DZ215,$ED215:$IG215),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","","","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","","","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","","","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["Home Energy Savings Program - Electric","Duct Sealing","DDS","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","1170",null,null,"0.006",null,null,"1.817","0.006",null,null,null,null,null,null,"2018-07-01","2019-06-30",25,1,1,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.25,0,null,"{Project Cost}",1000,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"1170","v":1170},0,0,{"$f":"0.006","v":6.0000000000000001E-3},0,0,{"$f":"1.817","v":1.8169999999999999},{"$f":"0.006","v":6.0000000000000001E-3},0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL216,BR216,BS216,BT216,BU216,BV216,BW216,BX216,BY216,AE216,AH216,AI216,AJ216,AK216,AL216,AM216,AN216,AO216,AP216,BZ216,CA216)","v":1374.700865366141},4237.3763025644639,0,0,0,0,0,0,5612.0771679306054,0,null,{"$f":"AS216","v":1000},null,null,1000,1,5.6120771679306056,1,200,null,"Electric",null,"X=AS216",null,"X=1170",0,0,"X=0.006",0,0,"X=1.817","X=0.006",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DQ216,$ED216:$IG216),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DR216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DS216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DT216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DU216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DV216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DW216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DX216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DY216,$ED216:$IG216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED216:$IG216,MATCH(0,COUNTIF($DO216:DZ216,$ED216:$IG216),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G216,FIND(CHAR(160),SUBSTITUTE($G216,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G216,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G216,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Project Cost}"},"","","","","","","","","",{"$f":"IFERROR(MID($O216,FIND(CHAR(160),SUBSTITUTE($O216,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O216,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O216,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R216,FIND(CHAR(160),SUBSTITUTE($R216,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R216,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R216,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U216,FIND(CHAR(160),SUBSTITUTE($U216,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U216,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U216,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V216,FIND(CHAR(160),SUBSTITUTE($V216,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V216,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V216,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W216,FIND(CHAR(160),SUBSTITUTE($W216,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W216,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W216,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X216,FIND(CHAR(160),SUBSTITUTE($X216,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X216,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X216,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y216,FIND(CHAR(160),SUBSTITUTE($Y216,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y216,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y216,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z216,FIND(CHAR(160),SUBSTITUTE($Z216,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z216,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z216,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA216,FIND(CHAR(160),SUBSTITUTE($AA216,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA216,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA216,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB216,FIND(CHAR(160),SUBSTITUTE($AB216,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB216,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB216,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["Home Energy Savings Program - Electric","MiniSplit HP","CH","2018-07-01","2019-06-30","Per Measure","$682.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",18,1,1,0.37724493256528774,0.51157767488902572,6.1713217963906691E-2,4.9369649102053166E-2,1,1,1,0.42,0.11,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,-255.19313824427977,null,null,null,null,null,-0.25134134078298931,0.2726630971118828,0,1.8582173304412886,7.5059452841982388,0.12527307845671609,0.57416827625994882,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL217,BR217,BS217,BT217,BU217,BV217,BW217,BX217,BY217,AE217,AH217,AI217,AJ217,AK217,AL217,AM217,AN217,AO217,AP217,BZ217,CA217)","v":-236.65255925906507},-205.61744371317278,0,2564.2084615613762,38.3752185125228,875.94058510419939,191.15555322966242,0,3669.6798184077606,442.27000297223788,null,{"$f":"682","v":682},null,null,1124.2700029722378,1,3.2640556171615458,1,500,null,"Electric",null,"X=$682.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DQ217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DR217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DS217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DT217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DU217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DV217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DW217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DX217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DY217,$ED217:$IG217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED217:$IG217,MATCH(0,COUNTIF($DO217:DZ217,$ED217:$IG217),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Electric","MiniSplit HP second head/unit","CH2","2018-07-01","2019-06-30","Per Measure","$682.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01","2019-06-30",18,1,1,0.36782417663923983,0.49618227847992646,7.6015648466396996E-2,5.9862191885121943E-2,1,1,1,0.42,0.11,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,-133.41195832270643,null,null,null,null,null,-9.9328898692585987E-2,0.13601182045020876,0,0.93344465885001848,3.7704871332200183,6.2928853405619226E-2,0.28842391144242147,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL218,BR218,BS218,BT218,BU218,BV218,BW218,BX218,BY218,AE218,AH218,AI218,AJ218,AK218,AL218,AM218,AN218,AO218,AP218,BZ218,CA218)","v":-123.12203670722111},-56.000038722146975,0,1288.0875952513427,19.277154596448614,440.01422612999829,96.023821997922354,0,1843.402797975712,179.1220754293681,null,{"$f":"682","v":682},null,null,861.12207542936812,1,2.1406985729132124,1,250,null,"Electric",null,"X=$682.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DQ218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DR218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DS218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DT218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DU218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DV218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DW218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DX218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DY218,$ED218:$IG218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED218:$IG218,MATCH(0,COUNTIF($DO218:DZ218,$ED218:$IG218),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 1st Unit Tier 1","HPSING1T1",null,null,"Per Measure","$682.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1,1,0.35800181679384696,0.4931293767212771,8.5429728286606749E-2,6.3254658034686495E-2,1,1,1,0.42,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-416.69733655951075,null,null,null,null,null,-0.12667296308838127,0.2219669232169813,0,1.3558307921423818,5.4766423570245637,9.1404323065778545E-2,0.4189364807181517,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL219,BR219,BS219,BT219,BU219,BV219,BW219,BX219,BY219,AE219,AH219,AI219,AJ219,AK219,AL219,AM219,AN219,AO219,AP219,BZ219,CA219)","v":-383.48507754747953},-28.050091431001274,0,1870.9505786555806,28.000117134907271,639.121806645432,139.47485092943339,0,{"$f":"(--(CB219>0))*CB219+(--(CC219>0))*CC219+(--(CD219>0))*CD219+(--(CE219>0))*CE219+(--(CF219>0))*CF219+(--(CG219>0))*CG219+(--(CH219>0))*CH219+(--(CI219>0))*CI219","v":2677.547353365353},{"$f":"(--(CB219<0))*-CB219+(--(CC219<0))*-CC219+(--(CD219<0))*-CD219+(--(CE219<0))*-CE219+(--(CF219<0))*-CF219+(--(CG219<0))*-CG219+(--(CH219<0))*-CH219+(--(CI219<0))*-CI219","v":411.53516897848078},null,{"$f":"682","v":682},null,null,{"$f":"CK219+CM219","v":1093.5351689784807},{"$f":"IF(NetOrGross=\"Net\",(1-AO219+AP219),1)","v":1},{"$f":"(SUMPRODUCT(CB219:CI219,--(CB219:CI219>0))+CL219)*CQ219/((-SUMPRODUCT(CB219:CI219,--(CB219:CI219<0))+MAX(CM219,CT219)+CN219+CO219)*CQ219+IF(FRIncentives=\"Yes\",CT219*(1-CQ219),0))","v":2.4485242261266897},1,250,null,"Electric"]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 2nd Unit Tier 1","HPSING2T1",null,null,"Per Measure","$682.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1,1,0.37432117847851143,0.51302535404313254,6.2330481416549365E-2,5.0191262892284608E-2,1,1,1,0.42,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-355.75340171360239,null,null,null,null,null,-0.12682326407163841,8.8577105778408771E-2,0,0.9092332174820168,3.6726892324133149,6.1296621403282035E-2,0.280942848098376,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL220,BR220,BS220,BT220,BU220,BV220,BW220,BX220,BY220,AE220,AH220,AI220,AJ220,AK220,AL220,AM220,AN220,AO220,AP220,BZ220,CA220)","v":-329.71535378653766},-147.55766445899187,0,1254.6775189349823,18.777148844818065,428.60125318508074,93.533181428937468,0,1795.5891023938188,477.27301824552956,null,{"$f":"682","v":682},null,null,1159.2730182455296,1,1.5488923438512394,1,250,null,"Electric"]
["Home Energy Savings Program - Electric","Heat Pump Multi-zone 2 or more zones","HPMULT2T1 ",null,null,"Per Measure",1364,0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1,1,0.35800181679384696,0.4931293767212771,8.5429728286606749E-2,6.3254658034686495E-2,1,1,1,0.42,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL219+BL220","v":-772.45073827311307},null,null,null,null,null,{"$f":"BR219+BR220","v":-0.25349622716001968},0.31054402899539008,0,2.2650640096243988,9.1493315894378782,0.15270094446906057,0.6998793288165277,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL221,BR221,BS221,BT221,BU221,BV221,BW221,BX221,BY221,AE221,AH221,AI221,AJ221,AK221,AL221,AM221,AN221,AO221,AP221,BZ221,CA221)","v":-710.88366850160389},-175.60775588999317,0,3125.6280975905624,46.777265979725335,1067.7230598305127,233.00803235837085,0,4473.1364557591705,886.49142439159709,null,{"$f":"682","v":682},null,null,1568.4914243915971,1,2.8518717961714439,1,250,null,"Electric"]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 1st Unit Tier 2","HPSING1T2",null,null,"Per Measure","$682.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1,1,0.36722374580751133,0.50772930437560138,6.9043460028019449E-2,5.5778419116347122E-2,1,1,1,0.42,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1252.2255077708592,null,null,null,null,null,-0.31593556710013865,0.17412863089017699,0,3.4136730226013645,13.788937658710005,0.23013525995065379,1.0547866081071633,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL222,BR222,BS222,BT222,BU222,BV222,BW222,BX222,BY222,AE222,AH222,AI222,AJ222,AK222,AL222,AM222,AN222,AO222,AP222,BZ222,CA222)","v":-1157.3598011440217},-409.18186872159362,0,4710.627280329727,70.497915408808282,1609.1630918444584,351.16589673909255,0,6741.4541843220868,1566.5416698656154,null,1804.48,null,null,3371.0216698656154,1,1.9998252294209762,1,250,null,"Electric"]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 2nd Unit Tier 2","HPSING2T2",null,null,"Per Measure","$682.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1,1,0.38135826231453551,0.52373222877818715,5.1453941850422652E-2,4.3291061498440184E-2,1,1,1,0.42,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-616.84827037291495,null,null,null,null,null,-0.18270005046837112,7.4975318206295757E-2,0,1.6911204367395394,6.8309864832344314,0.11400811933075547,0.52253721359929595,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL223,BR223,BS223,BT223,BU223,BV223,BW223,BX223,BY223,AE223,AH223,AI223,AJ223,AK223,AL223,AM223,AN223,AO223,AP223,BZ223,CA223)","v":-573.62207302970864},-259.61442177940035,0,2333.6265690607315,34.924395132759344,797.17318344432715,173.96622955085968,0,3339.6903771886778,833.23649480910899,null,1555.04,null,null,2388.276494809109,1,1.3983683984862958,1,250,null,"Electric"]
["Home Energy Savings Program - Electric",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DQ224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DR224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DS224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DT224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DU224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DV224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DW224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DX224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DY224,$ED224:$IG224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED224:$IG224,MATCH(0,COUNTIF($DO224:DZ224,$ED224:$IG224),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Natural Gas","Air Sealing","AA","2018-07-01","2019-06-30","Per Measure","$1037.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,2013,if({Fuel Type}=0,89,13))",null,null,"if({Fuel Type}=6,0.034,if({Fuel Type}=0,0.034,0.034))",null,null,"if({Fuel Type}=6,0.44,if({Fuel Type}=0,0.017,0))","if({Fuel Type}=6,0.034,if({Fuel Type}=0,0.034,0.034))","if({Fuel Type}=1,8.519,if({Fuel Type}=0,0.763,0))*10","if({Fuel Type}=2,8.519,if({Fuel Type} = 0,1.11,0))","if({Fuel Type}=3,8.519,if({Fuel Type} = 0,5.788,0))","if({Fuel Type}=4,8.519,if({Fuel Type} = 0,0.119,0))","if({Fuel Type}=5,8.519,if({Fuel Type} = 0,0.364,0))","0.0000","2018-07-01","2019-06-30",15,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,{"$f":"DR225","v":"{Fuel Type}"},1,{"$f":"DS225","v":""},null,{"$f":"DT225","v":""},null,{"$f":"DU225","v":""},null,{"$f":"DV225","v":""},null,{"$f":"DW225","v":""},null,{"$f":"DX225","v":""},null,{"$f":"DY225","v":""},null,{"$f":"DZ225","v":""},null,{"$f":"EA225","v":""},null,10,0,0,2.5999999999999999E-2,0,0,null,2.5999999999999999E-2,61.84,{"$f":"IF(AS225=2,8.519,IF(AS225 = 0,1.11,0))","v":0},{"$f":"IF(AS225=3,8.519,IF(AS225 = 0,5.788,0))","v":0},{"$f":"IF(AS225=4,8.519,IF(AS225 = 0,0.119,0))","v":0},{"$f":"IF(AS225=5,8.519,IF(AS225 = 0,0.364,0))","v":0},{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL225,BR225,BS225,BT225,BU225,BV225,BW225,BX225,BY225,AE225,AH225,AI225,AJ225,AK225,AL225,AM225,AN225,AO225,AP225,BZ225,CA225)","v":6.3790836954301424},19.927038525765049,720.51426459688594,0,0,0,0,0,{"$f":"(--(CB225>0))*CB225+(--(CC225>0))*CC225+(--(CD225>0))*CD225+(--(CE225>0))*CE225+(--(CF225>0))*CF225+(--(CG225>0))*CG225+(--(CH225>0))*CH225+(--(CI225>0))*CI225","v":746.82038681808115},{"$f":"(--(CB225<0))*-CB225+(--(CC225<0))*-CC225+(--(CD225<0))*-CD225+(--(CE225<0))*-CE225+(--(CF225<0))*-CF225+(--(CG225<0))*-CG225+(--(CH225<0))*-CH225+(--(CI225<0))*-CI225","v":0},null,848,null,null,{"$f":"CK225+CM225","v":848},{"$f":"IF(NetOrGross=\"Net\",(1-AO225+AP225),1)","v":1},{"$f":"(SUMPRODUCT(CB225:CI225,--(CB225:CI225>0))+CL225)*CQ225/((-SUMPRODUCT(CB225:CI225,--(CB225:CI225<0))+MAX(CM225,CT225)+CN225+CO225)*CQ225+IF(FRIncentives=\"Yes\",CT225*(1-CQ225),0))","v":0.88068441841754852},0,400,null,"NG",0,"X=$1037.00",null,"X=if(AS225=6,2013,if(AS225=0,89,13))",0,0,"X=if(AS225=6,0.034,if(AS225=0,0.034,0.034))",0,0,"X=if(AS225=6,0.44,if(AS225=0,0.017,0))","X=if(AS225=6,0.034,if(AS225=0,0.034,0.034))","X=if(AS225=1,8.519,if(AS225=0,0.763,0))*10","X=if(AS225=2,8.519,if(AS225 = 0,1.11,0))","X=if(AS225=3,8.519,if(AS225 = 0,5.788,0))","X=if(AS225=4,8.519,if(AS225 = 0,0.119,0))","X=if(AS225=5,8.519,if(AS225 = 0,0.364,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DQ225,$ED225:$IG225),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DR225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DS225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DT225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DU225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DV225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DW225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DX225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DY225,$ED225:$IG225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED225:$IG225,MATCH(0,COUNTIF($DO225:DZ225,$ED225:$IG225),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Home Energy Savings Program - Natural Gas","Attic Insulation","BA","2019-07-01","2020-06-30","Per Measure","$4087.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","33",null,null,"0.086",null,null,null,"0.086","20.634*10",null,null,null,null,null,"2019-07-01","2020-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"33","v":33},0,0,{"$f":"0.086","v":8.5999999999999993E-2},0,0,0,{"$f":"0.086","v":8.5999999999999993E-2},{"$f":"20.634*10","v":206.34},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL226,BR226,BS226,BT226,BU226,BV226,BW226,BX226,BY226,AE226,AH226,AI226,AJ226,AK226,AL226,AM226,AN226,AO226,AP226,BZ226,CA226)","v":34.099305136916655},100.11383571992967,3562.909285740322,0,0,0,0,0,3697.1224265971682,0,null,{"$f":"4087","v":4087},null,null,4087,1,0.90460543836485641,1,2000,null,"NG",null,"X=$4087.00",null,"X=33",0,0,"X=0.086",0,0,0,"X=0.086","X=20.634*10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DQ226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DR226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DS226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DT226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DU226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DV226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DW226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DX226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DY226,$ED226:$IG226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED226:$IG226,MATCH(0,COUNTIF($DO226:DZ226,$ED226:$IG226),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Natural Gas","Basement Insulation","BB","2019-07-01","2020-06-30","Per Measure","$3763.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated",null,null,null,"0.0000",null,null,null,null,"10.986*10",null,null,null,null,"0","2019-07-01","2020-06-30",25,1,1,0,0,0,0,1,1,1,0.25,0,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,{"$f":"0","v":0},0,0,0,0,{"$f":"10.986*10","v":109.86000000000001},0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL227,BR227,BS227,BT227,BU227,BV227,BW227,BX227,BY227,AE227,AH227,AI227,AJ227,AK227,AL227,AM227,AN227,AO227,AP227,BZ227,CA227)","v":0},0,1896.9720564671511,0,0,0,0,0,1896.9720564671511,0,null,{"$f":"3763","v":3763},null,null,3763,1,0.50411162808056098,1,2000,null,"NG",null,"X=$3763.00",null,0,0,0,"X=0.0000",0,0,0,0,"X=10.986*10",0,0,0,0,"X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DQ227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DR227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DS227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DT227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DU227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DV227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DW227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DX227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DY227,$ED227:$IG227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED227:$IG227,MATCH(0,COUNTIF($DO227:DZ227,$ED227:$IG227),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Natural Gas","Wall Insulation","BW","2019-07-01","2020-06-30","Per Measure","$3752.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","32",null,null,"0.068",null,null,null,"0.068","20.034*10",null,null,null,null,"0","2019-07-01","2020-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,{"$f":"DR228","v":""},null,{"$f":"DS228","v":""},null,{"$f":"DT228","v":""},null,{"$f":"DU228","v":""},null,{"$f":"DV228","v":""},null,{"$f":"DW228","v":""},null,{"$f":"DX228","v":""},null,{"$f":"DY228","v":""},null,{"$f":"DZ228","v":""},null,{"$f":"EA228","v":""},null,{"$f":"32","v":32},0,0,{"$f":"0.068","v":6.8000000000000005E-2},0,0,0,{"$f":"0.068","v":6.8000000000000005E-2},{"$f":"20.034*10","v":200.33999999999997},0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL228,BR228,BS228,BT228,BU228,BV228,BW228,BX228,BY228,AE228,AH228,AI228,AJ228,AK228,AL228,AM228,AN228,AO228,AP228,BZ228,CA228)","v":33.065992860040403},79.159777080874619,3459.3062242183587,0,0,0,0,0,{"$f":"(--(CB228>0))*CB228+(--(CC228>0))*CC228+(--(CD228>0))*CD228+(--(CE228>0))*CE228+(--(CF228>0))*CF228+(--(CG228>0))*CG228+(--(CH228>0))*CH228+(--(CI228>0))*CI228","v":3571.5319941592738},{"$f":"(--(CB228<0))*-CB228+(--(CC228<0))*-CC228+(--(CD228<0))*-CD228+(--(CE228<0))*-CE228+(--(CF228<0))*-CF228+(--(CG228<0))*-CG228+(--(CH228<0))*-CH228+(--(CI228<0))*-CI228","v":0},null,{"$f":"3752","v":3752},null,null,{"$f":"CK228+CM228","v":3752},{"$f":"IF(NetOrGross=\"Net\",(1-AO228+AP228),1)","v":1},{"$f":"(SUMPRODUCT(CB228:CI228,--(CB228:CI228>0))+CL228)*CQ228/((-SUMPRODUCT(CB228:CI228,--(CB228:CI228<0))+MAX(CM228,CT228)+CN228+CO228)*CQ228+IF(FRIncentives=\"Yes\",CT228*(1-CQ228),0))","v":0.95190085132176805},1,2000,null,"NG",null,{"$f":"IF(G228=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G228,$EA228,$EA$2&ROW($EA228)),$DZ228,$DZ$2&ROW($DZ228)),$DY228,$DY$2&ROW($DY228)),$DX228,$DX$2&ROW($DX228)),$DW228,$DW$2&ROW($DW228)),$DV228,$DV$2&ROW($DV228)),$DU228,$DU$2&ROW($DU228)),$DT228,$DT$2&ROW($DT228)),$DS228,$DS$2&ROW($DS228)),$DR228,$DR$2&ROW($DR228)),$DQ228,$DQ$2&ROW($DQ228)),$DP228,$DP$2&ROW($DP228)))","v":"X=$3752.00"},null,{"$f":"IF(O228=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O228,$EA228,$EA$2&ROW($EA228)),$DZ228,$DZ$2&ROW($DZ228)),$DY228,$DY$2&ROW($DY228)),$DX228,$DX$2&ROW($DX228)),$DW228,$DW$2&ROW($DW228)),$DV228,$DV$2&ROW($DV228)),$DU228,$DU$2&ROW($DU228)),$DT228,$DT$2&ROW($DT228)),$DS228,$DS$2&ROW($DS228)),$DR228,$DR$2&ROW($DR228)),$DQ228,$DQ$2&ROW($DQ228)),$DP228,$DP$2&ROW($DP228)))","v":"X=32"},0,0,"X=0.068",0,0,0,"X=0.068","X=20.034*10",0,0,0,0,"X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DQ228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DR228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DS228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DT228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DU228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DV228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DW228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DX228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DY228,$ED228:$IG228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED228:$IG228,MATCH(0,COUNTIF($DO228:DZ228,$ED228:$IG228),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G228,FIND(CHAR(160),SUBSTITUTE($G228,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G228,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G228,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O228,FIND(CHAR(160),SUBSTITUTE($O228,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O228,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O228,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R228,FIND(CHAR(160),SUBSTITUTE($R228,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R228,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R228,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U228,FIND(CHAR(160),SUBSTITUTE($U228,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U228,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U228,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V228,FIND(CHAR(160),SUBSTITUTE($V228,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V228,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V228,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W228,FIND(CHAR(160),SUBSTITUTE($W228,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W228,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W228,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X228,FIND(CHAR(160),SUBSTITUTE($X228,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X228,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X228,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y228,FIND(CHAR(160),SUBSTITUTE($Y228,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y228,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y228,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z228,FIND(CHAR(160),SUBSTITUTE($Z228,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z228,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z228,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA228,FIND(CHAR(160),SUBSTITUTE($AA228,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA228,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA228,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB228,FIND(CHAR(160),SUBSTITUTE($AB228,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB228,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB228,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DR228:EA228,\"\")","v":0}]
["Home Energy Savings Program - Natural Gas","Duct Insulation","DDI","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Basement Supply} * 0 + {Basement Return} * 0 + {Attic Supply} * 1 + {Attic Return} * 0",null,null,"{Basement Supply} * 0.006 + {Basement Return} * 0.002 + {Attic Supply} * 0.012 + {Attic Return} * 0.007",null,null,null,null,"({Basement Supply} * 9.743 + {Basement Return} * 2.352 + {Attic Supply} * 10.802 + {Attic Return} * 3.132)*10",null,null,null,null,null,"2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.25,0,null,"{Project Cost}",1000,"{Basement Supply}",1,"{Basement Return}",0,"{Attic Supply}",0,"{Attic Return}",0,"",null,"",null,"",null,"",null,"",null,{"$f":"AU229 * 0 + AW229 * 0 + AY229 * 1 + BA229 * 0","v":0},0,0,{"$f":"AU229 * 0.006 + AW229 * 0.002 + AY229 * 0.012 + BA229 * 0.007","v":6.0000000000000001E-3},0,0,0,{"$f":"0.006","v":6.0000000000000001E-3},{"$f":"(AU229 * 9.743 + AW229 * 2.352 + AY229 * 10.802 + BA229 * 3.132)*10","v":97.43},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL229,BR229,BS229,BT229,BU229,BV229,BW229,BX229,BY229,AE229,AH229,AI229,AJ229,AK229,AL229,AM229,AN229,AO229,AP229,BZ229,CA229)","v":0},6.9846862130183496,1682.341047347483,0,0,0,0,0,1689.3257335605015,0,null,{"$f":"AS229","v":1000},null,null,1000,1,1.6893257335605014,1,200,null,"NG",null,"X=AS229",null,"X=AU229 * 0 + AW229 * 0 + AY229 * 1 + BA229 * 0",0,0,"X=AU229 * 0.006 + AW229 * 0.002 + AY229 * 0.012 + BA229 * 0.007",0,0,0,0,"X=(AU229 * 9.743 + AW229 * 2.352 + AY229 * 10.802 + BA229 * 3.132)*10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DQ229,$ED229:$IG229),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DR229,$ED229:$IG229),0)),\"\")","v":"{Basement Supply}"},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DS229,$ED229:$IG229),0)),\"\")","v":"{Basement Return}"},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DT229,$ED229:$IG229),0)),\"\")","v":"{Attic Supply}"},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DU229,$ED229:$IG229),0)),\"\")","v":"{Attic Return}"},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DV229,$ED229:$IG229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DW229,$ED229:$IG229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DX229,$ED229:$IG229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DY229,$ED229:$IG229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED229:$IG229,MATCH(0,COUNTIF($DO229:DZ229,$ED229:$IG229),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","","","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","","","","","","","","","","","","","","","","","","","","","","","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["Home Energy Savings Program - Natural Gas","Duct Sealing","DDS","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","168",null,null,"0.006",null,null,null,"0.006","6.607*10",null,null,null,null,null,"2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.25,0,null,"{Project Cost}",1000,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"168","v":168},0,0,{"$f":"0.006","v":6.0000000000000001E-3},0,0,0,{"$f":"0.006","v":6.0000000000000001E-3},{"$f":"6.607*10","v":66.070000000000007},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL230,BR230,BS230,BT230,BU230,BV230,BW230,BX230,BY230,AE230,AH230,AI230,AJ230,AK230,AL230,AM230,AN230,AO230,AP230,BZ230,CA230)","v":173.59646251521207},6.9846862130183496,1140.8423791260209,0,0,0,0,0,1321.4235278542512,0,null,{"$f":"AS230","v":1000},null,null,1000,1,1.3214235278542512,0,200,null,"NG",null,"X=AS230",null,"X=168",0,0,"X=0.006",0,0,0,"X=0.006","X=6.607*10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DQ230,$ED230:$IG230),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DR230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DS230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DT230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DU230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DV230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DW230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DX230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DY230,$ED230:$IG230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED230:$IG230,MATCH(0,COUNTIF($DO230:DZ230,$ED230:$IG230),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G230,FIND(CHAR(160),SUBSTITUTE($G230,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G230,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G230,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Project Cost}"},"","","","","","","","","",{"$f":"IFERROR(MID($O230,FIND(CHAR(160),SUBSTITUTE($O230,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O230,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O230,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R230,FIND(CHAR(160),SUBSTITUTE($R230,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R230,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R230,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U230,FIND(CHAR(160),SUBSTITUTE($U230,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U230,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U230,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V230,FIND(CHAR(160),SUBSTITUTE($V230,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V230,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V230,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W230,FIND(CHAR(160),SUBSTITUTE($W230,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W230,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W230,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X230,FIND(CHAR(160),SUBSTITUTE($X230,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X230,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X230,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y230,FIND(CHAR(160),SUBSTITUTE($Y230,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y230,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y230,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z230,FIND(CHAR(160),SUBSTITUTE($Z230,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z230,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z230,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA230,FIND(CHAR(160),SUBSTITUTE($AA230,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA230,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA230,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB230,FIND(CHAR(160),SUBSTITUTE($AB230,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB230,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB230,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["Home Energy Savings Program - Natural Gas","Hydronic Heating Pipe Insulation","DPI","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated",null,null,null,"0",null,null,null,null,"4.807*10",null,null,null,null,null,"2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.25,0,null,"{Project Cost}",600,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,{"$f":"0","v":0},0,0,0,0,{"$f":"4.807*10","v":48.070000000000007},0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL231,BR231,BS231,BT231,BU231,BV231,BW231,BX231,BY231,AE231,AH231,AI231,AJ231,AK231,AL231,AM231,AN231,AO231,AP231,BZ231,CA231)","v":0},0,830.0331945601306,0,0,0,0,0,830.0331945601306,0,null,{"$f":"AS231","v":600},null,null,600,1,1.3833886576002177,0,200,null,"NG",0,"X=AS231",null,0,0,0,"X=0",0,0,0,0,"X=4.807*10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DQ231,$ED231:$IG231),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DR231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DS231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DT231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DU231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DV231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DW231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DX231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DY231,$ED231:$IG231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED231:$IG231,MATCH(0,COUNTIF($DO231:DZ231,$ED231:$IG231),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Home Energy Savings Program - Natural Gas","Natural Gas Water Heater","NGWH","2018-07-01","2019-06-30","Per Measure","$242.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated",null,null,null,"0.0000",null,null,null,null,"5.37*10",null,null,null,null,"0","2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,0,0.35,0.06,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,{"$f":"0","v":0},0,0,0,0,{"$f":"5.37*10","v":53.7},0,0,0,0,{"$f":"0","v":0},"Res","Default DR",{"$f":"Benefits(BL232,BR232,BS232,BT232,BU232,BV232,BW232,BX232,BY232,AE232,AH232,AI232,AJ232,AK232,AL232,AM232,AN232,AO232,AP232,BZ232,CA232)","v":0},0,927.24740062157287,0,0,0,0,0,927.24740062157287,0,null,{"$f":"242","v":242},null,null,242,1,3.7089896024862914,1,250,null,"NG",null,"X=$242.00",null,0,0,0,"X=0.0000",0,0,0,0,"X=5.37*10",0,0,0,0,"X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DQ232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DR232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DS232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DT232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DU232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DV232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DW232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DX232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DY232,$ED232:$IG232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED232:$IG232,MATCH(0,COUNTIF($DO232:DZ232,$ED232:$IG232),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Natural Gas",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DQ233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DR233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DS233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DT233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DU233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DV233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DW233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DX233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DY233,$ED233:$IG233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED233:$IG233,MATCH(0,COUNTIF($DO233:DZ233,$ED233:$IG233),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Other Fuels","Air Sealing","AA","2019-07-01","2020-06-30","Per Measure","$848.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","if({Fuel Type}=6,1514,if({Fuel Type}=0,67,10))",null,null,"if({Fuel Type}=6,0.026,if({Fuel Type}=0,0.026,0.026))",null,null,"if({Fuel Type}=6,0.331,if({Fuel Type}=0,0.013,0))","if({Fuel Type}=6,0.026,if({Fuel Type}=0,0.026,0.026))","if({Fuel Type}=1,6.184,if({Fuel Type}=0,0.557,0))*10","if({Fuel Type}=2,6.184,if({Fuel Type} = 0,0.810,0))","if({Fuel Type}=3,6.184,if({Fuel Type} = 0,4.230,0))","if({Fuel Type}=4,6.184,if({Fuel Type} = 0,0.087,0))","if({Fuel Type}=5,6.184,if({Fuel Type} = 0,0.266,0))","0.0000","2019-07-01","2020-06-30",15,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,{"$f":"DR234","v":"{Fuel Type}"},0,{"$f":"DS234","v":""},null,{"$f":"DT234","v":""},null,{"$f":"DU234","v":""},null,{"$f":"DV234","v":""},null,{"$f":"DW234","v":""},null,{"$f":"DX234","v":""},null,{"$f":"DY234","v":""},null,{"$f":"DZ234","v":""},null,{"$f":"EA234","v":""},null,{"$f":"IF(AS234=6,1514,IF(AS234=0,67,10))","v":67},0,0,{"$f":"IF(AS234=6,0.026,IF(AS234=0,0.026,0.026))","v":2.5999999999999999E-2},0,0,{"$f":"IF(AS234=6,0.331,IF(AS234=0,0.013,0))","v":1.2999999999999999E-2},{"$f":"IF(AS234=6,0.026,IF(AS234=0,0.026,0.026))","v":2.5999999999999999E-2},{"$f":"IF(AS234=1,6.184,IF(AS234=0,0.557,0))*10","v":5.57},{"$f":"IF(AS234=2,6.184,IF(AS234 = 0,0.81,0))","v":0.81},{"$f":"IF(AS234=3,6.184,IF(AS234 = 0,4.23,0))","v":4.2300000000000004},{"$f":"IF(AS234=4,6.184,IF(AS234 = 0,0.087,0))","v":8.6999999999999994E-2},{"$f":"IF(AS234=5,6.184,IF(AS234 = 0,0.266,0))","v":0.26600000000000001},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL234,BR234,BS234,BT234,BU234,BV234,BW234,BX234,BY234,AE234,AH234,AI234,AJ234,AK234,AL234,AM234,AN234,AO234,AP234,BZ234,CA234)","v":42.739860759381941},39.854077051530098,64.897549382352125,1227.0324215288833,22.62977040580601,325.67387086173483,75.19642264656845,0,{"$f":"(--(CB234>0))*CB234+(--(CC234>0))*CC234+(--(CD234>0))*CD234+(--(CE234>0))*CE234+(--(CF234>0))*CF234+(--(CG234>0))*CG234+(--(CH234>0))*CH234+(--(CI234>0))*CI234","v":1798.023972636257},{"$f":"(--(CB234<0))*-CB234+(--(CC234<0))*-CC234+(--(CD234<0))*-CD234+(--(CE234<0))*-CE234+(--(CF234<0))*-CF234+(--(CG234<0))*-CG234+(--(CH234<0))*-CH234+(--(CI234<0))*-CI234","v":0},null,848,null,null,{"$f":"CK234+CM234","v":848},{"$f":"IF(NetOrGross=\"Net\",(1-AO234+AP234),1)","v":1},{"$f":"(SUMPRODUCT(CB234:CI234,--(CB234:CI234>0))+CL234)*CQ234/((-SUMPRODUCT(CB234:CI234,--(CB234:CI234<0))+MAX(CM234,CT234)+CN234+CO234)*CQ234+IF(FRIncentives=\"Yes\",CT234*(1-CQ234),0))","v":2.1203112884861519},1,400,null,"RGGI",null,"X=$848.00",null,"X=if(AS234=6,1514,if(AS234=0,67,10))",0,0,"X=if(AS234=6,0.026,if(AS234=0,0.026,0.026))",0,0,"X=if(AS234=6,0.331,if(AS234=0,0.013,0))","X=if(AS234=6,0.026,if(AS234=0,0.026,0.026))","X=if(AS234=1,6.184,if(AS234=0,0.557,0))*10","X=if(AS234=2,6.184,if(AS234 = 0,0.810,0))","X=if(AS234=3,6.184,if(AS234 = 0,4.230,0))","X=if(AS234=4,6.184,if(AS234 = 0,0.087,0))","X=if(AS234=5,6.184,if(AS234 = 0,0.266,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DQ234,$ED234:$IG234),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DR234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DS234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DT234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DU234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DV234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DW234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DX234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DY234,$ED234:$IG234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED234:$IG234,MATCH(0,COUNTIF($DO234:DZ234,$ED234:$IG234),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Home Energy Savings Program - Other Fuels","Attic Insulation","BA","2019-07-01","2020-06-30","Per Measure","$4087.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","if({Fuel Type}=6,3101,if({Fuel Type}=0,117,20))",null,null,"if({Fuel Type}=6,0.053,if({Fuel Type}=0,0.053,0.053))",null,null,"if({Fuel Type}=6,0.678,if({Fuel Type}=0,0.026,0))","if({Fuel Type}=6,0.053,if({Fuel Type}=0,0.053,0.053))","if({Fuel Type}=1,12.663,if({Fuel Type}=0,1.140,0))*10","if({Fuel Type}=2,12.663,if({Fuel Type}=0,1.659,0))","if({Fuel Type}=3,12.663,if({Fuel Type} = 0,8.661,0))","if({Fuel Type}=4,12.663,if({Fuel Type} = 0,0.177,0))","if({Fuel Type}=5,12.663,if({Fuel Type} = 0,0.545,0))","0.0000","2019-07-01","2020-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,"{Fuel Type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS235=6,3101,IF(AS235=0,117,20))","v":117},0,0,{"$f":"IF(AS235=6,0.053,IF(AS235=0,0.053,0.053))","v":5.2999999999999999E-2},0,0,{"$f":"IF(AS235=6,0.678,IF(AS235=0,0.026,0))","v":2.5999999999999999E-2},{"$f":"IF(AS235=6,0.053,IF(AS235=0,0.053,0.053))","v":5.2999999999999999E-2},{"$f":"IF(AS235=1,12.663,IF(AS235=0,1.14,0))*10","v":11.399999999999999},{"$f":"IF(AS235=2,12.663,IF(AS235=0,1.659,0))","v":1.659},{"$f":"IF(AS235=3,12.663,IF(AS235 = 0,8.661,0))","v":8.6609999999999996},{"$f":"IF(AS235=4,12.663,IF(AS235 = 0,0.177,0))","v":0.17699999999999999},{"$f":"IF(AS235=5,12.663,IF(AS235 = 0,0.545,0))","v":0.54500000000000004},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL235,BR235,BS235,BT235,BU235,BV235,BW235,BX235,BY235,AE235,AH235,AI235,AJ235,AK235,AL235,AM235,AN235,AO235,AP235,BZ235,CA235)","v":120.89753639452272},122.2320087278211,196.84581689173052,3898.7540142360835,71.445732522110873,1029.1964943728708,239.08589104153111,0,5678.4574941866704,0,null,4087,null,null,4087,1,1.3893950316091681,1,1000,null,"RGGI",null,"X=$4087.00",null,"X=if(AS235=6,3101,if(AS235=0,117,20))",0,0,"X=if(AS235=6,0.053,if(AS235=0,0.053,0.053))",0,0,"X=if(AS235=6,0.678,if(AS235=0,0.026,0))","X=if(AS235=6,0.053,if(AS235=0,0.053,0.053))","X=if(AS235=1,12.663,if(AS235=0,1.140,0))*10","X=if(AS235=2,12.663,if(AS235=0,1.659,0))","X=if(AS235=3,12.663,if(AS235 = 0,8.661,0))","X=if(AS235=4,12.663,if(AS235 = 0,0.177,0))","X=if(AS235=5,12.663,if(AS235 = 0,0.545,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DQ235,$ED235:$IG235),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DR235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DS235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DT235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DU235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DV235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DW235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DX235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DY235,$ED235:$IG235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED235:$IG235,MATCH(0,COUNTIF($DO235:DZ235,$ED235:$IG235),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Home Energy Savings Program - Other Fuels","Basement Insulation","BB","2019-07-01","2020-06-30","Per Measure","$3763.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","if({Fuel Type}=6,2672,if({Fuel Type}=0,102,0))",null,null,"0",null,null,"if({Fuel Type}=6,0.663,if({Fuel Type}=0,0.025,0))","0","if({Fuel Type}=1,10.986,if({Fuel Type}=0,0.989,0))*10","if({Fuel Type}=2,10.986,if({Fuel Type} = 0,1.439,0))","if({Fuel Type}=3,10.986,if({Fuel Type} = 0,7.514,0))","if({Fuel Type}=4,10.986,if({Fuel Type} = 0,0.154,0))","if({Fuel Type}=5,10.986,if({Fuel Type} = 0,0.472,0))","0.0000","2019-07-01","2020-06-30",25,1,0,0,0,0,0,1,1,1,0.25,0,null,"{Fuel Type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS236=6,2672,IF(AS236=0,102,0))","v":102},0,0,{"$f":"0","v":0},0,0,{"$f":"IF(AS236=6,0.663,IF(AS236=0,0.025,0))","v":2.5000000000000001E-2},{"$f":"0","v":0},{"$f":"IF(AS236=1,10.986,IF(AS236=0,0.989,0))*10","v":9.89},{"$f":"IF(AS236=2,10.986,IF(AS236 = 0,1.439,0))","v":1.4390000000000001},{"$f":"IF(AS236=3,10.986,IF(AS236 = 0,7.514,0))","v":7.5140000000000002},{"$f":"IF(AS236=4,10.986,IF(AS236 = 0,0.154,0))","v":0.154},{"$f":"IF(AS236=5,10.986,IF(AS236 = 0,0.472,0))","v":0.47199999999999998},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL236,BR236,BS236,BT236,BU236,BV236,BW236,BX236,BY236,AE236,AH236,AI236,AJ236,AK236,AL236,AM236,AN236,AO236,AP236,BZ236,CA236)","v":0},58.205718441819577,170.77237974203643,3382.43132005195,62.161823776299855,892.71474105036816,207.0615423332159,0,4773.3475253956904,0,null,3763,null,null,3763,1,1.2684952233313023,1,1000,null,"RGGI",null,"X=$3763.00",null,"X=if(AS236=6,2672,if(AS236=0,102,0))",0,0,"X=0",0,0,"X=if(AS236=6,0.663,if(AS236=0,0.025,0))","X=0","X=if(AS236=1,10.986,if(AS236=0,0.989,0))*10","X=if(AS236=2,10.986,if(AS236 = 0,1.439,0))","X=if(AS236=3,10.986,if(AS236 = 0,7.514,0))","X=if(AS236=4,10.986,if(AS236 = 0,0.154,0))","X=if(AS236=5,10.986,if(AS236 = 0,0.472,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DQ236,$ED236:$IG236),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DR236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DS236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DT236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DU236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DV236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DW236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DX236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DY236,$ED236:$IG236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED236:$IG236,MATCH(0,COUNTIF($DO236:DZ236,$ED236:$IG236),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","",null,1]
["Home Energy Savings Program - Other Fuels","Wall Insulation","BW","2019-07-01","2020-06-30","Per Measure","$3752.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Calculated","if({Fuel Type}=6,4879,if({Fuel Type}=0,216,32))",null,null,"if({Fuel Type}=6,0.068,if({Fuel Type}=0,0.068,0.068))",null,null,"if({Fuel Type}=6,1.202,if({Fuel Type}=0,0.046,0))","if({Fuel Type}=6,0.068,if({Fuel Type}=0,0.068,0.068))","if({Fuel Type}=1,20.034,if({Fuel Type}=0,1.793,0))*10","if({Fuel Type}=2,20.034,if({Fuel Type} = 0,2.610,0))","if({Fuel Type}=3,20.034,if({Fuel Type} = 0,13.628,0))","if({Fuel Type}=4,20.034,if({Fuel Type} = 0,0.279,0))","if({Fuel Type}=5,20.034,if({Fuel Type} = 0,0.857,0))","0.0000","2019-07-01","2020-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,{"$f":"DR237","v":"{Fuel Type}"},0,{"$f":"DS237","v":""},null,{"$f":"DT237","v":""},null,{"$f":"DU237","v":""},null,{"$f":"DV237","v":""},null,{"$f":"DW237","v":""},null,{"$f":"DX237","v":""},null,{"$f":"DY237","v":""},null,{"$f":"DZ237","v":""},null,{"$f":"EA237","v":""},null,{"$f":"IF(AS237=6,4879,IF(AS237=0,216,32))","v":216},0,0,{"$f":"IF(AS237=6,0.068,IF(AS237=0,0.068,0.068))","v":6.8000000000000005E-2},0,0,{"$f":"IF(AS237=6,1.202,IF(AS237=0,0.046,0))","v":4.5999999999999999E-2},{"$f":"IF(AS237=6,0.068,IF(AS237=0,0.068,0.068))","v":6.8000000000000005E-2},{"$f":"IF(AS237=1,20.034,IF(AS237=0,1.793,0))*10","v":17.93},{"$f":"IF(AS237=2,20.034,IF(AS237 = 0,2.61,0))","v":2.61},{"$f":"IF(AS237=3,20.034,IF(AS237 = 0,13.628,0))","v":13.628},{"$f":"IF(AS237=4,20.034,IF(AS237 = 0,0.279,0))","v":0.27900000000000003},{"$f":"IF(AS237=5,20.034,IF(AS237 = 0,0.857,0))","v":0.85699999999999998},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL237,BR237,BS237,BT237,BU237,BV237,BW237,BX237,BY237,AE237,AH237,AI237,AJ237,AK237,AL237,AM237,AN237,AO237,AP237,BZ237,CA237)","v":223.19545180527268},186.25829901382261,309.60048218146738,6134.6518538285818,112.61784956875107,1619.1698916896876,375.95708004145342,0,{"$f":"(--(CB237>0))*CB237+(--(CC237>0))*CC237+(--(CD237>0))*CD237+(--(CE237>0))*CE237+(--(CF237>0))*CF237+(--(CG237>0))*CG237+(--(CH237>0))*CH237+(--(CI237>0))*CI237","v":8961.4509081290362},{"$f":"(--(CB237<0))*-CB237+(--(CC237<0))*-CC237+(--(CD237<0))*-CD237+(--(CE237<0))*-CE237+(--(CF237<0))*-CF237+(--(CG237<0))*-CG237+(--(CH237<0))*-CH237+(--(CI237<0))*-CI237","v":0},null,3752,null,null,{"$f":"CK237+CM237","v":3752},{"$f":"IF(NetOrGross=\"Net\",(1-AO237+AP237),1)","v":1},{"$f":"(SUMPRODUCT(CB237:CI237,--(CB237:CI237>0))+CL237)*CQ237/((-SUMPRODUCT(CB237:CI237,--(CB237:CI237<0))+MAX(CM237,CT237)+CN237+CO237)*CQ237+IF(FRIncentives=\"Yes\",CT237*(1-CQ237),0))","v":2.3884464040855642},1,1000,null,"RGGI",null,{"$f":"IF(G237=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G237,$EA237,$EA$2&ROW($EA237)),$DZ237,$DZ$2&ROW($DZ237)),$DY237,$DY$2&ROW($DY237)),$DX237,$DX$2&ROW($DX237)),$DW237,$DW$2&ROW($DW237)),$DV237,$DV$2&ROW($DV237)),$DU237,$DU$2&ROW($DU237)),$DT237,$DT$2&ROW($DT237)),$DS237,$DS$2&ROW($DS237)),$DR237,$DR$2&ROW($DR237)),$DQ237,$DQ$2&ROW($DQ237)),$DP237,$DP$2&ROW($DP237)))","v":"X=$3752.00"},null,{"$f":"IF(O237=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O237,$EA237,$EA$2&ROW($EA237)),$DZ237,$DZ$2&ROW($DZ237)),$DY237,$DY$2&ROW($DY237)),$DX237,$DX$2&ROW($DX237)),$DW237,$DW$2&ROW($DW237)),$DV237,$DV$2&ROW($DV237)),$DU237,$DU$2&ROW($DU237)),$DT237,$DT$2&ROW($DT237)),$DS237,$DS$2&ROW($DS237)),$DR237,$DR$2&ROW($DR237)),$DQ237,$DQ$2&ROW($DQ237)),$DP237,$DP$2&ROW($DP237)))","v":"X=if(AS237=6,4879,if(AS237=0,216,32))"},0,0,"X=if(AS237=6,0.068,if(AS237=0,0.068,0.068))",0,0,"X=if(AS237=6,1.202,if(AS237=0,0.046,0))","X=if(AS237=6,0.068,if(AS237=0,0.068,0.068))","X=if(AS237=1,20.034,if(AS237=0,1.793,0))*10","X=if(AS237=2,20.034,if(AS237 = 0,2.610,0))","X=if(AS237=3,20.034,if(AS237 = 0,13.628,0))","X=if(AS237=4,20.034,if(AS237 = 0,0.279,0))","X=if(AS237=5,20.034,if(AS237 = 0,0.857,0))","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DQ237,$ED237:$IG237),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DR237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DS237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DT237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DU237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DV237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DW237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DX237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DY237,$ED237:$IG237),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED237:$IG237,MATCH(0,COUNTIF($DO237:DZ237,$ED237:$IG237),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G237,FIND(CHAR(160),SUBSTITUTE($G237,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G237,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G237,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O237,FIND(CHAR(160),SUBSTITUTE($O237,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O237,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O237,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($R237,FIND(CHAR(160),SUBSTITUTE($R237,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R237,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R237,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($U237,FIND(CHAR(160),SUBSTITUTE($U237,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U237,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U237,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($V237,FIND(CHAR(160),SUBSTITUTE($V237,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V237,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V237,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($W237,FIND(CHAR(160),SUBSTITUTE($W237,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W237,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W237,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($X237,FIND(CHAR(160),SUBSTITUTE($X237,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X237,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X237,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($Y237,FIND(CHAR(160),SUBSTITUTE($Y237,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y237,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y237,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($Z237,FIND(CHAR(160),SUBSTITUTE($Z237,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z237,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z237,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($AA237,FIND(CHAR(160),SUBSTITUTE($AA237,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA237,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA237,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($AB237,FIND(CHAR(160),SUBSTITUTE($AB237,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB237,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB237,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DR237:EA237,\"\")","v":1}]
["Home Energy Savings Program - Other Fuels","Pellet Boiler","APB","2019-07-01","2020-06-30","Per Measure","$12942.00",0,"Manual Entry","$0.00",0,"2019-07-01","2020-06-30","Per Measure","0.0000",null,null,"0.0000",null,null,"0.0000","0.0000","0.0000","37.0240","36.1430","0.0000",-67.016999999999996,"0.0000","2019-07-01","2020-06-30",25,0,0,0,0,0,0,1,1,1,0.35,0.06,null,{"$f":"DR238","v":""},null,{"$f":"DS238","v":""},null,{"$f":"DT238","v":""},null,{"$f":"DU238","v":""},null,{"$f":"DV238","v":""},null,{"$f":"DW238","v":""},null,{"$f":"DX238","v":""},null,{"$f":"DY238","v":""},null,{"$f":"DZ238","v":""},null,{"$f":"EA238","v":""},null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"37.024","v":37.024000000000001},{"$f":"36.143","v":36.143000000000001},{"$f":"0","v":0},-67.016999999999996,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL238,BR238,BS238,BT238,BU238,BV238,BW238,BX238,BY238,AE238,AH238,AI238,AJ238,AK238,AL238,AM238,AN238,AO238,AP238,BZ238,CA238)","v":0},0,0,16269.791748820553,0,22968.638340965139,-29399.668183358324,0,{"$f":"(--(CB238>0))*CB238+(--(CC238>0))*CC238+(--(CD238>0))*CD238+(--(CE238>0))*CE238+(--(CF238>0))*CF238+(--(CG238>0))*CG238+(--(CH238>0))*CH238+(--(CI238>0))*CI238","v":39238.430089785688},{"$f":"(--(CB238<0))*-CB238+(--(CC238<0))*-CC238+(--(CD238<0))*-CD238+(--(CE238<0))*-CE238+(--(CF238<0))*-CF238+(--(CG238<0))*-CG238+(--(CH238<0))*-CH238+(--(CI238<0))*-CI238","v":29399.668183358324},null,{"$f":"12942","v":12942},null,null,{"$f":"CK238+CM238","v":42341.668183358328},{"$f":"IF(NetOrGross=\"Net\",(1-AO238+AP238),1)","v":1},{"$f":"(SUMPRODUCT(CB238:CI238,--(CB238:CI238>0))+CL238)*CQ238/((-SUMPRODUCT(CB238:CI238,--(CB238:CI238<0))+MAX(CM238,CT238)+CN238+CO238)*CQ238+IF(FRIncentives=\"Yes\",CT238*(1-CQ238),0))","v":0.92670959301522482},1,6000,null,"RGGI",null,{"$f":"IF(G238=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G238,$EA238,$EA$2&ROW($EA238)),$DZ238,$DZ$2&ROW($DZ238)),$DY238,$DY$2&ROW($DY238)),$DX238,$DX$2&ROW($DX238)),$DW238,$DW$2&ROW($DW238)),$DV238,$DV$2&ROW($DV238)),$DU238,$DU$2&ROW($DU238)),$DT238,$DT$2&ROW($DT238)),$DS238,$DS$2&ROW($DS238)),$DR238,$DR$2&ROW($DR238)),$DQ238,$DQ$2&ROW($DQ238)),$DP238,$DP$2&ROW($DP238)))","v":"X=$12942.00"},null,"X=0.0000",0,0,"X=0.0000",0,0,"X=0.0000","X=0.0000","X=0.0000","X=37.0240","X=36.1430","X=0.0000","X=-67.017","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DQ238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DR238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DS238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DT238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DU238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DV238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DW238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DX238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DY238,$ED238:$IG238),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED238:$IG238,MATCH(0,COUNTIF($DO238:DZ238,$ED238:$IG238),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR238:EA238,\"\")","v":0}]
["Home Energy Savings Program - Other Fuels","Pellet Boiler - 85% efficiency","APB_85","2018-07-01","2019-06-30","Per Measure","$12942.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Per Measure","0.0000",null,null,"0.0000",null,null,"0.0000","0.0000","0.0000","37.0240","36.1430","0.0000","-45.6800","0.0000","2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.34499999999999997,0.06,null,{"$f":"DR239","v":""},null,{"$f":"DS239","v":""},null,{"$f":"DT239","v":""},null,{"$f":"DU239","v":""},null,{"$f":"DV239","v":""},null,{"$f":"DW239","v":""},null,{"$f":"DX239","v":""},null,{"$f":"DY239","v":""},null,{"$f":"DZ239","v":""},null,{"$f":"EA239","v":""},null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"37.024","v":37.024000000000001},{"$f":"36.143","v":36.143000000000001},{"$f":"0","v":0},{"$f":"-45.68","v":-45.68},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL239,BR239,BS239,BT239,BU239,BV239,BW239,BX239,BY239,AE239,AH239,AI239,AJ239,AK239,AL239,AM239,AN239,AO239,AP239,BZ239,CA239)","v":0},0,0,16269.791748820553,0,22968.638340965139,-20039.345876655309,0,{"$f":"(--(CB239>0))*CB239+(--(CC239>0))*CC239+(--(CD239>0))*CD239+(--(CE239>0))*CE239+(--(CF239>0))*CF239+(--(CG239>0))*CG239+(--(CH239>0))*CH239+(--(CI239>0))*CI239","v":39238.430089785688},{"$f":"(--(CB239<0))*-CB239+(--(CC239<0))*-CC239+(--(CD239<0))*-CD239+(--(CE239<0))*-CE239+(--(CF239<0))*-CF239+(--(CG239<0))*-CG239+(--(CH239<0))*-CH239+(--(CI239<0))*-CI239","v":20039.345876655309},null,{"$f":"12942","v":12942},null,null,{"$f":"CK239+CM239","v":32981.345876655309},{"$f":"IF(NetOrGross=\"Net\",(1-AO239+AP239),1)","v":1},{"$f":"(SUMPRODUCT(CB239:CI239,--(CB239:CI239>0))+CL239)*CQ239/((-SUMPRODUCT(CB239:CI239,--(CB239:CI239<0))+MAX(CM239,CT239)+CN239+CO239)*CQ239+IF(FRIncentives=\"Yes\",CT239*(1-CQ239),0))","v":1.1897158544266453},1,6000,null,"RGGI",null,{"$f":"IF(G239=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G239,$EA239,$EA$2&ROW($EA239)),$DZ239,$DZ$2&ROW($DZ239)),$DY239,$DY$2&ROW($DY239)),$DX239,$DX$2&ROW($DX239)),$DW239,$DW$2&ROW($DW239)),$DV239,$DV$2&ROW($DV239)),$DU239,$DU$2&ROW($DU239)),$DT239,$DT$2&ROW($DT239)),$DS239,$DS$2&ROW($DS239)),$DR239,$DR$2&ROW($DR239)),$DQ239,$DQ$2&ROW($DQ239)),$DP239,$DP$2&ROW($DP239)))","v":"X=$12942.00"},null,"X=0.0000",0,0,"X=0.0000",0,0,"X=0.0000","X=0.0000","X=0.0000","X=37.0240","X=36.1430","X=0.0000","X=-45.6800","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DQ239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DR239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DS239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DT239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DU239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DV239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DW239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DX239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DY239,$ED239:$IG239),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED239:$IG239,MATCH(0,COUNTIF($DO239:DZ239,$ED239:$IG239),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR239:EA239,\"\")","v":0}]
["Home Energy Savings Program - Other Fuels","Duct Insulation","DDI","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,{Basement Supply} * 2299 + {Basement Return} * 555 + {Attic Supply} * 2549 + {Attic Return} * 739,0) + if({Fuel Type}=6,0,{Attic Supply} * 1)",null,null,"if({Fuel Type}=6,{Basement Supply} * 0.006 + {Basement Return} * 0.002 + {Attic Supply} * 0.012 + {Attic Return} * 0.007,0) + if({Fuel Type}=0,0,{Basement Supply} * 0.006 + {Basement Return} * 0.002 + {Attic Supply} * 0.012 + {Attic Return} * 0.007)",null,null,"if({Fuel Type}=6,{Basement Supply} * 1.31 + {Basement Return} * 0.316 + {Attic Supply} * 1.453 + {Attic Return} * 0.421,0)","if({Fuel Type}=6,{Basement Supply} * 0.006 + {Basement Return} * 0.002 + {Attic Supply} * 0.012 + {Attic Return} * 0.007,0)+if({Fuel Type}=6,0,{Basement Supply} * 0.006 + {Basement Return} * 0.002 + {Attic Supply} * 0.012 + {Attic Return} * 0.007)","(if({Fuel Type}=1,{Basement Supply} * 9.743 + {Basement Return} * 2.352 + {Attic Supply} * 10.802 + {Attic Return} * 3.132,0)*10)+(if({Fuel Type}=0,{Basement Supply} * 5.1845 + {Basement Return} * 1.2523 + {Attic Supply} * 5.7463 + {Attic Return} * 1.6654,0)*10)","if({Fuel Type}=2,{Basement Supply} * 9.743 + {Basement Return} * 2.352 + {Attic Supply} * 10.802 + {Attic Return} * 3.132,0)+if({Fuel Type}=0,{Basement Supply} * 3.7032 + {Basement Return} * 0.8945 + {Attic Supply} * 4.1045 + {Attic Return} * 1.1896,0)","if({Fuel Type}=3,{Basement Supply} * 9.743 + {Basement Return} * 2.352 + {Attic Supply} * 10.802 + {Attic Return} * 3.132,0) + if({Fuel Type}=0,{Basement Supply} * 0.8625 + {Basement Return} * 0.2083 + {Attic Supply} * 0.9559 + {Attic Return} * 0.277,0)","if({Fuel Type}=4,{Basement Supply} * 9.743 + {Basement Return} * 2.352 + {Attic Supply} * 10.802 + {Attic Return} * 3.132,0)","if({Fuel Type}=5,{Basement Supply} * 9.743 + {Basement Return} * 2.352 + {Attic Supply} * 10.802 + {Attic Return} * 3.132,0)",null,"2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.25,0,null,"{Project Cost}",1000,"{Fuel Type}",0,"{Basement Supply}",1,"{Basement Return}",0,"{Attic Supply}",0,"{Attic Return}",0,"",null,"",null,"",null,"",null,{"$f":"IF(AU240=6,AW240 * 2299 + AY240 * 555 + BA240 * 2549 + BC240 * 739,0) + IF(AU240=6,0,BA240 * 1)","v":0},0,0,{"$f":"IF(AU240=6,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007,0) + IF(AU240=0,0,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007)","v":0},0,0,{"$f":"IF(AU240=6,AW240 * 1.31 + AY240 * 0.316 + BA240 * 1.453 + BC240 * 0.421,0)","v":0},{"$f":"IF(AU240=6,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007,0)+IF(AU240=6,0,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007)","v":6.0000000000000001E-3},{"$f":"(IF(AU240=1,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)*10)+(IF(AU240=0,AW240 * 5.1845 + AY240 * 1.2523 + BA240 * 5.7463 + BC240 * 1.6654,0)*10)","v":51.844999999999999},{"$f":"IF(AU240=2,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)+IF(AU240=0,AW240 * 3.7032 + AY240 * 0.8945 + BA240 * 4.1045 + BC240 * 1.1896,0)","v":3.7031999999999998},{"$f":"IF(AU240=3,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0) + IF(AU240=0,AW240 * 0.8625 + AY240 * 0.2083 + BA240 * 0.9559 + BC240 * 0.277,0)","v":0.86250000000000004},{"$f":"IF(AU240=4,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)","v":0},{"$f":"IF(AU240=5,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)","v":0},0,"Res","RGGI DR",{"$f":"Benefits(BL240,BR240,BS240,BT240,BU240,BV240,BW240,BX240,BY240,AE240,AH240,AI240,AJ240,AK240,AL240,AM240,AN240,AO240,AP240,BZ240,CA240)","v":0},6.9846862130183496,895.21678743436564,388.2548594017577,0,2297.3601313813224,0,0,3587.8164644304643,0,null,{"$f":"AS240","v":1000},null,null,1000,1,3.5878164644304644,1,200,null,"RGGI",null,"X=AS240",null,"X=if(AU240=6,AW240 * 2299 + AY240 * 555 + BA240 * 2549 + BC240 * 739,0) + if(AU240=6,0,BA240 * 1)",0,0,"X=if(AU240=6,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007,0) + if(AU240=0,0,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007)",0,0,"X=if(AU240=6,AW240 * 1.31 + AY240 * 0.316 + BA240 * 1.453 + BC240 * 0.421,0)","X=if(AU240=6,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007,0)+if(AU240=6,0,AW240 * 0.006 + AY240 * 0.002 + BA240 * 0.012 + BC240 * 0.007)","X=(if(AU240=1,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)*10)+(if(AU240=0,AW240 * 5.1845 + AY240 * 1.2523 + BA240 * 5.7463 + BC240 * 1.6654,0)*10)","X=if(AU240=2,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)+if(AU240=0,AW240 * 3.7032 + AY240 * 0.8945 + BA240 * 4.1045 + BC240 * 1.1896,0)","X=if(AU240=3,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0) + if(AU240=0,AW240 * 0.8625 + AY240 * 0.2083 + BA240 * 0.9559 + BC240 * 0.277,0)","X=if(AU240=4,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)","X=if(AU240=5,AW240 * 9.743 + AY240 * 2.352 + BA240 * 10.802 + BC240 * 3.132,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DQ240,$ED240:$IG240),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DR240,$ED240:$IG240),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DS240,$ED240:$IG240),0)),\"\")","v":"{Basement Supply}"},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DT240,$ED240:$IG240),0)),\"\")","v":"{Basement Return}"},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DU240,$ED240:$IG240),0)),\"\")","v":"{Attic Supply}"},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DV240,$ED240:$IG240),0)),\"\")","v":"{Attic Return}"},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DW240,$ED240:$IG240),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DX240,$ED240:$IG240),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DY240,$ED240:$IG240),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED240:$IG240,MATCH(0,COUNTIF($DO240:DZ240,$ED240:$IG240),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G240,FIND(CHAR(160),SUBSTITUTE($G240,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G240,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G240,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Project Cost}"},"","","","","","","","","",{"$f":"IFERROR(MID($O240,FIND(CHAR(160),SUBSTITUTE($O240,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O240,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O240,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","{Fuel Type}","{Attic Supply}","","","",{"$f":"IFERROR(MID($R240,FIND(CHAR(160),SUBSTITUTE($R240,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R240,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R240,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","{Fuel Type}","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}",{"$f":"IFERROR(MID($U240,FIND(CHAR(160),SUBSTITUTE($U240,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U240,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U240,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","",{"$f":"IFERROR(MID($V240,FIND(CHAR(160),SUBSTITUTE($V240,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V240,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V240,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","{Fuel Type}","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}",{"$f":"IFERROR(MID($W240,FIND(CHAR(160),SUBSTITUTE($W240,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W240,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W240,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","{Fuel Type}","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}",{"$f":"IFERROR(MID($X240,FIND(CHAR(160),SUBSTITUTE($X240,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X240,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X240,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","{Fuel Type}","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}",{"$f":"IFERROR(MID($Y240,FIND(CHAR(160),SUBSTITUTE($Y240,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y240,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y240,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","{Fuel Type}","{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}",{"$f":"IFERROR(MID($Z240,FIND(CHAR(160),SUBSTITUTE($Z240,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z240,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z240,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","",{"$f":"IFERROR(MID($AA240,FIND(CHAR(160),SUBSTITUTE($AA240,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA240,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA240,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Fuel Type}"},"{Basement Supply}","{Basement Return}","{Attic Supply}","{Attic Return}","","","","","",{"$f":"IFERROR(MID($AB240,FIND(CHAR(160),SUBSTITUTE($AB240,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB240,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB240,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,6]
["Home Energy Savings Program - Other Fuels","Duct Sealing","DDS","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,1170,168)",null,null,"0.006",null,null,"if({Fuel Type}=6,1.817,0)","0.006","if({Fuel Type}=1,6.607,if({Fuel Type}=0,3.496,0))*10","if({Fuel Type}=2,6.607,if({Fuel Type}=0,2.497,0))","if({Fuel Type}=3,6.607,if({Fuel Type}=0,0.582,0))","if({Fuel Type}=4,6.607,0)","if({Fuel Type}=5,6.607,0)",null,"2018-07-01","2019-06-30",25,0,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.25,0,null,"{Project Cost}",1000,"{Fuel Type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AU241=6,1170,168)","v":168},0,0,{"$f":"0.006","v":6.0000000000000001E-3},0,0,{"$f":"IF(AU241=6,1.817,0)","v":0},{"$f":"0.006","v":6.0000000000000001E-3},{"$f":"IF(AU241=1,6.607,IF(AU241=0,3.496,0))*10","v":34.96},{"$f":"IF(AU241=2,6.607,IF(AU241=0,2.497,0))","v":2.4969999999999999},{"$f":"IF(AU241=3,6.607,IF(AU241=0,0.582,0))","v":0.58199999999999996},{"$f":"IF(AU241=4,6.607,0)","v":0},{"$f":"IF(AU241=5,6.607,0)","v":0},0,"Res","RGGI DR",{"$f":"Benefits(BL241,BR241,BS241,BT241,BU241,BV241,BW241,BX241,BY241,AE241,AH241,AI241,AJ241,AK241,AL241,AM241,AN241,AO241,AP241,BZ241,CA241)","v":173.59646251521207},6.9846862130183496,603.66050513464029,261.98762686588162,0,1549.0679002104027,0,0,2595.2971809391547,0,null,{"$f":"AS241","v":1000},null,null,1000,1,2.5952971809391547,1,200,null,"RGGI",null,"X=AS241",null,"X=if(AU241=6,1170,168)",0,0,"X=0.006",0,0,"X=if(AU241=6,1.817,0)","X=0.006","X=if(AU241=1,6.607,if(AU241=0,3.496,0))*10","X=if(AU241=2,6.607,if(AU241=0,2.497,0))","X=if(AU241=3,6.607,if(AU241=0,0.582,0))","X=if(AU241=4,6.607,0)","X=if(AU241=5,6.607,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DQ241,$ED241:$IG241),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DR241,$ED241:$IG241),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DS241,$ED241:$IG241),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DT241,$ED241:$IG241),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DU241,$ED241:$IG241),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DV241,$ED241:$IG241),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DW241,$ED241:$IG241),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DX241,$ED241:$IG241),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DY241,$ED241:$IG241),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED241:$IG241,MATCH(0,COUNTIF($DO241:DZ241,$ED241:$IG241),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","{Fuel Type}","","","","","","","","","","","","","","","","","","","","{Fuel Type}","","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","","","","","","","","","","{Fuel Type}","","","","","","","","","","","","","","","","","","","",null,2]
["Home Energy Savings Program - Other Fuels","Geothermal HP Closed Loop","GCL","2018-07-01","2019-06-30","Per Measure","$31000.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Per Measure","-6588.0000",null,null,"-2.5730",null,null,"-2.0480","-0.0150","0.0000","0.0000","109.5240","0.0000","0.0000","0.0000","2018-07-01","2019-06-30",25,0.79600000000000004,0.10199999999999999,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.34499999999999997,0.06,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"-6588","v":-6588},0,0,{"$f":"-2.573","v":-2.573},0,0,{"$f":"-2.048","v":-2.048},{"$f":"-0.015","v":-1.4999999999999999E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"109.524","v":109.524},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL242,BR242,BS242,BT242,BU242,BV242,BW242,BX242,BY242,AE242,AH242,AI242,AJ242,AK242,AL242,AM242,AN242,AO242,AP242,BZ242,CA242)","v":-7740.623334215501},-4785.6741702864028,0,49302.290111441282,0,0,0,0,49302.290111441282,12526.297504501905,null,{"$f":"31000","v":31000},null,null,43526.297504501905,1,1.132701216002624,1,3000,null,"RGGI",null,"X=$31000.00",null,"X=-6588.0000",0,0,"X=-2.5730",0,0,"X=-2.0480","X=-0.0150","X=0.0000","X=0.0000","X=109.5240","X=0.0000","X=0.0000","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DQ242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DR242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DS242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DT242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DU242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DV242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DW242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DX242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DY242,$ED242:$IG242),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED242:$IG242,MATCH(0,COUNTIF($DO242:DZ242,$ED242:$IG242),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Other Fuels","Geothermal HP Open Loop","GOL","2018-07-01","2019-06-30","Per Measure","$31000.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Per Measure","-6588.0000",null,null,"-2.5730",null,null,"-2.0480","-0.0150","0.0000","0.0000","109.5240","0.0000","0.0000","0.0000","2018-07-01","2019-06-30",25,0.79600000000000004,0.10199999999999999,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.34499999999999997,0.06,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"-6588","v":-6588},0,0,{"$f":"-2.573","v":-2.573},0,0,{"$f":"-2.048","v":-2.048},{"$f":"-0.015","v":-1.4999999999999999E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"109.524","v":109.524},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL243,BR243,BS243,BT243,BU243,BV243,BW243,BX243,BY243,AE243,AH243,AI243,AJ243,AK243,AL243,AM243,AN243,AO243,AP243,BZ243,CA243)","v":-7740.623334215501},-4785.6741702864028,0,49302.290111441282,0,0,0,0,49302.290111441282,12526.297504501905,null,{"$f":"31000","v":31000},null,null,43526.297504501905,1,1.132701216002624,1,3000,null,"RGGI",null,"X=$31000.00",null,"X=-6588.0000",0,0,"X=-2.5730",0,0,"X=-2.0480","X=-0.0150","X=0.0000","X=0.0000","X=109.5240","X=0.0000","X=0.0000","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DQ243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DR243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DS243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DT243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DU243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DV243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DW243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DX243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DY243,$ED243:$IG243),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED243:$IG243,MATCH(0,COUNTIF($DO243:DZ243,$ED243:$IG243),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Other Fuels","Hydronic Heating Pipe Insulation","DPI","2018-07-01","2019-06-30","Calculated","{Project Cost}",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","0",null,null,"0",null,null,"0","0","if({Fuel Type}=1,4.807,if({Fuel Type} = 0,1.793))*10","if({Fuel Type}=2,4.807,if({Fuel Type} = 0,2.322,0))","if({Fuel Type}=3,4.807,if({Fuel Type} = 0,0.6923,0))","if({Fuel Type}=4,4.807,0)","if({Fuel Type}=5,4.807,0)",null,"2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.25,0,null,"{Project Cost}",1000,"{Fuel Type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AU244=1,4.807,IF(AU244 = 0,1.793))*10","v":17.93},{"$f":"IF(AU244=2,4.807,IF(AU244 = 0,2.322,0))","v":2.3220000000000001},{"$f":"IF(AU244=3,4.807,IF(AU244 = 0,0.6923,0))","v":0.69230000000000003},{"$f":"IF(AU244=4,4.807,0)","v":0},{"$f":"IF(AU244=5,4.807,0)","v":0},0,"Res","RGGI DR",{"$f":"Benefits(BL244,BR244,BS244,BT244,BU244,BV244,BW244,BX244,BY244,AE244,AH244,AI244,AJ244,AK244,AL244,AM244,AN244,AO244,AP244,BZ244,CA244)","v":0},0,309.60048218146738,311.63923381314413,0,1440.5028691584121,0,0,2061.7425851530234,0,null,{"$f":"AS244","v":1000},null,null,1000,1,2.0617425851530236,1,200,null,"RGGI",null,"X=AS244",null,"X=0",0,0,"X=0",0,0,"X=0","X=0","X=if(AU244=1,4.807,if(AU244 = 0,1.793))*10","X=if(AU244=2,4.807,if(AU244 = 0,2.322,0))","X=if(AU244=3,4.807,if(AU244 = 0,0.6923,0))","X=if(AU244=4,4.807,0)","X=if(AU244=5,4.807,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DQ244,$ED244:$IG244),0)),\"\")","v":"{Project Cost}"},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DR244,$ED244:$IG244),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DS244,$ED244:$IG244),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DT244,$ED244:$IG244),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DU244,$ED244:$IG244),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DV244,$ED244:$IG244),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DW244,$ED244:$IG244),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DX244,$ED244:$IG244),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DY244,$ED244:$IG244),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED244:$IG244,MATCH(0,COUNTIF($DO244:DZ244,$ED244:$IG244),0)),\"\")","v":""},null,null,"{Project Cost}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","","","","","","","","","","{Fuel Type}","","","","","","","","","","","","","","","","","","","",null,2]
["Home Energy Savings Program - Other Fuels",null,null,null,null,null,null,0,null,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DQ245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DR245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DS245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DT245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DU245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DV245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DW245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DX245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DY245,$ED245:$IG245),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED245:$IG245,MATCH(0,COUNTIF($DO245:DZ245,$ED245:$IG245),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Low Income Direct Install - Electric","Direct Install Bundle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL247+(10*BL251)+BL252+BL253+BL254","v":2043},{"$f":"BM247+(10*BM251)+BM252+BM253+BM254","v":0},0,0.63600000000000001,0,0,0.31816800000000001,0.20310900000000001,-0.1,-0.02,-0.18,-0.01,-0.05,{"$f":"BY247+(10*BY251)+BY252+BY253+BY254","v":6182},"Res","Default DR",{"$f":"CB247+(10*CB251)+CB252+CB253+CB254","v":1287.6004326759585},{"$f":"CC247+(10*CC251)+CC252+CC253+CC254","v":514.38660536799239},-0.5217703183794602,-22.084037592694486,-1.1001475032528372,-3.4621335402780047,-5.9782730974953111,354.01730869404889,2156.0043467380001,33.146362052100102,0,1962.46,0,0,1995.6063620521002,{"$f":"IF(NetOrGross=\"Net\",(1-AO246+AP246),1)","v":1},{"$f":"(SUMPRODUCT(CB246:CI246,--(CB246:CI246>0))+CL246)*CQ246/((-SUMPRODUCT(CB246:CI246,--(CB246:CI246<0))+MAX(CM246,CT246)+CN246+CO246)*CQ246+IF(FRIncentives=\"Yes\",CT246*(1-CQ246),0))","v":1.0803755629045804},1,{"$f":"CT247+(10*CT251)+CT252+CT253+CT254","v":1962.46}]
["Low Income Direct Install - Electric","Heat Pump Water Heater Direct Install","LIHPWH","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*2151)",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*0.424)",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*0.424)","if({Measure:Quantity}=0,0,{Measure:Quantity}*0.197)",null,null,null,null,null,null,"2018-07-01","2019-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0,0,null,{"$f":"DR247","v":"{Measure:Quantity}"},1,{"$f":"DS247","v":""},null,{"$f":"DT247","v":""},null,{"$f":"DU247","v":""},null,{"$f":"DV247","v":""},null,{"$f":"DW247","v":""},null,{"$f":"DX247","v":""},null,{"$f":"DY247","v":""},null,{"$f":"DZ247","v":""},null,{"$f":"EA247","v":""},null,1583,0,0,0.25800000000000001,0,0,0.25800000000000001,0.16300000000000001,0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL247,BR247,BS247,BT247,BU247,BV247,BW247,BX247,BY247,AE247,AH247,AI247,AJ247,AK247,AL247,AM247,AN247,AO247,AP247,BZ247,CA247)","v":1096.6132555705674},460.72459421084983,0,0,0,0,0,0,{"$f":"(--(CB247>0))*CB247+(--(CC247>0))*CC247+(--(CD247>0))*CD247+(--(CE247>0))*CE247+(--(CF247>0))*CF247+(--(CG247>0))*CG247+(--(CH247>0))*CH247+(--(CI247>0))*CI247","v":1557.3378497814172},{"$f":"(--(CB247<0))*-CB247+(--(CC247<0))*-CC247+(--(CD247<0))*-CD247+(--(CE247<0))*-CE247+(--(CF247<0))*-CF247+(--(CG247<0))*-CG247+(--(CH247<0))*-CH247+(--(CI247<0))*-CI247","v":0},null,{"$f":"1787.05","v":1787.05},null,null,{"$f":"CK247+CM247","v":1787.05},1,{"$f":"(SUMPRODUCT(CB247:CI247,--(CB247:CI247>0))+CL247)*CQ247/((-SUMPRODUCT(CB247:CI247,--(CB247:CI247<0))+MAX(CM247,CT247)+CN247+CO247)*CQ247+IF(FRIncentives=\"Yes\",CT247*(1-CQ247),0))","v":0.87145734578294798},1,{"$f":"CM247*CU247","v":1787.05},1,"Electric",null,{"$f":"IF(G247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":"X=$0.00"},null,{"$f":"IF(O247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":"X=if(AS247=0,0,AS247*2151)"},{"$f":"IF(P247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(Q247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(R247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":"X=if(AS247=0,0,AS247*0.424)"},{"$f":"IF(S247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(T247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(U247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":"X=if(AS247=0,0,AS247*0.424)"},{"$f":"IF(V247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":"X=if(AS247=0,0,AS247*0.197)"},{"$f":"IF(W247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(X247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(Y247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(Z247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(AA247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},{"$f":"IF(AB247=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB247,$EA247,$EA$2&ROW($EA247)),$DZ247,$DZ$2&ROW($DZ247)),$DY247,$DY$2&ROW($DY247)),$DX247,$DX$2&ROW($DX247)),$DW247,$DW$2&ROW($DW247)),$DV247,$DV$2&ROW($DV247)),$DU247,$DU$2&ROW($DU247)),$DT247,$DT$2&ROW($DT247)),$DS247,$DS$2&ROW($DS247)),$DR247,$DR$2&ROW($DR247)),$DQ247,$DQ$2&ROW($DQ247)),$DP247,$DP$2&ROW($DP247)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DQ247,$ED247:$IG247),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DR247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DS247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DT247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DU247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DV247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DW247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DX247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DY247,$ED247:$IG247),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED247:$IG247,MATCH(0,COUNTIF($DO247:DZ247,$ED247:$IG247),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G247,FIND(CHAR(160),SUBSTITUTE($G247,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G247,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G247,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O247,FIND(CHAR(160),SUBSTITUTE($O247,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O247,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O247,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","","","","","","","","",{"$f":"IFERROR(MID($R247,FIND(CHAR(160),SUBSTITUTE($R247,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R247,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R247,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","","","","","","","","",{"$f":"IFERROR(MID($U247,FIND(CHAR(160),SUBSTITUTE($U247,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U247,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U247,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","","","","","","","","",{"$f":"IFERROR(MID($V247,FIND(CHAR(160),SUBSTITUTE($V247,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V247,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V247,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","","","","","","","","",{"$f":"IFERROR(MID($W247,FIND(CHAR(160),SUBSTITUTE($W247,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W247,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W247,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X247,FIND(CHAR(160),SUBSTITUTE($X247,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X247,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X247,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y247,FIND(CHAR(160),SUBSTITUTE($Y247,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y247,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y247,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z247,FIND(CHAR(160),SUBSTITUTE($Z247,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z247,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z247,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA247,FIND(CHAR(160),SUBSTITUTE($AA247,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA247,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA247,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB247,FIND(CHAR(160),SUBSTITUTE($AB247,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB247,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB247,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DR247:EA247,\"\")","v":1}]
["Low Income Direct Install - Electric","LED Low Income Specialty Bulb Long Life","LILEDSPECL","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*40",null,null,"{Measure:Quantity}*0.058",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.007","{Measure:Quantity}*10*-0.002","{Measure:Quantity}*-0.003","{Measure:Quantity}*-0.029","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.008",null,"2018-07-01","2019-06-30",25,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS248*40","v":40},0,0,{"$f":"AS248*0.058","v":5.8000000000000003E-2},0,0,{"$f":"AS248*0.009","v":8.9999999999999993E-3},{"$f":"AS248*0.007","v":7.0000000000000001E-3},{"$f":"AS248*10*-0.002","v":-0.02},{"$f":"AS248*-0.003","v":-3.0000000000000001E-3},{"$f":"AS248*-0.029","v":-2.9000000000000001E-2},{"$f":"AS248*-0.001","v":-1E-3},{"$f":"AS248*-0.008","v":-8.0000000000000002E-3},0,"Res","Default DR",{"$f":"Benefits(BL248,BR248,BS248,BT248,BU248,BV248,BW248,BX248,BY248,AE248,AH248,AI248,AJ248,AK248,AL248,AM248,AN248,AO248,AP248,BZ248,CA248)","v":35.677439692575973},22.409201600100534,-0.26591452457303955,-10.051862041091304,-0.31080911888149948,-1.4330584098862758,-2.702328603331801,0,58.086641292676504,14.763972697763919,null,10,null,null,24.763972697763919,1,2.3456107790783296,1,10,1,"Electric",null,"X=$0.00",null,"X=AS248*40",0,0,"X=AS248*0.058",0,0,"X=AS248*0.009","X=AS248*0.007","X=AS248*10*-0.002","X=AS248*-0.003","X=AS248*-0.029","X=AS248*-0.001","X=AS248*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DQ248,$ED248:$IG248),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DR248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DS248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DT248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DU248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DV248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DW248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DX248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DY248,$ED248:$IG248),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED248:$IG248,MATCH(0,COUNTIF($DO248:DZ248,$ED248:$IG248),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Install - Electric","LED Low Income Specialty Bulb Short Life","LILEDSPECS","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*40",null,null,"{Measure:Quantity}*0.058",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.007","{Measure:Quantity}*10*-0.002","{Measure:Quantity}*-0.003","{Measure:Quantity}*-0.029","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.008",null,"2018-07-01","2019-06-30",21,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS249*40","v":40},0,0,{"$f":"AS249*0.058","v":5.8000000000000003E-2},0,0,{"$f":"AS249*0.009","v":8.9999999999999993E-3},{"$f":"AS249*0.007","v":7.0000000000000001E-3},{"$f":"AS249*10*-0.002","v":-0.02},{"$f":"AS249*-0.003","v":-3.0000000000000001E-3},{"$f":"AS249*-0.029","v":-2.9000000000000001E-2},{"$f":"AS249*-0.001","v":-1E-3},{"$f":"AS249*-0.008","v":-8.0000000000000002E-3},0,"Res","Default DR",{"$f":"Benefits(BL249,BR249,BS249,BT249,BU249,BV249,BW249,BX249,BY249,AE249,AH249,AI249,AJ249,AK249,AL249,AM249,AN249,AO249,AP249,BZ249,CA249)","v":31.254454195666842},19.522903708685551,-0.23376046011641904,-8.7160138876598534,-0.26950394352884471,-1.2418909577649331,-2.3432013072597107,0,50.777357904352392,12.804370556329761,null,9,null,null,21.804370556329761,1,2.3287697195006545,1,9,1,"Electric",null,"X=$0.00",null,"X=AS249*40",0,0,"X=AS249*0.058",0,0,"X=AS249*0.009","X=AS249*0.007","X=AS249*10*-0.002","X=AS249*-0.003","X=AS249*-0.029","X=AS249*-0.001","X=AS249*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DQ249,$ED249:$IG249),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DR249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DS249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DT249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DU249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DV249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DW249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DX249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DY249,$ED249:$IG249),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED249:$IG249,MATCH(0,COUNTIF($DO249:DZ249,$ED249:$IG249),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Install - Electric","LED Low Income Standard Bulb Long Life","LILEDSTANL","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,41,25)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.059,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.007,0.004)","{Measure:Quantity}*10*if({Wattage}>13,-0.002,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.003,-0.002)","{Measure:Quantity}*if({Wattage}>13,-0.03,-0.018)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.008,-0.005)",null,"2018-07-01","2019-06-30",9,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS250*IF(AU250>13,41,25)","v":25},0,0,{"$f":"AS250*IF(AU250>13,0.059,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS250*IF(AU250>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS250*IF(AU250>13,0.007,0.004)","v":4.0000000000000001E-3},{"$f":"AS250*10*IF(AU250>13,-0.002,-0.001)","v":-0.01},{"$f":"AS250*IF(AU250>13,-0.003,-0.002)","v":-2E-3},{"$f":"AS250*IF(AU250>13,-0.03,-0.018)","v":-1.7999999999999999E-2},{"$f":"AS250*IF(AU250>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS250*IF(AU250>13,-0.008,-0.005)","v":-5.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL250,BR250,BS250,BT250,BU250,BV250,BW250,BX250,BY250,AE250,AH250,AI250,AJ250,AK250,AL250,AM250,AN250,AO250,AP250,BZ250,CA250)","v":9.9065324268872761},5.973245076687026,-5.7874391956775552E-2,-2.4786616059187692,-0.12347799372965289,-0.38745468497973912,-0.67098755504002705,0,15.879777503574303,3.7184562316249639,null,6.71,null,null,10.428456231624963,1,1.5227352113170747,1,6.71,1,"Electric",null,"X=$0.00",null,"X=AS250*if(AU250>13,41,25)",0,0,"X=AS250*if(AU250>13,0.059,0.036)",0,0,"X=AS250*if(AU250>13,0.009,0.006)","X=AS250*if(AU250>13,0.007,0.004)","X=AS250*10*if(AU250>13,-0.002,-0.001)","X=AS250*if(AU250>13,-0.003,-0.002)","X=AS250*if(AU250>13,-0.03,-0.018)","X=AS250*if(AU250>13,-0.001,-0.001)","X=AS250*if(AU250>13,-0.008,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DQ250,$ED250:$IG250),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DR250,$ED250:$IG250),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DS250,$ED250:$IG250),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DT250,$ED250:$IG250),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DU250,$ED250:$IG250),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DV250,$ED250:$IG250),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DW250,$ED250:$IG250),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DX250,$ED250:$IG250),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DY250,$ED250:$IG250),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED250:$IG250,MATCH(0,COUNTIF($DO250:DZ250,$ED250:$IG250),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","","","","","","","","","","",null,2]
["Low Income Direct Install - Electric","LED Low Income Standard Bulb Short Life","LILEDSTANS","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,41,25)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.059,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.007,0.004)","{Measure:Quantity}*10*if({Wattage}>13,-0.002,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.003,-0.002)","{Measure:Quantity}*if({Wattage}>13,-0.03,-0.018)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.008,-0.005)",null,"2018-07-01","2019-06-30",8,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS251*IF(AU251>13,41,25)","v":25},0,0,{"$f":"AS251*IF(AU251>13,0.059,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS251*IF(AU251>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS251*IF(AU251>13,0.007,0.004)","v":4.0000000000000001E-3},{"$f":"AS251*10*IF(AU251>13,-0.002,-0.001)","v":-0.01},{"$f":"AS251*IF(AU251>13,-0.003,-0.002)","v":-2E-3},{"$f":"AS251*IF(AU251>13,-0.03,-0.018)","v":-1.7999999999999999E-2},{"$f":"AS251*IF(AU251>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS251*IF(AU251>13,-0.008,-0.005)","v":-5.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL251,BR251,BS251,BT251,BU251,BV251,BW251,BX251,BY251,AE251,AH251,AI251,AJ251,AK251,AL251,AM251,AN251,AO251,AP251,BZ251,CA251)","v":8.9190655649495394},5.3456371870808468,-5.2177031837946017E-2,-2.2084037592694488,-0.11001475032528371,-0.34621335402780046,-0.59782730974953113,0,14.264702752030386,3.31463620521001,null,5.94,null,null,9.2546362052100104,1,1.541357481345393,1,5.94,1,"Electric",null,"X=$0.00",null,"X=AS251*if(AU251>13,41,25)",0,0,"X=AS251*if(AU251>13,0.059,0.036)",0,0,"X=AS251*if(AU251>13,0.009,0.006)","X=AS251*if(AU251>13,0.007,0.004)","X=AS251*10*if(AU251>13,-0.002,-0.001)","X=AS251*if(AU251>13,-0.003,-0.002)","X=AS251*if(AU251>13,-0.03,-0.018)","X=AS251*if(AU251>13,-0.001,-0.001)","X=AS251*if(AU251>13,-0.008,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DQ251,$ED251:$IG251),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DR251,$ED251:$IG251),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DS251,$ED251:$IG251),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DT251,$ED251:$IG251),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DU251,$ED251:$IG251),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DV251,$ED251:$IG251),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DW251,$ED251:$IG251),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DX251,$ED251:$IG251),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DY251,$ED251:$IG251),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED251:$IG251,MATCH(0,COUNTIF($DO251:DZ251,$ED251:$IG251),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","","","","","","","","","","",null,2]
["Low Income Direct Install - Electric","Low Flow Bathroom Aerator Direct Install","LILFBA","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,8)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.001)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.001)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.001)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2018-07-01","2019-06-30",10,4.0000000000000001E-3,3.0000000000000001E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS252*IF(AS252=0,0,8)","v":8},0,0,{"$f":"AS252*IF(AS252=0,0,0.001)","v":1E-3},0,0,{"$f":"AS252*IF(AS252=0,0,0.001)*AF252","v":3.9999999999999998E-6},{"$f":"AS252*IF(AS252=0,0,0.001)*AG252","v":3.0000000000000001E-6},0,0,0,0,0,{"$f":"IF(AS252=0,0,AS252*333)","v":333},"Res","Default DR",{"$f":"Benefits(BL252,BR252,BS252,BT252,BU252,BV252,BW252,BX252,BY252,AE252,AH252,AI252,AJ252,AK252,AL252,AM252,AN252,AO252,AP252,BZ252,CA252)","v":3.4661798975269087},4.5397470619274686E-3,0,0,0,0,0,19.069518569252388,22.540238213841224,0,null,9.6300000000000008,null,null,9.6300000000000008,1,2.3406270211673128,1,9.6300000000000008,1,"Electric",null,"X=$0.00",null,"X=AS252*if(AS252=0,0,8)",0,0,"X=AS252*if(AS252=0,0,0.001)",0,0,"X=AS252*if(AS252=0,0,0.001)*AF252","X=AS252*if(AS252=0,0,0.001)*AG252",0,0,0,0,0,"X=if(AS252=0,0,AS252*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DQ252,$ED252:$IG252),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DR252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DS252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DT252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DU252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DV252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DW252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DX252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DY252,$ED252:$IG252),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED252:$IG252,MATCH(0,COUNTIF($DO252:DZ252,$ED252:$IG252),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Low Income Direct Install - Electric","Low Flow Kitchen Aerator Direct Install","LILFKA","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,79)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.007)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.007)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.007)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2018-07-01","2019-06-30",10,1.2E-2,8.0000000000000002E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.85,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS253*IF(AS253=0,0,79)","v":79},0,0,{"$f":"AS253*IF(AS253=0,0,0.007)","v":7.0000000000000001E-3},0,0,{"$f":"AS253*IF(AS253=0,0,0.007)*AF253","v":8.4000000000000009E-5},{"$f":"AS253*IF(AS253=0,0,0.007)*AG253","v":5.5999999999999999E-5},0,0,0,0,0,{"$f":"IF(AS253=0,0,AS253*2696)","v":2696},"Res","Default DR",{"$f":"Benefits(BL253,BR253,BS253,BT253,BU253,BV253,BW253,BX253,BY253,AE253,AH253,AI253,AJ253,AK253,AL253,AM253,AN253,AO253,AP253,BZ253,CA253)","v":37.784737032294139},0.10205051246646875,0,0,0,0,0,154.3886548429563,192.27544238771691,0,null,35.619999999999997,null,null,35.619999999999997,1,5.397963009200363,1,35.619999999999997,1,"Electric",null,"X=$0.00",null,"X=AS253*if(AS253=0,0,79)",0,0,"X=AS253*if(AS253=0,0,0.007)",0,0,"X=AS253*if(AS253=0,0,0.007)*AF253","X=AS253*if(AS253=0,0,0.007)*AG253",0,0,0,0,0,"X=if(AS253=0,0,AS253*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DQ253,$ED253:$IG253),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DR253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DS253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DT253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DU253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DV253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DW253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DX253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DY253,$ED253:$IG253),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED253:$IG253,MATCH(0,COUNTIF($DO253:DZ253,$ED253:$IG253),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Low Income Direct Install - Electric","Low Flow Shower Head Direct Install","LILFSH","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,123)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2018-07-01","2019-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.88,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS254*IF(AS254=0,0,123)","v":123},0,0,{"$f":"AS254*IF(AS254=0,0,0.01)","v":0.01},0,0,{"$f":"AS254*IF(AS254=0,0,0.01)*AF254","v":8.0000000000000007E-5},{"$f":"AS254*IF(AS254=0,0,0.01)*AG254","v":5.0000000000000002E-5},0,0,0,0,0,{"$f":"IF(AS254=0,0,AS254*3153)","v":3153},"Res","Default DR",{"$f":"Benefits(BL254,BR254,BS254,BT254,BU254,BV254,BW254,BX254,BY254,AE254,AH254,AI254,AJ254,AK254,AL254,AM254,AN254,AO254,AP254,BZ254,CA254)","v":60.545604526074811},9.9049026805690249E-2,0,0,0,0,0,180.55913528184018,241.20378883472068,0,null,70.760000000000005,null,null,70.760000000000005,1,3.4087590281899471,1,70.760000000000005,1,"Electric",null,"X=$0.00",null,"X=AS254*if(AS254=0,0,123)",0,0,"X=AS254*if(AS254=0,0,0.010)",0,0,"X=AS254*if(AS254=0,0,0.010)*AF254","X=AS254*if(AS254=0,0,0.010)*AG254",0,0,0,0,0,"X=if(AS254=0,0,AS254*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DQ254,$ED254:$IG254),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DR254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DS254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DT254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DU254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DV254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DW254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DX254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DY254,$ED254:$IG254),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED254:$IG254,MATCH(0,COUNTIF($DO254:DZ254,$ED254:$IG254),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Low Income Direct Install - Electric",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DQ255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DR255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DS255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DT255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DU255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DV255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DW255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DX255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DY255,$ED255:$IG255),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED255:$IG255,MATCH(0,COUNTIF($DO255:DZ255,$ED255:$IG255),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Low Income Direct Install - Natural Gas","Air Sealing Direct Install","LNAS","2018-07-01","2019-06-30","Per Measure","$700.00",0,"Manual Entry","$0.00",0,"2015-07-01","2019-06-30","Calculated","0",null,null,"0",null,null,"0","0","if({Measure:Quantity}=0,0,{Measure:Quantity}*({Pre CFM50}-{Post CFM50})*0.013692/.805)*10","0","0","0","0",null,"2015-07-01","2019-06-30",15,1,1,0,0,0,0,1,1,1,0,0,null,{"$f":"DR256","v":"{Measure:Quantity}"},1,{"$f":"DS256","v":"{Pre CFM50}"},3581,{"$f":"DT256","v":"{Post CFM50}"},2968,{"$f":"DU256","v":""},null,{"$f":"DV256","v":""},null,{"$f":"DW256","v":""},null,{"$f":"DX256","v":""},null,{"$f":"DY256","v":""},null,{"$f":"DZ256","v":""},null,{"$f":"EA256","v":""},null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AS256=0,0,AS256*(AU256-AW256)*0.013692/0.805)*10","v":104.26330434782608},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,"Res","Default DR",{"$f":"Benefits(BL256,BR256,BS256,BT256,BU256,BV256,BW256,BX256,BY256,AE256,AH256,AI256,AJ256,AK256,AL256,AM256,AN256,AO256,AP256,BZ256,CA256)","v":0},0,1214.7994511095603,0,0,0,0,0,{"$f":"(--(CB256>0))*CB256+(--(CC256>0))*CC256+(--(CD256>0))*CD256+(--(CE256>0))*CE256+(--(CF256>0))*CF256+(--(CG256>0))*CG256+(--(CH256>0))*CH256+(--(CI256>0))*CI256","v":1214.7994511095603},{"$f":"(--(CB256<0))*-CB256+(--(CC256<0))*-CC256+(--(CD256<0))*-CD256+(--(CE256<0))*-CE256+(--(CF256<0))*-CF256+(--(CG256<0))*-CG256+(--(CH256<0))*-CH256+(--(CI256<0))*-CI256","v":0},null,{"$f":"700","v":700},null,null,{"$f":"CK256+CM256","v":700},{"$f":"IF(NetOrGross=\"Net\",(1-AO256+AP256),1)","v":1},{"$f":"(SUMPRODUCT(CB256:CI256,--(CB256:CI256>0))+CL256)*CQ256/((-SUMPRODUCT(CB256:CI256,--(CB256:CI256<0))+MAX(CM256,CT256)+CN256+CO256)*CQ256+IF(FRIncentives=\"Yes\",CT256*(1-CQ256),0))","v":1.735427787299372},1,{"$f":"CM256*CU256","v":700},1,"NG",null,"X=$700.00",null,"X=0",0,0,"X=0",0,0,"X=0","X=0","X=if(AS256=0,0,AS256*(AU256-AW256)*0.013692/.805)*10","X=0","X=0","X=0","X=0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DQ256,$ED256:$IG256),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DR256,$ED256:$IG256),0)),\"\")","v":"{Pre CFM50}"},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DS256,$ED256:$IG256),0)),\"\")","v":"{Post CFM50}"},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DT256,$ED256:$IG256),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DU256,$ED256:$IG256),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DV256,$ED256:$IG256),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DW256,$ED256:$IG256),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DX256,$ED256:$IG256),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DY256,$ED256:$IG256),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED256:$IG256,MATCH(0,COUNTIF($DO256:DZ256,$ED256:$IG256),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Pre CFM50}","{Post CFM50}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["Low Income Direct Install - Natural Gas","Attic Insulation Direct Install","LNAI","2018-07-01","2019-06-30","Per Measure","$2617.00",0,"Manual Entry","$0.00",0,"2015-07-01","2019-06-30","Calculated","0",null,null,"0",null,null,"0","0","if({Measure:Quantity}=0,0,{Measure:Quantity}*0.192138*(1/{Pre R-Value}-1/{Post R-Value})*{Area Sq. ft}/.805)*10","0","0","0","0",null,"2015-07-01","2019-06-30",25,1,1,0,0,0,0,1,1,1,0,0,null,{"$f":"DR257","v":"{Measure:Quantity}"},1,{"$f":"DS257","v":"{Pre R-Value}"},5,{"$f":"DT257","v":"{Post R-Value}"},50.7,{"$f":"DU257","v":"{Area Sq. ft}"},986,{"$f":"DV257","v":""},null,{"$f":"DW257","v":""},null,{"$f":"DX257","v":""},null,{"$f":"DY257","v":""},null,{"$f":"DZ257","v":""},null,{"$f":"EA257","v":""},null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AS257=0,0,AS257*0.192138*(1/AU257-1/AW257)*AY257/0.805)*10","v":424.26043870778051},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,"Res","Default DR",{"$f":"Benefits(BL257,BR257,BS257,BT257,BU257,BV257,BW257,BX257,BY257,AE257,AH257,AI257,AJ257,AK257,AL257,AM257,AN257,AO257,AP257,BZ257,CA257)","v":0},0,7325.7800554628966,0,0,0,0,0,{"$f":"(--(CB257>0))*CB257+(--(CC257>0))*CC257+(--(CD257>0))*CD257+(--(CE257>0))*CE257+(--(CF257>0))*CF257+(--(CG257>0))*CG257+(--(CH257>0))*CH257+(--(CI257>0))*CI257","v":7325.7800554628966},{"$f":"(--(CB257<0))*-CB257+(--(CC257<0))*-CC257+(--(CD257<0))*-CD257+(--(CE257<0))*-CE257+(--(CF257<0))*-CF257+(--(CG257<0))*-CG257+(--(CH257<0))*-CH257+(--(CI257<0))*-CI257","v":0},null,{"$f":"2617","v":2617},null,null,{"$f":"CK257+CM257","v":2617},{"$f":"IF(NetOrGross=\"Net\",(1-AO257+AP257),1)","v":1},{"$f":"(SUMPRODUCT(CB257:CI257,--(CB257:CI257>0))+CL257)*CQ257/((-SUMPRODUCT(CB257:CI257,--(CB257:CI257<0))+MAX(CM257,CT257)+CN257+CO257)*CQ257+IF(FRIncentives=\"Yes\",CT257*(1-CQ257),0))","v":2.7993045683847524},1,{"$f":"CM257*CU257","v":2617},1,"NG",null,"X=$2617.00",null,"X=0",0,0,"X=0",0,0,"X=0","X=0","X=if(AS257=0,0,AS257*0.192138*(1/AU257-1/AW257)*AY257/.805)*10","X=0","X=0","X=0","X=0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DQ257,$ED257:$IG257),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DR257,$ED257:$IG257),0)),\"\")","v":"{Pre R-Value}"},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DS257,$ED257:$IG257),0)),\"\")","v":"{Post R-Value}"},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DT257,$ED257:$IG257),0)),\"\")","v":"{Area Sq. ft}"},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DU257,$ED257:$IG257),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DV257,$ED257:$IG257),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DW257,$ED257:$IG257),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DX257,$ED257:$IG257),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DY257,$ED257:$IG257),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED257:$IG257,MATCH(0,COUNTIF($DO257:DZ257,$ED257:$IG257),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G257,FIND(CHAR(160),SUBSTITUTE($G257,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G257,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G257,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O257,FIND(CHAR(160),SUBSTITUTE($O257,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O257,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O257,\"{\",CHAR(160),EN$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R257,FIND(CHAR(160),SUBSTITUTE($R257,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R257,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R257,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U257,FIND(CHAR(160),SUBSTITUTE($U257,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U257,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U257,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V257,FIND(CHAR(160),SUBSTITUTE($V257,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V257,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V257,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W257,FIND(CHAR(160),SUBSTITUTE($W257,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W257,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W257,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","{Pre R-Value}","{Post R-Value}","{Area Sq. ft}","","","","","",{"$f":"IFERROR(MID($X257,FIND(CHAR(160),SUBSTITUTE($X257,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X257,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X257,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y257,FIND(CHAR(160),SUBSTITUTE($Y257,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y257,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y257,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z257,FIND(CHAR(160),SUBSTITUTE($Z257,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z257,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z257,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA257,FIND(CHAR(160),SUBSTITUTE($AA257,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA257,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA257,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB257,FIND(CHAR(160),SUBSTITUTE($AB257,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB257,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB257,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,4]
["Low Income Direct Install - Natural Gas",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DQ258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DR258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DS258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DT258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DU258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DV258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DW258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DX258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DY258,$ED258:$IG258),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED258:$IG258,MATCH(0,COUNTIF($DO258:DZ258,$ED258:$IG258),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Low Income Direct Install - Other Fuels","DHP Direct Install","LIDHP","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2016-07-01","2019-06-30","Modeled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-07-01","2019-06-30",18,1,1,0.56799999999999995,0.36499999999999999,3.5999999999999997E-2,3.1E-2,1,1,1,0,0,null,null,null,null,null,null,null,{"$f":"DU259","v":""},null,{"$f":"DV259","v":""},null,{"$f":"DW259","v":""},null,{"$f":"DX259","v":""},null,{"$f":"DY259","v":""},null,{"$f":"DZ259","v":""},null,{"$f":"EA259","v":""},null,-2503.4903060280121,null,null,null,null,null,-0.55826911677296875,7.2362497767849018E-2,0,5.2752251717513907,21.308353362299162,0.35563315764616121,1.629985305878239,0,"Res","Default DR",{"$f":"Benefits(BL259,BR259,BS259,BT259,BU259,BV259,BW259,BX259,BY259,AE259,AH259,AI259,AJ259,AK259,AL259,AM259,AN259,AO259,AP259,BZ259,CA259)","v":-2381.8345878751502},-933.40202351708456,0,7279.4375557966332,108.94200336655204,2486.6756690956977,542.66450409097536,0,{"$f":"(--(CB259>0))*CB259+(--(CC259>0))*CC259+(--(CD259>0))*CD259+(--(CE259>0))*CE259+(--(CF259>0))*CF259+(--(CG259>0))*CG259+(--(CH259>0))*CH259+(--(CI259>0))*CI259","v":10417.719732349859},{"$f":"(--(CB259<0))*-CB259+(--(CC259<0))*-CC259+(--(CD259<0))*-CD259+(--(CE259<0))*-CE259+(--(CF259<0))*-CF259+(--(CG259<0))*-CG259+(--(CH259<0))*-CH259+(--(CI259<0))*-CI259","v":3315.2366113922349},null,2100,null,null,{"$f":"CK259+CM259","v":5415.2366113922344},{"$f":"IF(NetOrGross=\"Net\",(1-AO259+AP259),1)","v":1},{"$f":"(SUMPRODUCT(CB259:CI259,--(CB259:CI259>0))+CL259)*CQ259/((-SUMPRODUCT(CB259:CI259,--(CB259:CI259<0))+MAX(CM259,CT259)+CN259+CO259)*CQ259+IF(FRIncentives=\"Yes\",CT259*(1-CQ259),0))","v":1.92377923255167},1,{"$f":"CM259*CU259","v":2100},1,"RGGI",null,"X=$0.00",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DQ259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DR259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DS259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DT259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DU259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DV259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DW259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DX259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DY259,$ED259:$IG259),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED259:$IG259,MATCH(0,COUNTIF($DO259:DZ259,$ED259:$IG259),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Low Income Direct Install - Other Fuels",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DQ260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DR260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DS260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DT260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DU260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DV260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DW260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DX260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DY260,$ED260:$IG260),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED260:$IG260,MATCH(0,COUNTIF($DO260:DZ260,$ED260:$IG260),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Low Income Direct Mailing","LED Low Income Specialty Bulb Long Life","LILEDSPECL","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*40",null,null,"{Measure:Quantity}*0.058",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.007","{Measure:Quantity}*10*-0.002","{Measure:Quantity}*-0.003","{Measure:Quantity}*-0.029","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.008",null,"2018-07-01","2019-06-30",25,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,1,1,1,0,0,null,{"$f":"DR261","v":"{Measure:Quantity}"},1,{"$f":"DS261","v":""},null,{"$f":"DT261","v":""},null,{"$f":"DU261","v":""},null,{"$f":"DV261","v":""},null,{"$f":"DW261","v":""},null,{"$f":"DX261","v":""},null,{"$f":"DY261","v":""},null,{"$f":"DZ261","v":""},null,{"$f":"EA261","v":""},null,{"$f":"AS261*40","v":40},0,0,{"$f":"AS261*0.058","v":5.8000000000000003E-2},0,0,{"$f":"AS261*0.009","v":8.9999999999999993E-3},{"$f":"AS261*0.007","v":7.0000000000000001E-3},{"$f":"AS261*10*-0.002","v":-0.02},{"$f":"AS261*-0.003","v":-3.0000000000000001E-3},{"$f":"AS261*-0.029","v":-2.9000000000000001E-2},{"$f":"AS261*-0.001","v":-1E-3},{"$f":"AS261*-0.008","v":-8.0000000000000002E-3},0,"Res","Default DR",{"$f":"Benefits(BL261,BR261,BS261,BT261,BU261,BV261,BW261,BX261,BY261,AE261,AH261,AI261,AJ261,AK261,AL261,AM261,AN261,AO261,AP261,BZ261,CA261)","v":46.334337263085672},29.102859220909778,-0.34534353840654486,-13.054366287131563,-0.40364820633960957,-1.8611148180341244,-3.5095176666646766,0,{"$f":"(--(CB261>0))*CB261+(--(CC261>0))*CC261+(--(CD261>0))*CD261+(--(CE261>0))*CE261+(--(CF261>0))*CF261+(--(CG261>0))*CG261+(--(CH261>0))*CH261+(--(CI261>0))*CI261","v":75.43719648399545},{"$f":"(--(CB261<0))*-CB261+(--(CC261<0))*-CC261+(--(CD261<0))*-CD261+(--(CE261<0))*-CE261+(--(CF261<0))*-CF261+(--(CG261<0))*-CG261+(--(CH261<0))*-CH261+(--(CI261<0))*-CI261","v":19.173990516576517},null,10,null,null,{"$f":"CK261+CM261","v":29.173990516576517},{"$f":"IF(NetOrGross=\"Net\",(1-AO261+AP261),1)","v":1},{"$f":"(SUMPRODUCT(CB261:CI261,--(CB261:CI261>0))+CL261)*CQ261/((-SUMPRODUCT(CB261:CI261,--(CB261:CI261<0))+MAX(CM261,CT261)+CN261+CO261)*CQ261+IF(FRIncentives=\"Yes\",CT261*(1-CQ261),0))","v":2.5857688697448644},1,{"$f":"CM261*CU261","v":10},1,"Electric",null,"X=$0.00",null,"X=AS261*40",0,0,"X=AS261*0.058",0,0,"X=AS261*0.009","X=AS261*0.007","X=AS261*10*-0.002","X=AS261*-0.003","X=AS261*-0.029","X=AS261*-0.001","X=AS261*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DQ261,$ED261:$IG261),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DR261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DS261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DT261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DU261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DV261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DW261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DX261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DY261,$ED261:$IG261),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED261:$IG261,MATCH(0,COUNTIF($DO261:DZ261,$ED261:$IG261),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Mailing","LED Low Income Specialty Bulb Short Life","LILEDSPECS","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*40",null,null,"{Measure:Quantity}*0.058",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.007","{Measure:Quantity}*10*-0.002","{Measure:Quantity}*-0.003","{Measure:Quantity}*-0.029","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.008",null,"2018-07-01","2019-06-30",21,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,1,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS262*40","v":40},0,0,{"$f":"AS262*0.058","v":5.8000000000000003E-2},0,0,{"$f":"AS262*0.009","v":8.9999999999999993E-3},{"$f":"AS262*0.007","v":7.0000000000000001E-3},{"$f":"AS262*10*-0.002","v":-0.02},{"$f":"AS262*-0.003","v":-3.0000000000000001E-3},{"$f":"AS262*-0.029","v":-2.9000000000000001E-2},{"$f":"AS262*-0.001","v":-1E-3},{"$f":"AS262*-0.008","v":-8.0000000000000002E-3},0,"Res","Default DR",{"$f":"Benefits(BL262,BR262,BS262,BT262,BU262,BV262,BW262,BX262,BY262,AE262,AH262,AI262,AJ262,AK262,AL262,AM262,AN262,AO262,AP262,BZ262,CA262)","v":40.59020025411278},25.354420400890319,-0.30358501313820657,-11.319498555402406,-0.35000512146603197,-1.6128453996947185,-3.0431185808567669,0,65.944620655003092,16.629052670558131,null,9,null,null,25.629052670558131,1,2.5730416766733732,1,9,1,"Electric",null,"X=$0.00",null,"X=AS262*40",0,0,"X=AS262*0.058",0,0,"X=AS262*0.009","X=AS262*0.007","X=AS262*10*-0.002","X=AS262*-0.003","X=AS262*-0.029","X=AS262*-0.001","X=AS262*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DQ262,$ED262:$IG262),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DR262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DS262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DT262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DU262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DV262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DW262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DX262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DY262,$ED262:$IG262),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED262:$IG262,MATCH(0,COUNTIF($DO262:DZ262,$ED262:$IG262),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Mailing","LED Low Income Standard Bulb Long Life","LILEDSTANL","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,41,25)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.059,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.007,0.004)","{Measure:Quantity}*10*if({Wattage}>13,-0.002,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.003,-0.002)","{Measure:Quantity}*if({Wattage}>13,-0.03,-0.018)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.008,-0.005)",null,"2018-07-01","2019-06-30",9,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,1,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS263*IF(AU263>13,41,25)","v":25},0,0,{"$f":"AS263*IF(AU263>13,0.059,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS263*IF(AU263>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS263*IF(AU263>13,0.007,0.004)","v":4.0000000000000001E-3},{"$f":"AS263*10*IF(AU263>13,-0.002,-0.001)","v":-0.01},{"$f":"AS263*IF(AU263>13,-0.003,-0.002)","v":-2E-3},{"$f":"AS263*IF(AU263>13,-0.03,-0.018)","v":-1.7999999999999999E-2},{"$f":"AS263*IF(AU263>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS263*IF(AU263>13,-0.008,-0.005)","v":-5.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL263,BR263,BS263,BT263,BU263,BV263,BW263,BX263,BY263,AE263,AH263,AI263,AJ263,AK263,AL263,AM263,AN263,AO263,AP263,BZ263,CA263)","v":12.865626528425032},7.7574611385545786,-7.51615479958124E-2,-3.2190410466477521,-0.16036103081773101,-0.5031879025710897,-0.8714124091428922,0,20.623087666979611,4.8291639371752773,null,4.46,null,null,9.2891639371752781,1,2.2201231247998452,1,4.46,1,"Electric",null,"X=$0.00",null,"X=AS263*if(AU263>13,41,25)",0,0,"X=AS263*if(AU263>13,0.059,0.036)",0,0,"X=AS263*if(AU263>13,0.009,0.006)","X=AS263*if(AU263>13,0.007,0.004)","X=AS263*10*if(AU263>13,-0.002,-0.001)","X=AS263*if(AU263>13,-0.003,-0.002)","X=AS263*if(AU263>13,-0.03,-0.018)","X=AS263*if(AU263>13,-0.001,-0.001)","X=AS263*if(AU263>13,-0.008,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DQ263,$ED263:$IG263),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DR263,$ED263:$IG263),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DS263,$ED263:$IG263),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DT263,$ED263:$IG263),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DU263,$ED263:$IG263),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DV263,$ED263:$IG263),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DW263,$ED263:$IG263),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DX263,$ED263:$IG263),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DY263,$ED263:$IG263),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED263:$IG263,MATCH(0,COUNTIF($DO263:DZ263,$ED263:$IG263),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","","","","","","","","","","",null,2]
["Low Income Direct Mailing","LED Low Income Standard Bulb Short Life","LILEDSTANS","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,41,25)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.059,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.007,0.004)","{Measure:Quantity}*10*if({Wattage}>13,-0.002,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.003,-0.002)","{Measure:Quantity}*if({Wattage}>13,-0.03,-0.018)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.008,-0.005)",null,"2018-07-01","2019-06-30",8,0.16800000000000001,0.11799999999999999,0.39,0.311,0.16300000000000001,0.13600000000000001,1,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS264*IF(AU264>13,41,25)","v":25},0,0,{"$f":"AS264*IF(AU264>13,0.059,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS264*IF(AU264>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS264*IF(AU264>13,0.007,0.004)","v":4.0000000000000001E-3},{"$f":"AS264*10*IF(AU264>13,-0.002,-0.001)","v":-0.01},{"$f":"AS264*IF(AU264>13,-0.003,-0.002)","v":-2E-3},{"$f":"AS264*IF(AU264>13,-0.03,-0.018)","v":-1.7999999999999999E-2},{"$f":"AS264*IF(AU264>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS264*IF(AU264>13,-0.008,-0.005)","v":-5.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL264,BR264,BS264,BT264,BU264,BV264,BW264,BX264,BY264,AE264,AH264,AI264,AJ264,AK264,AL264,AM264,AN264,AO264,AP264,BZ264,CA264)","v":11.583202032401998},6.9423859572478532,-6.7762379010319493E-2,-2.8680568302200631,-0.14287629912374508,-0.44962773250363686,-0.77639910357081965,0,18.52558798964985,4.3047223444285843,null,2.5,null,null,6.8047223444285843,1,2.7224605284325536,1,2.5,1,"Electric",null,"X=$0.00",null,"X=AS264*if(AU264>13,41,25)",0,0,"X=AS264*if(AU264>13,0.059,0.036)",0,0,"X=AS264*if(AU264>13,0.009,0.006)","X=AS264*if(AU264>13,0.007,0.004)","X=AS264*10*if(AU264>13,-0.002,-0.001)","X=AS264*if(AU264>13,-0.003,-0.002)","X=AS264*if(AU264>13,-0.03,-0.018)","X=AS264*if(AU264>13,-0.001,-0.001)","X=AS264*if(AU264>13,-0.008,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DQ264,$ED264:$IG264),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DR264,$ED264:$IG264),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DS264,$ED264:$IG264),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DT264,$ED264:$IG264),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DU264,$ED264:$IG264),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DV264,$ED264:$IG264),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DW264,$ED264:$IG264),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DX264,$ED264:$IG264),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DY264,$ED264:$IG264),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED264:$IG264,MATCH(0,COUNTIF($DO264:DZ264,$ED264:$IG264),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","","","","","","","","","","",null,2]
["Low Income Direct Mailing","Low Flow Bathroom Aerator Direct Install","LILFBA","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,29)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.002)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.002)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.002)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2018-07-01","2019-06-30",10,4.0000000000000001E-3,3.0000000000000001E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS265*IF(AS265=0,0,29)","v":29},0,0,{"$f":"AS265*IF(AS265=0,0,0.002)","v":2E-3},0,0,{"$f":"AS265*IF(AS265=0,0,0.002)*AF265","v":7.9999999999999996E-6},{"$f":"AS265*IF(AS265=0,0,0.002)*AG265","v":6.0000000000000002E-6},0,0,0,0,0,{"$f":"IF(AS265=0,0,AS265*333)","v":333},"Res","Default DR",{"$f":"Benefits(BL265,BR265,BS265,BT265,BU265,BV265,BW265,BX265,BY265,AE265,AH265,AI265,AJ265,AK265,AL265,AM265,AN265,AO265,AP265,BZ265,CA265)","v":12.564902128535042},9.0794941238549372E-3,0,0,0,0,0,19.069518569252388,31.643500191911286,0,null,0.56999999999999995,null,null,0.56999999999999995,1,55.514912617388227,1,0.56999999999999995,1,"Electric",null,"X=$0.00",null,"X=AS265*if(AS265=0,0,29)",0,0,"X=AS265*if(AS265=0,0,0.002)",0,0,"X=AS265*if(AS265=0,0,0.002)*AF265","X=AS265*if(AS265=0,0,0.002)*AG265",0,0,0,0,0,"X=if(AS265=0,0,AS265*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DQ265,$ED265:$IG265),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DR265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DS265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DT265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DU265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DV265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DW265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DX265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DY265,$ED265:$IG265),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED265:$IG265,MATCH(0,COUNTIF($DO265:DZ265,$ED265:$IG265),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Low Income Direct Mailing","Low Flow Kitchen Aerator Direct Install","LILFKA","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,283)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.023)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.023)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.023)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2018-07-01","2019-06-30",10,1.2E-2,8.0000000000000002E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.85,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS266*IF(AS266=0,0,283)","v":283},0,0,{"$f":"AS266*IF(AS266=0,0,0.023)","v":2.3E-2},0,0,{"$f":"AS266*IF(AS266=0,0,0.023)*AF266","v":2.7599999999999999E-4},{"$f":"AS266*IF(AS266=0,0,0.023)*AG266","v":1.84E-4},0,0,0,0,0,{"$f":"IF(AS266=0,0,AS266*2696)","v":2696},"Res","Default DR",{"$f":"Benefits(BL266,BR266,BS266,BT266,BU266,BV266,BW266,BX266,BY266,AE266,AH266,AI266,AJ266,AK266,AL266,AM266,AN266,AO266,AP266,BZ266,CA266)","v":135.35545038150934},0.33530882667554007,0,0,0,0,0,154.3886548429563,290.07941405114116,0,null,2.0699999999999998,null,null,2.0699999999999998,1,140.13498263340153,1,2.0699999999999998,1,"Electric",null,"X=$0.00",null,"X=AS266*if(AS266=0,0,283)",0,0,"X=AS266*if(AS266=0,0,0.023)",0,0,"X=AS266*if(AS266=0,0,0.023)*AF266","X=AS266*if(AS266=0,0,0.023)*AG266",0,0,0,0,0,"X=if(AS266=0,0,AS266*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DQ266,$ED266:$IG266),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DR266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DS266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DT266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DU266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DV266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DW266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DX266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DY266,$ED266:$IG266),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED266:$IG266,MATCH(0,COUNTIF($DO266:DZ266,$ED266:$IG266),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,1]
["Low Income Direct Mailing","Low Flow Shower Head Direct Install","LILFSH","2018-07-01","2019-06-30","Manual Entry","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,442)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.035)",null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.035)*{Factor:WinterCF}","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.035)*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2018-07-01","2019-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.88,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS267*IF(AS267=0,0,442)","v":442},0,0,{"$f":"AS267*IF(AS267=0,0,0.035)","v":3.5000000000000003E-2},0,0,{"$f":"AS267*IF(AS267=0,0,0.035)*AF267","v":2.8000000000000003E-4},{"$f":"AS267*IF(AS267=0,0,0.035)*AG267","v":1.7500000000000003E-4},0,0,0,0,0,{"$f":"IF(AS267=0,0,AS267*3153)","v":3153},"Res","Default DR",{"$f":"Benefits(BL267,BR267,BS267,BT267,BU267,BV267,BW267,BX267,BY267,AE267,AH267,AI267,AJ267,AK267,AL267,AM267,AN267,AO267,AP267,BZ267,CA267)","v":217.57038374410624},0.34667159381991586,0,0,0,0,0,180.55913528184018,398.47619061976633,0,null,30.76,null,null,30.76,1,12.954362503893574,1,30.76,1,"Electric",null,"X=$0.00",null,"X=AS267*if(AS267=0,0,442)",0,0,"X=AS267*if(AS267=0,0,0.035)",0,0,"X=AS267*if(AS267=0,0,0.035)*AF267","X=AS267*if(AS267=0,0,0.035)*AG267",0,0,0,0,0,"X=if(AS267=0,0,AS267*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DQ267,$ED267:$IG267),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DR267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DS267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DT267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DU267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DV267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DW267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DX267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DY267,$ED267:$IG267),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED267:$IG267,MATCH(0,COUNTIF($DO267:DZ267,$ED267:$IG267),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G267,FIND(CHAR(160),SUBSTITUTE($G267,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G267,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G267,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O267,FIND(CHAR(160),SUBSTITUTE($O267,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O267,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O267,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","","","","","","","","",{"$f":"IFERROR(MID($R267,FIND(CHAR(160),SUBSTITUTE($R267,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R267,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R267,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","","","","","","","","",{"$f":"IFERROR(MID($U267,FIND(CHAR(160),SUBSTITUTE($U267,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U267,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U267,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","{Factor:WinterCF}","","","","","","","",{"$f":"IFERROR(MID($V267,FIND(CHAR(160),SUBSTITUTE($V267,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V267,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V267,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","{Factor:SummerCF}","","","","","","","",{"$f":"IFERROR(MID($W267,FIND(CHAR(160),SUBSTITUTE($W267,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W267,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W267,\"{\",CHAR(160),GB$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X267,FIND(CHAR(160),SUBSTITUTE($X267,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X267,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X267,\"{\",CHAR(160),GL$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y267,FIND(CHAR(160),SUBSTITUTE($Y267,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y267,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y267,\"{\",CHAR(160),GV$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z267,FIND(CHAR(160),SUBSTITUTE($Z267,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z267,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z267,\"{\",CHAR(160),HF$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA267,FIND(CHAR(160),SUBSTITUTE($AA267,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA267,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA267,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB267,FIND(CHAR(160),SUBSTITUTE($AB267,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB267,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB267,\"{\",CHAR(160),HZ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Measure:Quantity}","","","","","","","","",null,1]
["Low Income Direct Mailing",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DQ268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DR268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DS268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DT268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DU268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DV268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DW268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DX268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DY268,$ED268:$IG268),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED268:$IG268,MATCH(0,COUNTIF($DO268:DZ268,$ED268:$IG268),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Retail Lighting","LED Standard Bulb Long Life","LEDSTDLL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*4.18",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*29",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.033",null,null,"{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*0.005","{Measure:Quantity}*{Package Size}*10*-0.001","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.021","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.006",null,"2019-07-01","2020-06-30",8,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,{"$f":"DR269","v":"{Measure:Quantity}"},1,{"$f":"DS269","v":"{Package Size}"},1,{"$f":"DT269","v":""},null,{"$f":"DU269","v":""},null,{"$f":"DV269","v":""},null,{"$f":"DW269","v":""},null,{"$f":"DX269","v":""},null,{"$f":"DY269","v":""},null,{"$f":"DZ269","v":""},null,{"$f":"EA269","v":""},null,{"$f":"AS269*AU269*29","v":29},0,0,{"$f":"AS269*AU269*1.07*0.033","v":3.5310000000000001E-2},0,0,{"$f":"AS269*AU269*0.006","v":6.0000000000000001E-3},{"$f":"AS269*AU269*0.005","v":5.0000000000000001E-3},{"$f":"AS269*AU269*10*-0.001","v":-0.01},{"$f":"AS269*AU269*-0.002","v":-2E-3},{"$f":"AS269*AU269*-0.021","v":-2.1000000000000001E-2},{"$f":"AS269*AU269*-0.001","v":-1E-3},{"$f":"AS269*AU269*-0.006","v":-6.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL269,BR269,BS269,BT269,BU269,BV269,BW269,BX269,BY269,AE269,AH269,AI269,AJ269,AK269,AL269,AM269,AN269,AO269,AP269,BZ269,CA269)","v":13.308158983469472},7.3025222287800844,-6.7084755220216286E-2,-3.3126056389041731,-0.1414475361325076,-0.44513145517860048,-0.92236213504213371,0,{"$f":"(--(CB269>0))*CB269+(--(CC269>0))*CC269+(--(CD269>0))*CD269+(--(CE269>0))*CE269+(--(CF269>0))*CF269+(--(CG269>0))*CG269+(--(CH269>0))*CH269+(--(CI269>0))*CI269","v":20.610681212249556},{"$f":"(--(CB269<0))*-CB269+(--(CC269<0))*-CC269+(--(CD269<0))*-CD269+(--(CE269<0))*-CE269+(--(CF269<0))*-CF269+(--(CG269<0))*-CG269+(--(CH269<0))*-CH269+(--(CI269<0))*-CI269","v":4.8886315204776309},null,{"$f":"AS269*AU269*4.18","v":4.18},null,null,{"$f":"CK269+CM269","v":9.0686315204776307},{"$f":"IF(NetOrGross=\"Net\",(1-AO269+AP269),1)","v":1},{"$f":"(SUMPRODUCT(CB269:CI269,--(CB269:CI269>0))+CL269)*CQ269/((-SUMPRODUCT(CB269:CI269,--(CB269:CI269<0))+MAX(CM269,CT269)+CN269+CO269)*CQ269+IF(FRIncentives=\"Yes\",CT269*(1-CQ269),0))","v":2.2727443678474679},1,{"$f":"CM269*CU269","v":3.762},0.9,"Electric",null,"X=AS269*AU269*4.18",null,"X=AS269*AU269*29",0,0,"X=AS269*AU269*1.07*0.033",0,0,"X=AS269*AU269*0.006","X=AS269*AU269*0.005","X=AS269*AU269*10*-0.001","X=AS269*AU269*-0.002","X=AS269*AU269*-0.021","X=AS269*AU269*-0.001","X=AS269*AU269*-0.006",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DQ269,$ED269:$IG269),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DR269,$ED269:$IG269),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DS269,$ED269:$IG269),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DT269,$ED269:$IG269),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DU269,$ED269:$IG269),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DV269,$ED269:$IG269),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DW269,$ED269:$IG269),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DX269,$ED269:$IG269),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DY269,$ED269:$IG269),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED269:$IG269,MATCH(0,COUNTIF($DO269:DZ269,$ED269:$IG269),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting","LED Standard Bulb Short Life","LEDSTDSL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*1.72",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*29",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.033",null,null,"{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*0.005","{Measure:Quantity}*{Package Size}*10*-0.001","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.021","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.006",null,"2019-07-01","2020-06-30",7,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS270*AU270*29","v":29},0,0,{"$f":"AS270*AU270*1.07*0.033","v":3.5310000000000001E-2},0,0,{"$f":"AS270*AU270*0.006","v":6.0000000000000001E-3},{"$f":"AS270*AU270*0.005","v":5.0000000000000001E-3},{"$f":"AS270*AU270*10*-0.001","v":-0.01},{"$f":"AS270*AU270*-0.002","v":-2E-3},{"$f":"AS270*AU270*-0.021","v":-2.1000000000000001E-2},-1E-3,{"$f":"AS270*AU270*-0.006","v":-6.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL270,BR270,BS270,BT270,BU270,BV270,BW270,BX270,BY270,AE270,AH270,AI270,AJ270,AK270,AL270,AM270,AN270,AO270,AP270,BZ270,CA270)","v":11.80385526118166},6.4493242906172794,-5.9589193530194443E-2,-2.8965774587173247,-0.12368316652248436,-0.39077103497850946,-0.8065231111517045,0,18.25317955179894,4.2771439649002172,null,{"$f":"AS270*AU270*1.72","v":1.72},null,null,5.997143964900217,1,3.0436453849749534,1,1.548,0.9,"Electric",null,"X=AS270*AU270*1.72",null,"X=AS270*AU270*29",0,0,"X=AS270*AU270*1.07*0.033",0,0,"X=AS270*AU270*0.006","X=AS270*AU270*0.005","X=AS270*AU270*10*-0.001","X=AS270*AU270*-0.002","X=AS270*AU270*-0.021","X=AS270*AU270*-0.001","X=AS270*AU270*-0.006",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DQ270,$ED270:$IG270),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DR270,$ED270:$IG270),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DS270,$ED270:$IG270),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DT270,$ED270:$IG270),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DU270,$ED270:$IG270),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DV270,$ED270:$IG270),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DW270,$ED270:$IG270),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DX270,$ED270:$IG270),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DY270,$ED270:$IG270),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED270:$IG270,MATCH(0,COUNTIF($DO270:DZ270,$ED270:$IG270),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting","LED Standard Bulb Promo","LEDSTDP","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*0.69",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*29",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.033",null,null,"{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*0.005","{Measure:Quantity}*{Package Size}*10*-0.001","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.021","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.006",null,"2019-07-01","2020-06-30",7,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS271*AU271*29","v":29},0,0,{"$f":"AS271*AU271*1.07*0.033","v":3.5310000000000001E-2},0,0,{"$f":"AS271*AU271*0.006","v":6.0000000000000001E-3},{"$f":"AS271*AU271*0.005","v":5.0000000000000001E-3},{"$f":"AS271*AU271*10*-0.001","v":-0.01},{"$f":"AS271*AU271*-0.002","v":-2E-3},{"$f":"AS271*AU271*-0.021","v":-2.1000000000000001E-2},-1E-3,{"$f":"AS271*AU271*-0.006","v":-6.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL271,BR271,BS271,BT271,BU271,BV271,BW271,BX271,BY271,AE271,AH271,AI271,AJ271,AK271,AL271,AM271,AN271,AO271,AP271,BZ271,CA271)","v":11.80385526118166},6.4493242906172794,-5.9589193530194443E-2,-2.8965774587173247,-0.12368316652248436,-0.39077103497850946,-0.8065231111517045,0,18.25317955179894,4.2771439649002172,null,{"$f":"AS271*AU271*0.69","v":0.69},null,null,4.9671439649002167,1,3.6747836746394005,1,0.621,0.9,"Electric",null,"X=AS271*AU271*0.69",null,"X=AS271*AU271*29",0,0,"X=AS271*AU271*1.07*0.033",0,0,"X=AS271*AU271*0.006","X=AS271*AU271*0.005","X=AS271*AU271*10*-0.001","X=AS271*AU271*-0.002","X=AS271*AU271*-0.021","X=AS271*AU271*-0.001","X=AS271*AU271*-0.006",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DQ271,$ED271:$IG271),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DR271,$ED271:$IG271),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DS271,$ED271:$IG271),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DT271,$ED271:$IG271),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DU271,$ED271:$IG271),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DV271,$ED271:$IG271),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DW271,$ED271:$IG271),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DX271,$ED271:$IG271),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DY271,$ED271:$IG271),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED271:$IG271,MATCH(0,COUNTIF($DO271:DZ271,$ED271:$IG271),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting","LED Specialty Bulb Reflector Long Life","LEDSPCRFL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*2.81",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*44",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.051",null,null,"{Measure:Quantity}*{Package Size}*0.009","{Measure:Quantity}*{Package Size}*0.008","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.033","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.009",null,"2019-07-01","2020-06-30",6,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS272*AU272*44","v":44},0,0,{"$f":"AS272*AU272*1.07*0.051","v":5.457E-2},0,0,{"$f":"AS272*AU272*0.009","v":8.9999999999999993E-3},{"$f":"AS272*AU272*0.008","v":8.0000000000000002E-3},{"$f":"AS272*AU272*10*-0.002","v":-0.02},{"$f":"AS272*AU272*-0.003","v":-3.0000000000000001E-3},{"$f":"AS272*AU272*-0.033","v":-3.3000000000000002E-2},-1E-3,{"$f":"AS272*AU272*-0.009","v":-8.9999999999999993E-3},0,"Res","Default DR",{"$f":"Benefits(BL272,BR272,BS272,BT272,BU272,BV272,BW272,BX272,BY272,AE272,AH272,AI272,AJ272,AK272,AL272,AM272,AN272,AO272,AP272,BZ272,CA272)","v":15.607920391932479},8.5669195394590609,-0.10368757046678884,-3.8851678758470847,-0.10557003611296857,-0.50311642411078838,-1.0326141734046628,0,24.174839931391539,5.6301560799422932,null,{"$f":"AS272*AU272*2.81","v":2.81},null,null,8.4401560799422928,1,2.8642645589033737,1,2.5289999999999999,0.9,"Electric",null,"X=AS272*AU272*2.81",null,"X=AS272*AU272*44",0,0,"X=AS272*AU272*1.07*0.051",0,0,"X=AS272*AU272*0.009","X=AS272*AU272*0.008","X=AS272*AU272*10*-0.002","X=AS272*AU272*-0.003","X=AS272*AU272*-0.033","X=AS272*AU272*-0.001","X=AS272*AU272*-0.009",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DQ272,$ED272:$IG272),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DR272,$ED272:$IG272),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DS272,$ED272:$IG272),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DT272,$ED272:$IG272),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DU272,$ED272:$IG272),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DV272,$ED272:$IG272),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DW272,$ED272:$IG272),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DX272,$ED272:$IG272),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DY272,$ED272:$IG272),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED272:$IG272,MATCH(0,COUNTIF($DO272:DZ272,$ED272:$IG272),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting","LED Specialty Bulb Reflector Short Life","LEDSPCRFS","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*5.37",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*44",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.051",null,null,"{Measure:Quantity}*{Package Size}*0.009","{Measure:Quantity}*{Package Size}*0.008","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.033","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.009",null,"2019-07-01","2020-06-30",5,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS273*AU273*44","v":44},0,0,{"$f":"AS273*AU273*1.07*0.051","v":5.457E-2},0,0,{"$f":"AS273*AU273*0.009","v":8.9999999999999993E-3},{"$f":"AS273*AU273*0.008","v":8.0000000000000002E-3},{"$f":"AS273*AU273*10*-0.002","v":-0.02},{"$f":"AS273*AU273*-0.003","v":-3.0000000000000001E-3},{"$f":"AS273*AU273*-0.033","v":-3.3000000000000002E-2},-1E-3,{"$f":"AS273*AU273*-0.009","v":-8.9999999999999993E-3},0,"Res","Default DR",{"$f":"Benefits(BL273,BR273,BS273,BT273,BU273,BV273,BW273,BX273,BY273,AE273,AH273,AI273,AJ273,AK273,AL273,AM273,AN273,AO273,AP273,BZ273,CA273)","v":13.241822466907445},7.2783306188878072,-8.7753353897228242E-2,-3.2104667237303479,-8.7236632683856036E-2,-0.41790716626533331,-0.85328924798786454,0,20.520153085795251,4.6566531245646292,null,{"$f":"AS273*AU273*5.37","v":5.37},null,null,10.026653124564628,1,2.046560585158995,1,4.8330000000000002,0.9,"Electric",null,"X=AS273*AU273*5.37",null,"X=AS273*AU273*44",0,0,"X=AS273*AU273*1.07*0.051",0,0,"X=AS273*AU273*0.009","X=AS273*AU273*0.008","X=AS273*AU273*10*-0.002","X=AS273*AU273*-0.003","X=AS273*AU273*-0.033","X=AS273*AU273*-0.001","X=AS273*AU273*-0.009",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DQ273,$ED273:$IG273),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DR273,$ED273:$IG273),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DS273,$ED273:$IG273),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DT273,$ED273:$IG273),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DU273,$ED273:$IG273),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DV273,$ED273:$IG273),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DW273,$ED273:$IG273),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DX273,$ED273:$IG273),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DY273,$ED273:$IG273),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED273:$IG273,MATCH(0,COUNTIF($DO273:DZ273,$ED273:$IG273),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting","LED Specialty Bulb Reflector Promo","LEDSPCRFP","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*0",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*44",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.051",null,null,"{Measure:Quantity}*{Package Size}*0.009","{Measure:Quantity}*{Package Size}*0.008","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.033","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.009",null,"2019-07-01","2020-06-30",5,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS274*AU274*44","v":44},0,0,{"$f":"AS274*AU274*1.07*0.051","v":5.457E-2},0,0,{"$f":"AS274*AU274*0.009","v":8.9999999999999993E-3},{"$f":"AS274*AU274*0.008","v":8.0000000000000002E-3},{"$f":"AS274*AU274*10*-0.002","v":-0.02},{"$f":"AS274*AU274*-0.003","v":-3.0000000000000001E-3},{"$f":"AS274*AU274*-0.033","v":-3.3000000000000002E-2},-1E-3,{"$f":"AS274*AU274*-0.009","v":-8.9999999999999993E-3},0,"Res","Default DR",{"$f":"Benefits(BL274,BR274,BS274,BT274,BU274,BV274,BW274,BX274,BY274,AE274,AH274,AI274,AJ274,AK274,AL274,AM274,AN274,AO274,AP274,BZ274,CA274)","v":13.241822466907445},7.2783306188878072,-8.7753353897228242E-2,-3.2104667237303479,-8.7236632683856036E-2,-0.41790716626533331,-0.85328924798786454,0,20.520153085795251,4.6566531245646292,null,{"$f":"AS274*AU274*0","v":0},null,null,4.6566531245646292,1,4.406631229959558,1,0,0.9,"Electric",null,"X=AS274*AU274*0",null,"X=AS274*AU274*44",0,0,"X=AS274*AU274*1.07*0.051",0,0,"X=AS274*AU274*0.009","X=AS274*AU274*0.008","X=AS274*AU274*10*-0.002","X=AS274*AU274*-0.003","X=AS274*AU274*-0.033","X=AS274*AU274*-0.001","X=AS274*AU274*-0.009",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DQ274,$ED274:$IG274),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DR274,$ED274:$IG274),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DS274,$ED274:$IG274),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DT274,$ED274:$IG274),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DU274,$ED274:$IG274),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DV274,$ED274:$IG274),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DW274,$ED274:$IG274),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DX274,$ED274:$IG274),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DY274,$ED274:$IG274),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED274:$IG274,MATCH(0,COUNTIF($DO274:DZ274,$ED274:$IG274),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting","LED Specialty Bulb Other (Globe & 3-Way) Long Life","LEDSPCOL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.96",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*37",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.042",null,null,"{Measure:Quantity}*{Package Size}*0.008","{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.027","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.007",null,"2019-07-01","2020-06-30",25,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS275*AU275*37","v":37},0,0,{"$f":"AS275*AU275*1.07*0.042","v":4.4940000000000008E-2},0,0,{"$f":"AS275*AU275*0.008","v":8.0000000000000002E-3},{"$f":"AS275*AU275*0.006","v":6.0000000000000001E-3},{"$f":"AS275*AU275*10*-0.002","v":-0.02},{"$f":"AS275*AU275*-0.002","v":-2E-3},{"$f":"AS275*AU275*-0.027","v":-2.7E-2},-1E-3,{"$f":"AS275*AU275*-0.007","v":-7.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL275,BR275,BS275,BT275,BU275,BV275,BW275,BX275,BY275,AE275,AH275,AI275,AJ275,AK275,AL275,AM275,AN275,AO275,AP275,BZ275,CA275)","v":42.495759001100694},25.354410953256618,-0.34189010302247935,-12.032524512242297,-0.3996117242762135,-1.2283357799025221,-3.040119678748276,0,67.850169954357312,17.042481798191787,null,{"$f":"AS275*AU275*6.96","v":6.96},null,null,24.002481798191788,1,2.8267981004976228,1,6.2640000000000002,0.9,"Electric",null,"X=AS275*AU275*6.96",null,"X=AS275*AU275*37",0,0,"X=AS275*AU275*1.07*0.042",0,0,"X=AS275*AU275*0.008","X=AS275*AU275*0.006","X=AS275*AU275*10*-0.002","X=AS275*AU275*-0.002","X=AS275*AU275*-0.027","X=AS275*AU275*-0.001","X=AS275*AU275*-0.007",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DQ275,$ED275:$IG275),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DR275,$ED275:$IG275),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DS275,$ED275:$IG275),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DT275,$ED275:$IG275),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DU275,$ED275:$IG275),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DV275,$ED275:$IG275),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DW275,$ED275:$IG275),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DX275,$ED275:$IG275),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DY275,$ED275:$IG275),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED275:$IG275,MATCH(0,COUNTIF($DO275:DZ275,$ED275:$IG275),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G275,FIND(CHAR(160),SUBSTITUTE($G275,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G275,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G275,\"{\",CHAR(160),ED$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($O275,FIND(CHAR(160),SUBSTITUTE($O275,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O275,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O275,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($R275,FIND(CHAR(160),SUBSTITUTE($R275,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R275,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R275,\"{\",CHAR(160),EX$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($U275,FIND(CHAR(160),SUBSTITUTE($U275,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U275,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U275,\"{\",CHAR(160),FH$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($V275,FIND(CHAR(160),SUBSTITUTE($V275,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V275,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V275,\"{\",CHAR(160),FR$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($W275,FIND(CHAR(160),SUBSTITUTE($W275,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W275,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W275,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($X275,FIND(CHAR(160),SUBSTITUTE($X275,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X275,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X275,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Y275,FIND(CHAR(160),SUBSTITUTE($Y275,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y275,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y275,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($Z275,FIND(CHAR(160),SUBSTITUTE($Z275,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z275,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z275,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AA275,FIND(CHAR(160),SUBSTITUTE($AA275,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA275,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA275,\"{\",CHAR(160),HP$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($AB275,FIND(CHAR(160),SUBSTITUTE($AB275,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB275,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB275,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["Retail Lighting","LED Specialty Bulb Other (Globe & 3-Way) Short Life","LEDSPCOS","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*2.27",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*37",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.042",null,null,"{Measure:Quantity}*{Package Size}*0.008","{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*10*-0.002","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.027","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.007",null,"2019-07-01","2020-06-30",18,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,{"$f":"DR276","v":"{Measure:Quantity}"},1,{"$f":"DS276","v":"{Package Size}"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS276*AU276*37","v":37},0,0,{"$f":"AS276*AU276*1.07*0.042","v":4.4940000000000008E-2},0,0,{"$f":"AS276*AU276*0.008","v":8.0000000000000002E-3},{"$f":"AS276*AU276*0.006","v":6.0000000000000001E-3},{"$f":"AS276*AU276*10*-0.002","v":-0.02},{"$f":"AS276*AU276*-0.002","v":-2E-3},{"$f":"AS276*AU276*-0.027","v":-2.7E-2},-1E-3,{"$f":"AS276*AU276*-0.007","v":-7.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL276,BR276,BS276,BT276,BU276,BV276,BW276,BX276,BY276,AE276,AH276,AI276,AJ276,AK276,AL276,AM276,AN276,AO276,AP276,BZ276,CA276)","v":33.015755327790551},19.469420113514872,-0.26686451650170684,-9.1316002958122979,-0.30326920033759885,-0.93334742394983417,-2.3071772486465494,0,{"$f":"(--(CB276>0))*CB276+(--(CC276>0))*CC276+(--(CD276>0))*CD276+(--(CE276>0))*CE276+(--(CF276>0))*CF276+(--(CG276>0))*CG276+(--(CH276>0))*CH276+(--(CI276>0))*CI276","v":52.485175441305422},{"$f":"(--(CB276<0))*-CB276+(--(CC276<0))*-CC276+(--(CD276<0))*-CD276+(--(CE276<0))*-CE276+(--(CF276<0))*-CF276+(--(CG276<0))*-CG276+(--(CH276<0))*-CH276+(--(CI276<0))*-CI276","v":12.942258685247989},null,{"$f":"AS276*AU276*2.27","v":2.27},null,null,{"$f":"CK276+CM276","v":15.212258685247988},{"$f":"IF(NetOrGross=\"Net\",(1-AO276+AP276),1)","v":1},{"$f":"(SUMPRODUCT(CB276:CI276,--(CB276:CI276>0))+CL276)*CQ276/((-SUMPRODUCT(CB276:CI276,--(CB276:CI276<0))+MAX(CM276,CT276)+CN276+CO276)*CQ276+IF(FRIncentives=\"Yes\",CT276*(1-CQ276),0))","v":3.4501895167088277},1,{"$f":"CM276*CU276","v":2.0430000000000001},0.9,"Electric",null,{"$f":"IF(G276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*2.27"},null,{"$f":"IF(O276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*37"},{"$f":"IF(P276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":0},{"$f":"IF(Q276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":0},{"$f":"IF(R276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*1.07*0.042"},{"$f":"IF(S276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":0},{"$f":"IF(T276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":0},{"$f":"IF(U276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*0.008"},{"$f":"IF(V276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*0.006"},{"$f":"IF(W276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*10*-0.002"},{"$f":"IF(X276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*-0.002"},{"$f":"IF(Y276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*-0.027"},{"$f":"IF(Z276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*-0.001"},{"$f":"IF(AA276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":"X=AS276*AU276*-0.007"},{"$f":"IF(AB276=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB276,$EA276,$EA$2&ROW($EA276)),$DZ276,$DZ$2&ROW($DZ276)),$DY276,$DY$2&ROW($DY276)),$DX276,$DX$2&ROW($DX276)),$DW276,$DW$2&ROW($DW276)),$DV276,$DV$2&ROW($DV276)),$DU276,$DU$2&ROW($DU276)),$DT276,$DT$2&ROW($DT276)),$DS276,$DS$2&ROW($DS276)),$DR276,$DR$2&ROW($DR276)),$DQ276,$DQ$2&ROW($DQ276)),$DP276,$DP$2&ROW($DP276)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DQ276,$ED276:$IG276),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DR276,$ED276:$IG276),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DS276,$ED276:$IG276),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DT276,$ED276:$IG276),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DU276,$ED276:$IG276),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DV276,$ED276:$IG276),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DW276,$ED276:$IG276),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DX276,$ED276:$IG276),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DY276,$ED276:$IG276),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED276:$IG276,MATCH(0,COUNTIF($DO276:DZ276,$ED276:$IG276),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DR276:EA276,\"\")","v":2}]
["Retail Lighting","LED Specialty Bulb Candelabra Long Life","LEDSPCCDL","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*4.21",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*33",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.038",null,null,"{Measure:Quantity}*{Package Size}*0.007","{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*10*-0.001","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.024","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.006",null,"2019-07-01","2020-06-30",25,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS277*AU277*33","v":33},0,0,{"$f":"AS277*AU277*1.07*0.038","v":4.0660000000000002E-2},0,0,{"$f":"AS277*AU277*0.007","v":7.0000000000000001E-3},{"$f":"AS277*AU277*0.006","v":6.0000000000000001E-3},{"$f":"AS277*AU277*10*-0.001","v":-0.01},{"$f":"AS277*AU277*-0.002","v":-2E-3},{"$f":"AS277*AU277*-0.024","v":-2.4E-2},-1E-3,{"$f":"AS277*AU277*-0.006","v":-6.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL277,BR277,BS277,BT277,BU277,BV277,BW277,BX277,BY277,AE277,AH277,AI277,AJ277,AK277,AL277,AM277,AN277,AO277,AP277,BZ277,CA277)","v":37.901622892873597},23.04946450296055,-0.17094505151123968,-10.695577344215375,-0.3996117242762135,-1.2283357799025221,-2.6058168674985227,0,60.951087395834151,15.100286767403873,null,{"$f":"AS277*AU277*4.21","v":4.21},null,null,19.310286767403873,1,3.1564050876096119,1,3.7890000000000001,0.9,"Electric",null,"X=AS277*AU277*4.21",null,"X=AS277*AU277*33",0,0,"X=AS277*AU277*1.07*0.038",0,0,"X=AS277*AU277*0.007","X=AS277*AU277*0.006","X=AS277*AU277*10*-0.001","X=AS277*AU277*-0.002","X=AS277*AU277*-0.024","X=AS277*AU277*-0.001","X=AS277*AU277*-0.006",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DQ277,$ED277:$IG277),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DR277,$ED277:$IG277),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DS277,$ED277:$IG277),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DT277,$ED277:$IG277),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DU277,$ED277:$IG277),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DV277,$ED277:$IG277),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DW277,$ED277:$IG277),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DX277,$ED277:$IG277),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DY277,$ED277:$IG277),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED277:$IG277,MATCH(0,COUNTIF($DO277:DZ277,$ED277:$IG277),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting","LED Specialty Bulb Candelabra Short Life","LEDSPCCDS","2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*2.96",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2019-07-01","2020-06-30","Calculated","{Measure:Quantity}*{Package Size}*33",null,null,"{Measure:Quantity}*{Package Size}*1.07*0.038",null,null,"{Measure:Quantity}*{Package Size}*0.007","{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*10*-0.001","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.024","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.006",null,"2019-07-01","2020-06-30",18,0.17899999999999999,0.13800000000000001,0.39800000000000002,0.29799999999999999,0.17199999999999999,0.13200000000000001,0.99,1,1,0.19,0,null,"{Measure:Quantity}",1,"{Package Size}",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS278*AU278*33","v":33},0,0,{"$f":"AS278*AU278*1.07*0.038","v":4.0660000000000002E-2},0,0,{"$f":"AS278*AU278*0.007","v":7.0000000000000001E-3},{"$f":"AS278*AU278*0.006","v":6.0000000000000001E-3},{"$f":"AS278*AU278*10*-0.001","v":-0.01},{"$f":"AS278*AU278*-0.002","v":-2E-3},{"$f":"AS278*AU278*-0.024","v":-2.4E-2},-1E-3,{"$f":"AS278*AU278*-0.006","v":-6.0000000000000001E-3},0,"Res","Default DR",{"$f":"Benefits(BL278,BR278,BS278,BT278,BU278,BV278,BW278,BX278,BY278,AE278,AH278,AI278,AJ278,AK278,AL278,AM278,AN278,AO278,AP278,BZ278,CA278)","v":29.446484481542928},17.699472830468064,-0.13343225825085342,-8.116978040722044,-0.30326920033759885,-0.93334742394983417,-1.9775804988398993,0,47.145957312010992,11.464607422100229,null,{"$f":"AS278*AU278*2.96","v":2.96},null,null,14.42460742210023,1,3.2684395444813092,1,2.6640000000000001,0.9,"Electric",null,"X=AS278*AU278*2.96",null,"X=AS278*AU278*33",0,0,"X=AS278*AU278*1.07*0.038",0,0,"X=AS278*AU278*0.007","X=AS278*AU278*0.006","X=AS278*AU278*10*-0.001","X=AS278*AU278*-0.002","X=AS278*AU278*-0.024","X=AS278*AU278*-0.001","X=AS278*AU278*-0.006",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DQ278,$ED278:$IG278),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DR278,$ED278:$IG278),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DS278,$ED278:$IG278),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DT278,$ED278:$IG278),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DU278,$ED278:$IG278),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DV278,$ED278:$IG278),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DW278,$ED278:$IG278),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DX278,$ED278:$IG278),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DY278,$ED278:$IG278),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED278:$IG278,MATCH(0,COUNTIF($DO278:DZ278,$ED278:$IG278),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","","","","","","","","","",null,2]
["Retail Lighting",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DQ279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DR279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DS279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DT279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DU279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DV279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DW279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DX279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DY279,$ED279:$IG279),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED279:$IG279,MATCH(0,COUNTIF($DO279:DZ279,$ED279:$IG279),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Retail Other",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DQ280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DR280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DS280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DT280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DU280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DV280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DW280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DX280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DY280,$ED280:$IG280),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED280:$IG280,MATCH(0,COUNTIF($DO280:DZ280,$ED280:$IG280),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Retail Other - Electric","Low Flow Bathroom Aerator","LFBA","2018-07-01","2019-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*29,if({Water Heating Fuel}=6,29,if({Water Heating Fuel}=7,8,0)))))",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.002,if({Water Heating Fuel}=6,0.002,if({Water Heating Fuel}=7,0.001,0)))))",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.002,if({Water Heating Fuel}=6,0.002,if({Water Heating Fuel}=7,0.001,0)))))*{Factor:WinterCF}","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.002,if({Water Heating Fuel}=6,0.002,if({Water Heating Fuel}=7,0.001,0)))))*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2016-12-01","2019-06-30",10,4.0000000000000001E-3,3.0000000000000001E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,1,1,1,0.25,0,null,{"$f":"DR281","v":"{Retail Price}"},1,{"$f":"DS281","v":"{Measure:Quantity}"},1,{"$f":"DT281","v":"{Water Heating Fuel}"},0,{"$f":"DU281","v":""},null,{"$f":"DV281","v":""},null,{"$f":"DW281","v":""},null,{"$f":"DX281","v":""},null,{"$f":"DY281","v":""},null,{"$f":"DZ281","v":""},null,{"$f":"EA281","v":""},null,{"$f":"IF(AU281=0,0,AU281*(IF(AW281=0,0.21*29,IF(AW281=6,29,IF(AW281=7,8,0)))))","v":6.09},0,0,{"$f":"IF(AU281=0,0,AU281*(IF(AW281=0,0.21*0.002,IF(AW281=6,0.002,IF(AW281=7,0.001,0)))))","v":4.2000000000000002E-4},0,0,{"$f":"IF(AU281=0,0,AU281*(IF(AW281=0,0.21*0.002,IF(AW281=6,0.002,IF(AW281=7,0.001,0)))))*AF281","v":1.68E-6},{"$f":"IF(AU281=0,0,AU281*(IF(AW281=0,0.21*0.002,IF(AW281=6,0.002,IF(AW281=7,0.001,0)))))*AG281","v":1.26E-6},0,0,0,0,0,{"$f":"IF(AU281=0,0,AU281*333)","v":333},"Res","Default DR",{"$f":"Benefits(BL281,BR281,BS281,BT281,BU281,BV281,BW281,BX281,BY281,AE281,AH281,AI281,AJ281,AK281,AL281,AM281,AN281,AO281,AP281,BZ281,CA281)","v":3.4267914896004656},2.4762256701422562E-3,0,0,0,0,0,19.069518569252388,{"$f":"(--(CB281>0))*CB281+(--(CC281>0))*CC281+(--(CD281>0))*CD281+(--(CE281>0))*CE281+(--(CF281>0))*CF281+(--(CG281>0))*CG281+(--(CH281>0))*CH281+(--(CI281>0))*CI281","v":22.498786284522996},{"$f":"(--(CB281<0))*-CB281+(--(CC281<0))*-CC281+(--(CD281<0))*-CD281+(--(CE281<0))*-CE281+(--(CF281<0))*-CF281+(--(CG281<0))*-CG281+(--(CH281<0))*-CH281+(--(CI281<0))*-CI281","v":0},null,{"$f":"AS281*AU281","v":1},null,null,{"$f":"CK281+CM281","v":1},{"$f":"IF(NetOrGross=\"Net\",(1-AO281+AP281),1)","v":1},{"$f":"(SUMPRODUCT(CB281:CI281,--(CB281:CI281>0))+CL281)*CQ281/((-SUMPRODUCT(CB281:CI281,--(CB281:CI281<0))+MAX(CM281,CT281)+CN281+CO281)*CQ281+IF(FRIncentives=\"Yes\",CT281*(1-CQ281),0))","v":22.498786284522996},0,{"$f":"CM281*CU281","v":1},1,"Electric",null,"X=AS281*AU281",null,"X=if(AU281=0,0,AU281*(if(AW281=0,0.21*29,if(AW281=6,29,if(AW281=7,8,0)))))",0,0,"X=if(AU281=0,0,AU281*(if(AW281=0,0.21*0.002,if(AW281=6,0.002,if(AW281=7,0.001,0)))))",0,0,"X=if(AU281=0,0,AU281*(if(AW281=0,0.21*0.002,if(AW281=6,0.002,if(AW281=7,0.001,0)))))*AF281","X=if(AU281=0,0,AU281*(if(AW281=0,0.21*0.002,if(AW281=6,0.002,if(AW281=7,0.001,0)))))*AG281",0,0,0,0,0,"X=if(AU281=0,0,AU281*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DQ281,$ED281:$IG281),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DR281,$ED281:$IG281),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DS281,$ED281:$IG281),0)),\"\")","v":"{Water Heating Fuel}"},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DT281,$ED281:$IG281),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DU281,$ED281:$IG281),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DV281,$ED281:$IG281),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DW281,$ED281:$IG281),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DX281,$ED281:$IG281),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DY281,$ED281:$IG281),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED281:$IG281,MATCH(0,COUNTIF($DO281:DZ281,$ED281:$IG281),0)),\"\")","v":""},null,null,"{Retail Price}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,3]
["Retail Other - Electric","Low Flow Kitchen Aerator","LFKA","2018-07-01","2019-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*283,if({Water Heating Fuel}=6,283,if({Water Heating Fuel}=7,79,0)))))",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.023,if({Water Heating Fuel}=6,0.023,if({Water Heating Fuel}=7,0.007,0)))))",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.023,if({Water Heating Fuel}=6,0.023,if({Water Heating Fuel}=7,0.007,0)))))*{Factor:WinterCF}","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.023,if({Water Heating Fuel}=6,0.023,if({Water Heating Fuel}=7,0.007,0)))))*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2016-12-01","2019-06-30",10,1.2E-2,8.0000000000000002E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,1,1,1,0.25,0,null,"{Retail Price}",2,"{Measure:Quantity}",1,"{Water Heating Fuel}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AU282=0,0,AU282*(IF(AW282=0,0.21*283,IF(AW282=6,283,IF(AW282=7,79,0)))))","v":59.43},0,0,{"$f":"IF(AU282=0,0,AU282*(IF(AW282=0,0.21*0.023,IF(AW282=6,0.023,IF(AW282=7,0.007,0)))))","v":4.8300000000000001E-3},0,0,{"$f":"IF(AU282=0,0,AU282*(IF(AW282=0,0.21*0.023,IF(AW282=6,0.023,IF(AW282=7,0.007,0)))))*AF282","v":5.7960000000000001E-5},{"$f":"IF(AU282=0,0,AU282*(IF(AW282=0,0.21*0.023,IF(AW282=6,0.023,IF(AW282=7,0.007,0)))))*AG282","v":3.8640000000000003E-5},0,0,0,0,0,{"$f":"IF(AU282=0,0,AU282*2696)","v":2696},"Res","Default DR",{"$f":"Benefits(BL282,BR282,BS282,BT282,BU282,BV282,BW282,BX282,BY282,AE282,AH282,AI282,AJ282,AK282,AL282,AM282,AN282,AO282,AP282,BZ282,CA282)","v":33.440758329549375},8.2841004237486388E-2,0,0,0,0,0,154.3886548429563,187.91225417674315,0,null,{"$f":"AS282*AU282","v":2},null,null,2,1,93.956127088371574,0,{"$f":"CM282*CU282","v":2},1,"Electric",null,"X=AS282*AU282",null,"X=if(AU282=0,0,AU282*(if(AW282=0,0.21*283,if(AW282=6,283,if(AW282=7,79,0)))))",0,0,"X=if(AU282=0,0,AU282*(if(AW282=0,0.21*0.023,if(AW282=6,0.023,if(AW282=7,0.007,0)))))",0,0,"X=if(AU282=0,0,AU282*(if(AW282=0,0.21*0.023,if(AW282=6,0.023,if(AW282=7,0.007,0)))))*AF282","X=if(AU282=0,0,AU282*(if(AW282=0,0.21*0.023,if(AW282=6,0.023,if(AW282=7,0.007,0)))))*AG282",0,0,0,0,0,"X=if(AU282=0,0,AU282*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DQ282,$ED282:$IG282),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DR282,$ED282:$IG282),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DS282,$ED282:$IG282),0)),\"\")","v":"{Water Heating Fuel}"},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DT282,$ED282:$IG282),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DU282,$ED282:$IG282),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DV282,$ED282:$IG282),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DW282,$ED282:$IG282),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DX282,$ED282:$IG282),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DY282,$ED282:$IG282),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED282:$IG282,MATCH(0,COUNTIF($DO282:DZ282,$ED282:$IG282),0)),\"\")","v":""},null,null,"{Retail Price}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,3]
["Retail Other - Electric","Thermostatic Low-Flow Shower Valve","TSV","2018-07-01","2019-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*442,if({Water Heating Fuel}=6,442,if({Water Heating Fuel}=7,123,0)))))",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.035,if({Water Heating Fuel}=6,0.035,if({Water Heating Fuel}=7,0.01,0)))))",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.035,if({Water Heating Fuel}=6,0.035,if({Water Heating Fuel}=7,0.01,0)))))*{Factor:WinterCF}","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,0.21*0.035,if({Water Heating Fuel}=6,0.035,if({Water Heating Fuel}=7,0.01,0)))))*{Factor:SummerCF}",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2016-12-01","2019-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.7,1,1,0.25,0,null,"{Retail Price}",24,"{Measure:Quantity}",1,"{Water Heating Fuel}",6,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AU283=0,0,AU283*(IF(AW283=0,0.21*442,IF(AW283=6,442,IF(AW283=7,123,0)))))","v":442},0,0,{"$f":"IF(AU283=0,0,AU283*(IF(AW283=0,0.21*0.035,IF(AW283=6,0.035,IF(AW283=7,0.01,0)))))","v":3.5000000000000003E-2},0,0,{"$f":"IF(AU283=0,0,AU283*(IF(AW283=0,0.21*0.035,IF(AW283=6,0.035,IF(AW283=7,0.01,0)))))*AF283","v":2.8000000000000003E-4},{"$f":"IF(AU283=0,0,AU283*(IF(AW283=0,0.21*0.035,IF(AW283=6,0.035,IF(AW283=7,0.01,0)))))*AG283","v":1.7500000000000003E-4},0,0,0,0,0,{"$f":"IF(AU283=0,0,AU283*3153)","v":3153},"Res","Default DR",{"$f":"Benefits(BL283,BR283,BS283,BT283,BU283,BV283,BW283,BX283,BY283,AE283,AH283,AI283,AJ283,AK283,AL283,AM283,AN283,AO283,AP283,BZ283,CA283)","v":173.06735070553907},0.27576149508402398,0,0,0,0,0,180.55913528184018,353.90224748246328,0,null,{"$f":"AS283*AU283","v":24},null,null,24,1,14.745926978435969,1,23,null,"Electric",null,"X=AS283*AU283",null,"X=if(AU283=0,0,AU283*(if(AW283=0,0.21*442,if(AW283=6,442,if(AW283=7,123,0)))))",0,0,"X=if(AU283=0,0,AU283*(if(AW283=0,0.21*0.035,if(AW283=6,0.035,if(AW283=7,0.01,0)))))",0,0,"X=if(AU283=0,0,AU283*(if(AW283=0,0.21*0.035,if(AW283=6,0.035,if(AW283=7,0.01,0)))))*AF283","X=if(AU283=0,0,AU283*(if(AW283=0,0.21*0.035,if(AW283=6,0.035,if(AW283=7,0.01,0)))))*AG283",0,0,0,0,0,"X=if(AU283=0,0,AU283*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DQ283,$ED283:$IG283),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DR283,$ED283:$IG283),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DS283,$ED283:$IG283),0)),\"\")","v":"{Water Heating Fuel}"},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DT283,$ED283:$IG283),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DU283,$ED283:$IG283),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DV283,$ED283:$IG283),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DW283,$ED283:$IG283),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DX283,$ED283:$IG283),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DY283,$ED283:$IG283),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED283:$IG283,MATCH(0,COUNTIF($DO283:DZ283,$ED283:$IG283),0)),\"\")","v":""},null,null,"{Retail Price}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","",null,3]
["Retail Other - Natural Gas","Thermostatic Low-Flow Shower Valve","TSV","2018-07-01","2019-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Per Measure",null,null,null,null,null,null,null,null,21.9,null,null,null,null,null,"2016-12-01","2019-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.7,1,1,0.25,0,null,"{Retail Price}",24,"{Measure:Quantity}",1,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,21.9,0,0,0,0,{"$f":"IF(AU284=0,0,AU284*3153)","v":3153},"Res","Default DR",{"$f":"Benefits(BL284,BR284,BS284,BT284,BU284,BV284,BW284,BX284,BY284,AE284,AH284,AI284,AJ284,AK284,AL284,AM284,AN284,AO284,AP284,BZ284,CA284)","v":0},0,126.38150910046713,0,0,0,0,180.55913528184018,306.94064438230731,0,null,{"$f":"AS284*AU284","v":24},null,null,24,1,12.789193515929471,1,23,null,"NG",null,"X=AS284*AU284",null,0,0,0,0,0,0,0,0,"X=21.9",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DQ284,$ED284:$IG284),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DR284,$ED284:$IG284),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DS284,$ED284:$IG284),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DT284,$ED284:$IG284),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DU284,$ED284:$IG284),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DV284,$ED284:$IG284),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DW284,$ED284:$IG284),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DX284,$ED284:$IG284),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DY284,$ED284:$IG284),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED284:$IG284,MATCH(0,COUNTIF($DO284:DZ284,$ED284:$IG284),0)),\"\")","v":""},null,null,"{Retail Price}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Retail Other - Other Fuels","Pellet Stove","CPS","2018-07-01","2019-06-30","Per Measure","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Per Measure","0.0000",null,null,"0.0000",null,null,"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000",1.508,"0.0000","2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.25,0,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},1.508,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL285,BR285,BS285,BT285,BU285,BV285,BW285,BX285,BY285,AE285,AH285,AI285,AJ285,AK285,AL285,AM285,AN285,AO285,AP285,BZ285,CA285)","v":0},0,0,0,0,0,661.54408016629156,0,661.54408016629156,0,null,{"$f":"0","v":0},null,null,0,1,1.323088160332583,1,500,null,"RGGI",null,"X=$0.00",null,"X=0.0000",0,0,"X=0.0000",0,0,"X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=1.508","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DQ285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DR285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DS285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DT285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DU285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DV285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DW285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DX285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DY285,$ED285:$IG285),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED285:$IG285,MATCH(0,COUNTIF($DO285:DZ285,$ED285:$IG285),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Retail Other - Other Fuels","Thermostatic Low-Flow Shower Valve","TSV","2018-07-01","2019-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry","$0.00",0,"2017-07-01","2019-06-30","Per Measure",null,null,null,null,null,null,null,null,null,null,2.5,null,null,null,"2016-12-01","2019-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.7,1,1,0.25,0,null,"{Retail Price}",24,"{Measure:Quantity}",1,"",3,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,2.5,0,0,{"$f":"IF(AU286=0,0,AU286*3153)","v":3153},"Res","RGGI DR",{"$f":"Benefits(BL286,BR286,BS286,BT286,BU286,BV286,BW286,BX286,BY286,AE286,AH286,AI286,AJ286,AK286,AL286,AM286,AN286,AO286,AP286,BZ286,CA286)","v":0},0,0,346.45554207075645,0,0,0,180.55913528184018,527.01467735259666,0,null,{"$f":"AS286*AU286","v":24},null,null,24,1,21.958944889691526,1,23,null,"RGGI",null,"X=AS286*AU286",null,0,0,0,0,0,0,0,0,0,0,"X=2.5",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DQ286,$ED286:$IG286),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DR286,$ED286:$IG286),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DS286,$ED286:$IG286),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DT286,$ED286:$IG286),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DU286,$ED286:$IG286),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DV286,$ED286:$IG286),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DW286,$ED286:$IG286),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DX286,$ED286:$IG286),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DY286,$ED286:$IG286),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED286:$IG286,MATCH(0,COUNTIF($DO286:DZ286,$ED286:$IG286),0)),\"\")","v":""},null,null,"{Retail Price}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Retail Other - Other Fuels","Wood Stove","CWS","2018-07-01","2019-06-30","Per Measure","$0.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Per Measure","0.0000",null,null,"0.0000",null,null,"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000",1.508,"0.0000","2018-07-01","2019-06-30",25,0,0,0,0,0,0,1,1,1,0.25,0,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},1.508,{"$f":"0","v":0},"Res","RGGI DR",{"$f":"Benefits(BL287,BR287,BS287,BT287,BU287,BV287,BW287,BX287,BY287,AE287,AH287,AI287,AJ287,AK287,AL287,AM287,AN287,AO287,AP287,BZ287,CA287)","v":0},0,0,0,0,0,661.54408016629156,0,661.54408016629156,0,null,{"$f":"0","v":0},null,null,0,1,1.323088160332583,1,500,null,"RGGI",null,"X=$0.00",null,"X=0.0000",0,0,"X=0.0000",0,0,"X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=0.0000","X=1.508","X=0.0000",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DQ287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DR287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DS287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DT287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DU287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DV287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DW287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DX287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DY287,$ED287:$IG287),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED287:$IG287,MATCH(0,COUNTIF($DO287:DZ287,$ED287:$IG287),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Smart Thermostat - Electric","Smart Thermostat","STSTAT","2018-07-01","2019-06-30","Per Measure","$249.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,2674,if({Fuel Type} = 0,100,2))",null,null,"0",null,null,"0","0","if({Fuel Type}=1,9.12,if({Fuel Type}=0,1.59,0))*10","if({Fuel Type}=2,9.12,if({Fuel Type} = 0,1.08,0))","if({Fuel Type}=3,9.12,if({Fuel Type} = 0,5.96,0))","if({Fuel Type}=4,9.12,if({Fuel Type} = 0,0.15,0))",null,null,"2018-04-01","2019-06-30",10,1,1,0.38600000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.25,0,null,"{Fuel Type}",6,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS288=6,2674,IF(AS288 = 0,100,2))","v":2674},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AS288=1,9.12,IF(AS288=0,1.59,0))*10","v":0},{"$f":"IF(AS288=2,9.12,IF(AS288 = 0,1.08,0))","v":0},{"$f":"IF(AS288=3,9.12,IF(AS288 = 0,5.96,0))","v":0},{"$f":"IF(AS288=4,9.12,IF(AS288 = 0,0.15,0))","v":0},0,0,"Res","Default DR",{"$f":"Benefits(BL288,BR288,BS288,BT288,BU288,BV288,BW288,BX288,BY288,AE288,AH288,AI288,AJ288,AK288,AL288,AM288,AN288,AO288,AP288,BZ288,CA288)","v":1583.6847494779468},0,0,0,0,0,0,0,1583.6847494779468,0,null,{"$f":"249","v":249},null,null,249,1,6.3601797167789025,1,100,null,"Electric",null,"X=$249.00",null,"X=if(AS288=6,2674,if(AS288 = 0,100,2))",0,0,"X=0",0,0,"X=0","X=0","X=if(AS288=1,9.12,if(AS288=0,1.59,0))*10","X=if(AS288=2,9.12,if(AS288 = 0,1.08,0))","X=if(AS288=3,9.12,if(AS288 = 0,5.96,0))","X=if(AS288=4,9.12,if(AS288 = 0,0.15,0))",0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DQ288,$ED288:$IG288),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DR288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DS288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DT288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DU288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DV288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DW288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DX288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DY288,$ED288:$IG288),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED288:$IG288,MATCH(0,COUNTIF($DO288:DZ288,$ED288:$IG288),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G288,FIND(CHAR(160),SUBSTITUTE($G288,\"{\",CHAR(160),ED$1)),FIND(CHAR(160),SUBSTITUTE($G288,\"}\",CHAR(160),ED$1))-FIND(CHAR(160),SUBSTITUTE($G288,\"{\",CHAR(160),ED$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O288,FIND(CHAR(160),SUBSTITUTE($O288,\"{\",CHAR(160),EN$1)),FIND(CHAR(160),SUBSTITUTE($O288,\"}\",CHAR(160),EN$1))-FIND(CHAR(160),SUBSTITUTE($O288,\"{\",CHAR(160),EN$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($R288,FIND(CHAR(160),SUBSTITUTE($R288,\"{\",CHAR(160),EX$1)),FIND(CHAR(160),SUBSTITUTE($R288,\"}\",CHAR(160),EX$1))-FIND(CHAR(160),SUBSTITUTE($R288,\"{\",CHAR(160),EX$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U288,FIND(CHAR(160),SUBSTITUTE($U288,\"{\",CHAR(160),FH$1)),FIND(CHAR(160),SUBSTITUTE($U288,\"}\",CHAR(160),FH$1))-FIND(CHAR(160),SUBSTITUTE($U288,\"{\",CHAR(160),FH$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V288,FIND(CHAR(160),SUBSTITUTE($V288,\"{\",CHAR(160),FR$1)),FIND(CHAR(160),SUBSTITUTE($V288,\"}\",CHAR(160),FR$1))-FIND(CHAR(160),SUBSTITUTE($V288,\"{\",CHAR(160),FR$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W288,FIND(CHAR(160),SUBSTITUTE($W288,\"{\",CHAR(160),GB$1)),FIND(CHAR(160),SUBSTITUTE($W288,\"}\",CHAR(160),GB$1))-FIND(CHAR(160),SUBSTITUTE($W288,\"{\",CHAR(160),GB$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($X288,FIND(CHAR(160),SUBSTITUTE($X288,\"{\",CHAR(160),GL$1)),FIND(CHAR(160),SUBSTITUTE($X288,\"}\",CHAR(160),GL$1))-FIND(CHAR(160),SUBSTITUTE($X288,\"{\",CHAR(160),GL$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($Y288,FIND(CHAR(160),SUBSTITUTE($Y288,\"{\",CHAR(160),GV$1)),FIND(CHAR(160),SUBSTITUTE($Y288,\"}\",CHAR(160),GV$1))-FIND(CHAR(160),SUBSTITUTE($Y288,\"{\",CHAR(160),GV$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($Z288,FIND(CHAR(160),SUBSTITUTE($Z288,\"{\",CHAR(160),HF$1)),FIND(CHAR(160),SUBSTITUTE($Z288,\"}\",CHAR(160),HF$1))-FIND(CHAR(160),SUBSTITUTE($Z288,\"{\",CHAR(160),HF$1))+1),\"\")","v":"{Fuel Type}"},"{Fuel Type}","","","","","","","","",{"$f":"IFERROR(MID($AA288,FIND(CHAR(160),SUBSTITUTE($AA288,\"{\",CHAR(160),HP$1)),FIND(CHAR(160),SUBSTITUTE($AA288,\"}\",CHAR(160),HP$1))-FIND(CHAR(160),SUBSTITUTE($AA288,\"{\",CHAR(160),HP$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB288,FIND(CHAR(160),SUBSTITUTE($AB288,\"{\",CHAR(160),HZ$1)),FIND(CHAR(160),SUBSTITUTE($AB288,\"}\",CHAR(160),HZ$1))-FIND(CHAR(160),SUBSTITUTE($AB288,\"{\",CHAR(160),HZ$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["Smart Thermostat - Electric",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DQ289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DR289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DS289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DT289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DU289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DV289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DW289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DX289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DY289,$ED289:$IG289),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED289:$IG289,MATCH(0,COUNTIF($DO289:DZ289,$ED289:$IG289),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Smart Thermostat - Natural Gas","Smart Thermostat","STSTAT","2018-07-01","2019-06-30","Per Measure","$249.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,2674,if({Fuel Type} = 0,100,2))",null,null,"0",null,null,"0","0","if({Fuel Type}=1,9.12,if({Fuel Type}=0,1.59,0))*10","if({Fuel Type}=2,9.12,if({Fuel Type} = 0,1.08,0))","if({Fuel Type}=3,9.12,if({Fuel Type} = 0,5.96,0))","if({Fuel Type}=4,9.12,if({Fuel Type} = 0,0.15,0))",null,null,"2018-04-01","2019-06-30",10,1,1,null,null,null,null,1,1,1,0.25,0,null,{"$f":"DR290","v":"{Fuel Type}"},1,{"$f":"DS290","v":""},null,{"$f":"DT290","v":""},null,{"$f":"DU290","v":""},null,{"$f":"DV290","v":""},null,{"$f":"DW290","v":""},null,{"$f":"DX290","v":""},null,{"$f":"DY290","v":""},null,{"$f":"DZ290","v":""},null,{"$f":"EA290","v":""},null,{"$f":"IF(AS290=6,2674,IF(AS290 = 0,100,2))","v":2},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AS290=1,9.12,IF(AS290=0,1.59,0))*10","v":91.199999999999989},{"$f":"IF(AS290=2,9.12,IF(AS290 = 0,1.08,0))","v":0},{"$f":"IF(AS290=3,9.12,IF(AS290 = 0,5.96,0))","v":0},{"$f":"IF(AS290=4,9.12,IF(AS290 = 0,0.15,0))","v":0},0,0,"Res","Default DR",{"$f":"Benefits(BL290,BR290,BS290,BT290,BU290,BV290,BW290,BX290,BY290,AE290,AH290,AI290,AJ290,AK290,AL290,AM290,AN290,AO290,AP290,BZ290,CA290)","v":0},0,751.85868427675143,0,0,0,0,0,{"$f":"(--(CB290>0))*CB290+(--(CC290>0))*CC290+(--(CD290>0))*CD290+(--(CE290>0))*CE290+(--(CF290>0))*CF290+(--(CG290>0))*CG290+(--(CH290>0))*CH290+(--(CI290>0))*CI290","v":751.85868427675143},{"$f":"(--(CB290<0))*-CB290+(--(CC290<0))*-CC290+(--(CD290<0))*-CD290+(--(CE290<0))*-CE290+(--(CF290<0))*-CF290+(--(CG290<0))*-CG290+(--(CH290<0))*-CH290+(--(CI290<0))*-CI290","v":0},null,{"$f":"249","v":249},null,null,{"$f":"CK290+CM290","v":249},{"$f":"IF(NetOrGross=\"Net\",(1-AO290+AP290),1)","v":1},{"$f":"(SUMPRODUCT(CB290:CI290,--(CB290:CI290>0))+CL290)*CQ290/((-SUMPRODUCT(CB290:CI290,--(CB290:CI290<0))+MAX(CM290,CT290)+CN290+CO290)*CQ290+IF(FRIncentives=\"Yes\",CT290*(1-CQ290),0))","v":3.0195127882600459},1,100,null,"NG",null,"X=$249.00",null,"X=if(AS290=6,2674,if(AS290 = 0,100,2))",0,0,"X=0",0,0,"X=0","X=0","X=if(AS290=1,9.12,if(AS290=0,1.59,0))*10","X=if(AS290=2,9.12,if(AS290 = 0,1.08,0))","X=if(AS290=3,9.12,if(AS290 = 0,5.96,0))","X=if(AS290=4,9.12,if(AS290 = 0,0.15,0))",0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DQ290,$ED290:$IG290),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DR290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DS290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DT290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DU290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DV290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DW290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DX290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DY290,$ED290:$IG290),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED290:$IG290,MATCH(0,COUNTIF($DO290:DZ290,$ED290:$IG290),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Smart Thermostat - Natural Gas",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DQ291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DR291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DS291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DT291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DU291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DV291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DW291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DX291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DY291,$ED291:$IG291),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED291:$IG291,MATCH(0,COUNTIF($DO291:DZ291,$ED291:$IG291),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Smart Thermostat - Other Fuels","Smart Thermostat","STSTAT","2018-07-01","2019-06-30","Per Measure","$249.00",0,"Manual Entry","$0.00",0,"2018-07-01","2019-06-30","Calculated","if({Fuel Type}=6,2674,if({Fuel Type} = 0,100,2))",null,null,"0",null,null,"0","0","if({Fuel Type}=1,9.12,if({Fuel Type}=0,1.59,0))*10","if({Fuel Type}=2,9.12,if({Fuel Type} = 0,1.08,0))","if({Fuel Type}=3,9.12,if({Fuel Type} = 0,5.96,0))","if({Fuel Type}=4,9.12,if({Fuel Type} = 0,0.15,0))",null,null,"2018-04-01","2019-06-30",10,1,1,null,null,null,null,1,1,1,0.25,0,null,{"$f":"DR292","v":"{Fuel Type}"},3,{"$f":"DS292","v":""},null,{"$f":"DT292","v":""},null,{"$f":"DU292","v":""},null,{"$f":"DV292","v":""},null,{"$f":"DW292","v":""},null,{"$f":"DX292","v":""},null,{"$f":"DY292","v":""},null,{"$f":"DZ292","v":""},null,{"$f":"EA292","v":""},null,{"$f":"IF(AS292=6,2674,IF(AS292 = 0,100,2))","v":2},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(AS292=1,9.12,IF(AS292=0,1.59,0))*10","v":0},{"$f":"IF(AS292=2,9.12,IF(AS292 = 0,1.08,0))","v":0},{"$f":"IF(AS292=3,9.12,IF(AS292 = 0,5.96,0))","v":9.1199999999999992},{"$f":"IF(AS292=4,9.12,IF(AS292 = 0,0.15,0))","v":0},0,0,"Res","Default DR",{"$f":"Benefits(BL292,BR292,BS292,BT292,BU292,BV292,BW292,BX292,BY292,AE292,AH292,AI292,AJ292,AK292,AL292,AM292,AN292,AO292,AP292,BZ292,CA292)","v":0},0,0,1805.5283106773136,0,0,0,0,{"$f":"(--(CB292>0))*CB292+(--(CC292>0))*CC292+(--(CD292>0))*CD292+(--(CE292>0))*CE292+(--(CF292>0))*CF292+(--(CG292>0))*CG292+(--(CH292>0))*CH292+(--(CI292>0))*CI292","v":1805.5283106773136},{"$f":"(--(CB292<0))*-CB292+(--(CC292<0))*-CC292+(--(CD292<0))*-CD292+(--(CE292<0))*-CE292+(--(CF292<0))*-CF292+(--(CG292<0))*-CG292+(--(CH292<0))*-CH292+(--(CI292<0))*-CI292","v":0},null,{"$f":"249","v":249},null,null,{"$f":"CK292+CM292","v":249},{"$f":"IF(NetOrGross=\"Net\",(1-AO292+AP292),1)","v":1},{"$f":"(SUMPRODUCT(CB292:CI292,--(CB292:CI292>0))+CL292)*CQ292/((-SUMPRODUCT(CB292:CI292,--(CB292:CI292<0))+MAX(CM292,CT292)+CN292+CO292)*CQ292+IF(FRIncentives=\"Yes\",CT292*(1-CQ292),0))","v":7.2511177135635085},1,100,null,"RGGI",null,"X=$249.00",null,"X=if(AS292=6,2674,if(AS292 = 0,100,2))",0,0,"X=0",0,0,"X=0","X=0","X=if(AS292=1,9.12,if(AS292=0,1.59,0))*10","X=if(AS292=2,9.12,if(AS292 = 0,1.08,0))","X=if(AS292=3,9.12,if(AS292 = 0,5.96,0))","X=if(AS292=4,9.12,if(AS292 = 0,0.15,0))",0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DQ292,$ED292:$IG292),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DR292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DS292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DT292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DU292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DV292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DW292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DX292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DY292,$ED292:$IG292),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED292:$IG292,MATCH(0,COUNTIF($DO292:DZ292,$ED292:$IG292),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","{Fuel Type}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Smart Thermostat - Other Fuels",null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DQ293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DR293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DS293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DT293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DU293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DV293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DW293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DX293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DY293,$ED293:$IG293),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($ED293:$IG293,MATCH(0,COUNTIF($DO293:DZ293,$ED293:$IG293),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,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,"Funding Options"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FCM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RGGI"]

{"sheet":"HESP Summary","index":2,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,9,2,9],[1,7,2,7],[1,8,2,8],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,1,4],[1,5,2,5],[1,6,2,6]]}
[null,null,"Home Energy Savings Program",null,null,null,null,null,null,null,"Change Log:"]
["Row","Fuel","Measure Name","Adjusted Gross Benefits & Costs",null,"NTG",{"$f":"IF(OR('M&A'!A5=\"Gross\",'M&A'!A8=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Incentive Per Unit","Program","Active","Date","Change Description"]
[null,null,null,"Energy & Water Benefits","Fuel + Measure Cost",null,null,null,null,null,"2019-01-22","Corrected Fuel + Measure Cost to include fuel costs"]
[{"$f":"ROW(B4)-ROW($B$3)","v":1},{"$f":"RIGHT(I4,LEN(I4)-FIND(\"-\",I4)-1)","v":"Electric"},"Air Sealing",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C4,Measures!$A:$A,$I4)","v":1756.947600310601},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C4,Measures!$A:$A,$I4)","v":848},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$I4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$I4)","v":0.72899999999999998},{"$f":"D4*IF('M&A'!$A$5=\"Gross\",1,F4)/(MAX(E4,H4)*IF('M&A'!$A$5=\"Gross\",1,F4)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F4)*H4))","v":2.0718721701775955},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C4,Measures!$A:$A,$I4)","v":400},"Home Energy Savings Program - Electric","y","2019-06-04","Incorporated evaluation findings and set M&A to TPIV proposed (EMT NOT PUC values)"]
[2,"Electric","Attic Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C5,Measures!$A:$A,$I5)","v":5283.781917913042},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C5,Measures!$A:$A,$I5)","v":4087},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$I5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$I5)","v":0.72899999999999998},{"$f":"D5*IF('M&A'!$A$5=\"Gross\",1,F5)/(MAX(E5,H5)*IF('M&A'!$A$5=\"Gross\",1,F5)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F5)*H5))","v":1.2928265030372013},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C5,Measures!$A:$A,$I5)","v":1000},"Home Energy Savings Program - Electric","y"]
[3,"Electric","Basement Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C6,Measures!$A:$A,$I6)","v":4703.7529571979849},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C6,Measures!$A:$A,$I6)","v":3763},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C6,Measures!$A:$A,$I6)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C6,Measures!$A:$A,$I6)","v":0.72899999999999998},{"$f":"D6*IF('M&A'!$A$5=\"Gross\",1,F6)/(MAX(E6,H6)*IF('M&A'!$A$5=\"Gross\",1,F6)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F6)*H6))","v":1.2500007858618083},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C6,Measures!$A:$A,$I6)","v":1000},"Home Energy Savings Program - Electric","y"]
[4,"Electric","Wall Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C7,Measures!$A:$A,$I7)","v":8610.3108241408263},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C7,Measures!$A:$A,$I7)","v":3752},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C7,Measures!$A:$A,$I7)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C7,Measures!$A:$A,$I7)","v":0.72899999999999998},{"$f":"D7*IF('M&A'!$A$5=\"Gross\",1,F7)/(MAX(E7,H7)*IF('M&A'!$A$5=\"Gross\",1,F7)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F7)*H7))","v":2.2948589616580026},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C7,Measures!$A:$A,$I7)","v":1000},"Home Energy Savings Program - Electric","y"]
[5,"Electric","MiniSplit HP",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C8,Measures!$A:$A,$I8)","v":3669.6798184077606},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C8,Measures!$A:$A,$I8)","v":1124.2700029722378},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C8,Measures!$A:$A,$I8)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C8,Measures!$A:$A,$I8)","v":0.69000000000000006},{"$f":"D8*IF('M&A'!$A$5=\"Gross\",1,F8)/(MAX(E8,H8)*IF('M&A'!$A$5=\"Gross\",1,F8)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F8)*H8))","v":3.2640556171615458},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C8,Measures!$A:$A,$I8)","v":500},"Home Energy Savings Program - Electric","y"]
[6,"Electric","MiniSplit HP second head/unit",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C9,Measures!$A:$A,$I9)","v":1843.402797975712},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C9,Measures!$A:$A,$I9)","v":861.12207542936812},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C9,Measures!$A:$A,$I9)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C9,Measures!$A:$A,$I9)","v":0.69000000000000006},{"$f":"D9*IF('M&A'!$A$5=\"Gross\",1,F9)/(MAX(E9,H9)*IF('M&A'!$A$5=\"Gross\",1,F9)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F9)*H9))","v":2.1406985729132124},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C9,Measures!$A:$A,$I9)","v":250},"Home Energy Savings Program - Electric","y"]
[7,"Natural Gas","Air Sealing",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C10,Measures!$A:$A,$I10)","v":746.82038681808115},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C10,Measures!$A:$A,$I10)","v":848},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C10,Measures!$A:$A,$I10)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C10,Measures!$A:$A,$I10)","v":0.72899999999999998},{"$f":"D10*IF('M&A'!$A$5=\"Gross\",1,F10)/(MAX(E10,H10)*IF('M&A'!$A$5=\"Gross\",1,F10)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F10)*H10))","v":0.88068441841754852},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C10,Measures!$A:$A,$I10)","v":400},"Home Energy Savings Program - Natural Gas","y"]
[8,"Natural Gas","Attic Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C11,Measures!$A:$A,$I11)","v":3697.1224265971682},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C11,Measures!$A:$A,$I11)","v":4087},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C11,Measures!$A:$A,$I11)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C11,Measures!$A:$A,$I11)","v":0.72899999999999998},{"$f":"D11*IF('M&A'!$A$5=\"Gross\",1,F11)/(MAX(E11,H11)*IF('M&A'!$A$5=\"Gross\",1,F11)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F11)*H11))","v":0.90460543836485641},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C11,Measures!$A:$A,$I11)","v":2000},"Home Energy Savings Program - Natural Gas","y"]
[9,"Natural Gas","Attic Insulation - less than R7",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C12,Measures!$A:$A,$I12)","v":0},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C12,Measures!$A:$A,$I12)","v":0},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C12,Measures!$A:$A,$I12)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C12,Measures!$A:$A,$I12)","v":1},{"$f":"D12*IF('M&A'!$A$5=\"Gross\",1,F12)/(MAX(E12,H12)*IF('M&A'!$A$5=\"Gross\",1,F12)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F12)*H12))","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C12,Measures!$A:$A,$I12)","v":0},"Home Energy Savings Program - Natural Gas","y"]
[10,"Natural Gas","Basement Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C13,Measures!$A:$A,$I13)","v":1896.9720564671511},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C13,Measures!$A:$A,$I13)","v":3763},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C13,Measures!$A:$A,$I13)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C13,Measures!$A:$A,$I13)","v":0.75},{"$f":"D13*IF('M&A'!$A$5=\"Gross\",1,F13)/(MAX(E13,H13)*IF('M&A'!$A$5=\"Gross\",1,F13)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F13)*H13))","v":0.50411162808056098},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C13,Measures!$A:$A,$I13)","v":2000},"Home Energy Savings Program - Natural Gas","y"]
[11,"Natural Gas","Wall Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C14,Measures!$A:$A,$I14)","v":3571.5319941592738},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C14,Measures!$A:$A,$I14)","v":3752},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C14,Measures!$A:$A,$I14)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C14,Measures!$A:$A,$I14)","v":0.72899999999999998},{"$f":"D14*IF('M&A'!$A$5=\"Gross\",1,F14)/(MAX(E14,H14)*IF('M&A'!$A$5=\"Gross\",1,F14)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F14)*H14))","v":0.95190085132176805},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C14,Measures!$A:$A,$I14)","v":2000},"Home Energy Savings Program - Natural Gas","y"]
[12,"Natural Gas","Natural Gas Water Heater",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C15,Measures!$A:$A,$I15)","v":927.24740062157287},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C15,Measures!$A:$A,$I15)","v":242},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C15,Measures!$A:$A,$I15)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C15,Measures!$A:$A,$I15)","v":0.71},{"$f":"D15*IF('M&A'!$A$5=\"Gross\",1,F15)/(MAX(E15,H15)*IF('M&A'!$A$5=\"Gross\",1,F15)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F15)*H15))","v":3.7089896024862914},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C15,Measures!$A:$A,$I15)","v":250},"Home Energy Savings Program - Natural Gas","y"]
[13,"Other Fuels","Air Sealing",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C16,Measures!$A:$A,$I16)","v":1798.023972636257},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C16,Measures!$A:$A,$I16)","v":848},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C16,Measures!$A:$A,$I16)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C16,Measures!$A:$A,$I16)","v":0.72899999999999998},{"$f":"D16*IF('M&A'!$A$5=\"Gross\",1,F16)/(MAX(E16,H16)*IF('M&A'!$A$5=\"Gross\",1,F16)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F16)*H16))","v":2.1203112884861519},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C16,Measures!$A:$A,$I16)","v":400},"Home Energy Savings Program - Other Fuels","y"]
[14,"Other Fuels","Attic Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C17,Measures!$A:$A,$I17)","v":5678.4574941866704},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C17,Measures!$A:$A,$I17)","v":4087},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C17,Measures!$A:$A,$I17)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C17,Measures!$A:$A,$I17)","v":0.72899999999999998},{"$f":"D17*IF('M&A'!$A$5=\"Gross\",1,F17)/(MAX(E17,H17)*IF('M&A'!$A$5=\"Gross\",1,F17)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F17)*H17))","v":1.3893950316091681},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C17,Measures!$A:$A,$I17)","v":1000},"Home Energy Savings Program - Other Fuels","y"]
[15,"Other Fuels","Basement Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C18,Measures!$A:$A,$I18)","v":4773.3475253956904},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C18,Measures!$A:$A,$I18)","v":3763},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C18,Measures!$A:$A,$I18)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C18,Measures!$A:$A,$I18)","v":0.75},{"$f":"D18*IF('M&A'!$A$5=\"Gross\",1,F18)/(MAX(E18,H18)*IF('M&A'!$A$5=\"Gross\",1,F18)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F18)*H18))","v":1.2684952233313023},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C18,Measures!$A:$A,$I18)","v":1000},"Home Energy Savings Program - Other Fuels","y"]
[16,"Other Fuels","Wall Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C19,Measures!$A:$A,$I19)","v":8961.4509081290362},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C19,Measures!$A:$A,$I19)","v":3752},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C19,Measures!$A:$A,$I19)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C19,Measures!$A:$A,$I19)","v":0.72899999999999998},{"$f":"D19*IF('M&A'!$A$5=\"Gross\",1,F19)/(MAX(E19,H19)*IF('M&A'!$A$5=\"Gross\",1,F19)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F19)*H19))","v":2.3884464040855642},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C19,Measures!$A:$A,$I19)","v":1000},"Home Energy Savings Program - Other Fuels","y"]
[17,"Other Fuels","Geothermal HP Closed Loop",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C20,Measures!$A:$A,$I20)","v":49302.290111441282},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C20,Measures!$A:$A,$I20)","v":43526.297504501905},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C20,Measures!$A:$A,$I20)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C20,Measures!$A:$A,$I20)","v":0.71500000000000008},{"$f":"D20*IF('M&A'!$A$5=\"Gross\",1,F20)/(MAX(E20,H20)*IF('M&A'!$A$5=\"Gross\",1,F20)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F20)*H20))","v":1.132701216002624},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C20,Measures!$A:$A,$I20)","v":3000},"Home Energy Savings Program - Other Fuels","y"]
[18,"Other Fuels","Geothermal HP Open Loop",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C21,Measures!$A:$A,$I21)","v":49302.290111441282},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C21,Measures!$A:$A,$I21)","v":43526.297504501905},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C21,Measures!$A:$A,$I21)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C21,Measures!$A:$A,$I21)","v":0.71500000000000008},{"$f":"D21*IF('M&A'!$A$5=\"Gross\",1,F21)/(MAX(E21,H21)*IF('M&A'!$A$5=\"Gross\",1,F21)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F21)*H21))","v":1.132701216002624},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C21,Measures!$A:$A,$I21)","v":3000},"Home Energy Savings Program - Other Fuels","y"]
[19,"Other Fuels","Pellet Boiler",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C22,Measures!$A:$A,$I22)","v":39238.430089785688},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C22,Measures!$A:$A,$I22)","v":42341.668183358328},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C22,Measures!$A:$A,$I22)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C22,Measures!$A:$A,$I22)","v":0.71},{"$f":"D22*IF('M&A'!$A$5=\"Gross\",1,F22)/(MAX(E22,H22)*IF('M&A'!$A$5=\"Gross\",1,F22)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F22)*H22))","v":0.92670959301522482},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C22,Measures!$A:$A,$I22)","v":6000},"Home Energy Savings Program - Other Fuels","y"]
[20,"Electric","Central Heat Pump",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C23,Measures!$A:$A,$I23)","v":3357.5472436328719},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C23,Measures!$A:$A,$I23)","v":2000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C23,Measures!$A:$A,$I23)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C23,Measures!$A:$A,$I23)","v":0.71},{"$f":"D23*IF('M&A'!$A$5=\"Gross\",1,F23)/(MAX(E23,H23)*IF('M&A'!$A$5=\"Gross\",1,F23)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F23)*H23))","v":1.678773621816436},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C23,Measures!$A:$A,$I23)","v":500},"Home Energy Savings Program - Electric","n"]
[21,"Electric","Duct Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C24,Measures!$A:$A,$I24)","v":5758.1927851086011},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C24,Measures!$A:$A,$I24)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C24,Measures!$A:$A,$I24)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C24,Measures!$A:$A,$I24)","v":0.75},{"$f":"D24*IF('M&A'!$A$5=\"Gross\",1,F24)/(MAX(E24,H24)*IF('M&A'!$A$5=\"Gross\",1,F24)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F24)*H24))","v":5.7581927851086014},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C24,Measures!$A:$A,$I24)","v":200},"Home Energy Savings Program - Electric","n"]
[22,"Electric","Duct Sealing",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C25,Measures!$A:$A,$I25)","v":5612.0771679306054},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C25,Measures!$A:$A,$I25)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C25,Measures!$A:$A,$I25)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C25,Measures!$A:$A,$I25)","v":0.75},{"$f":"D25*IF('M&A'!$A$5=\"Gross\",1,F25)/(MAX(E25,H25)*IF('M&A'!$A$5=\"Gross\",1,F25)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F25)*H25))","v":5.6120771679306056},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C25,Measures!$A:$A,$I25)","v":200},"Home Energy Savings Program - Electric","n"]
[23,"Natural Gas","Duct Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C26,Measures!$A:$A,$I26)","v":1689.3257335605015},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C26,Measures!$A:$A,$I26)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C26,Measures!$A:$A,$I26)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C26,Measures!$A:$A,$I26)","v":0.75},{"$f":"D26*IF('M&A'!$A$5=\"Gross\",1,F26)/(MAX(E26,H26)*IF('M&A'!$A$5=\"Gross\",1,F26)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F26)*H26))","v":1.6893257335605014},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C26,Measures!$A:$A,$I26)","v":200},"Home Energy Savings Program - Natural Gas","n"]
[24,"Natural Gas","Duct Sealing",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C27,Measures!$A:$A,$I27)","v":1321.4235278542512},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C27,Measures!$A:$A,$I27)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C27,Measures!$A:$A,$I27)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C27,Measures!$A:$A,$I27)","v":0.75},{"$f":"D27*IF('M&A'!$A$5=\"Gross\",1,F27)/(MAX(E27,H27)*IF('M&A'!$A$5=\"Gross\",1,F27)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F27)*H27))","v":1.3214235278542512},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C27,Measures!$A:$A,$I27)","v":200},"Home Energy Savings Program - Natural Gas","n"]
[25,"Natural Gas","Hydronic Heating Pipe Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C28,Measures!$A:$A,$I28)","v":830.0331945601306},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C28,Measures!$A:$A,$I28)","v":600},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C28,Measures!$A:$A,$I28)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C28,Measures!$A:$A,$I28)","v":0.75},{"$f":"D28*IF('M&A'!$A$5=\"Gross\",1,F28)/(MAX(E28,H28)*IF('M&A'!$A$5=\"Gross\",1,F28)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F28)*H28))","v":1.3833886576002177},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C28,Measures!$A:$A,$I28)","v":200},"Home Energy Savings Program - Natural Gas","n"]
[26,"Other Fuels","Duct Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C29,Measures!$A:$A,$I29)","v":3587.8164644304643},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C29,Measures!$A:$A,$I29)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C29,Measures!$A:$A,$I29)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C29,Measures!$A:$A,$I29)","v":0.75},{"$f":"D29*IF('M&A'!$A$5=\"Gross\",1,F29)/(MAX(E29,H29)*IF('M&A'!$A$5=\"Gross\",1,F29)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F29)*H29))","v":3.5878164644304644},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C29,Measures!$A:$A,$I29)","v":200},"Home Energy Savings Program - Other Fuels","n"]
[27,"Other Fuels","Duct Sealing",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C30,Measures!$A:$A,$I30)","v":2595.2971809391547},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C30,Measures!$A:$A,$I30)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C30,Measures!$A:$A,$I30)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C30,Measures!$A:$A,$I30)","v":0.75},{"$f":"D30*IF('M&A'!$A$5=\"Gross\",1,F30)/(MAX(E30,H30)*IF('M&A'!$A$5=\"Gross\",1,F30)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F30)*H30))","v":2.5952971809391547},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C30,Measures!$A:$A,$I30)","v":200},"Home Energy Savings Program - Other Fuels","n"]
[28,"Other Fuels","Hydronic Heating Pipe Insulation",{"$f":"SUMIFS(Measures!$CJ:$CJ,Measures!$B:$B,$C31,Measures!$A:$A,$I31)","v":2061.7425851530234},{"$f":"SUMIFS(Measures!$CP:$CP,Measures!$B:$B,$C31,Measures!$A:$A,$I31)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C31,Measures!$A:$A,$I31)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C31,Measures!$A:$A,$I31)","v":0.75},{"$f":"D31*IF('M&A'!$A$5=\"Gross\",1,F31)/(MAX(E31,H31)*IF('M&A'!$A$5=\"Gross\",1,F31)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F31)*H31))","v":2.0617425851530236},{"$f":"SUMIFS(Measures!$CT:$CT,Measures!$B:$B,$C31,Measures!$A:$A,$I31)","v":200},"Home Energy Savings Program - Other Fuels","n"]

{"sheet":"PUC (Base) Avoided Costs Res","index":3,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+SeasonalWinterOnPeak","Electric+SeasonalWinterOffPeak","Electric+SeasonalSummerOnPeak","Electric+SeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,4.6766143281070045E-2,4.2438896551884986E-2,3.1320470678566997E-2,2.5421975845968874E-2,104.4975,6.15,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,4.4547641217006995E-2,4.1300469437730851E-2,2.925867649496787E-2,2.5976325425939473E-2,82.672800000000009,6.7783826361735953,19.953790613718414,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,4.2122083153069617E-2,3.965552149742501E-2,3.0574744935138013E-2,2.6739934087348264E-2,69.297709999999995,5.9745129733295013,20.319505692863093,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,4.0544612803436762E-2,3.8051374348426599E-2,3.3575871859367501E-2,2.840781625146788E-2,55.399020000000007,5.6716228930307873,20.803001388503191,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,4.0400333235149632E-2,3.6911527983569344E-2,3.3685969226703381E-2,2.7394449015110591E-2,48.750240000000005,5.6074311573346298,21.2738106081644,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,4.1002783508287968E-2,3.6159357829700547E-2,3.1006844926767852E-2,2.4332697444050495E-2,43.523346185749212,5.5138551561092486,21.710789225215219,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.0628686671999419E-2,3.8148872290201773E-2,2.8794764892621214E-2,2.6153221892940389E-2,39.871097848750956,5.7413833576130244,22.113937239655655,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.0275508422613959E-2,3.8053742690890957E-2,3.1552644637896449E-2,2.8232314942034573E-2,39.801088396917066,5.8820842330302021,22.645516245487368,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,3.9665530460418957E-2,3.7247089268002097E-2,3.3519580753100776E-2,2.930981205066762E-2,42.025317072298002,5.9064718272261096,22.845524021105248,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.1395004810869968E-2,3.8805359835080738E-2,3.0986524365222944E-2,2.6961242314113201E-2,44.49659111127454,5.9677454897997526,23.33465815051375,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.2018349568913857E-2,3.6892849673721757E-2,3.3234632959552167E-2,2.7206520763495518E-2,45.550235858122541,5.9567028943190481,23.75973340738684,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.2843004945321506E-2,3.9160716228606875E-2,3.202664589775104E-2,2.7085081761415771E-2,48.431565883716786,6.012408044247751,24.1776039988892,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.2554865634958791E-2,4.0134472679935682E-2,3.6613964277158642E-2,3.3546454317791796E-2,55.319058439378892,6.0084396367568127,24.436971952235492,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.429432390778236E-2,4.1255848774330119E-2,3.5308370129159369E-2,3.0876569542455452E-2,68.017351461182159,5.9905070587311355,24.940358789225218,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.4050645875602833E-2,4.1012933549557304E-2,3.6988376944941323E-2,3.2318583828661013E-2,78.039799913798902,6.0021427898895903,25.406156067758957,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.4227314973763476E-2,3.8563085414206368E-2,3.5765736601564506E-2,2.9037101681102004E-2,80.490731536188704,6.010755803395452,25.401463637878372,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.3468414336260801E-2,3.6382413690957689E-2,3.8372559331497705E-2,2.9698537055353628E-2,79.490382986693476,6.0885494510914455,25.386421048375457,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.5301572969358737E-2,4.0195666450301981E-2,4.180202146525324E-2,3.5740301533669333E-2,79.299138445554277,6.1464012455909565,25.396185056470983,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,4.5796218476609758E-2,4.0144651857977311E-2,4.3833103678881928E-2,3.7266236857346181E-2,79.108354016357424,6.2024332224787075,25.396185056470983,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,4.6296264992298379E-2,4.0093702011155329E-2,4.5962872386941231E-2,3.8857322124144E-2,78.918028592127555,6.2589759994767187,25.386026582448402,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,4.6801771489753403E-2,4.0042816827663856E-2,4.8196122582030487E-2,4.051633891662583E-2,78.728161068552552,6.31603423315374,25.403049282489111,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,4.7312797586230318E-2,3.9991996225434999E-2,5.053788223649118E-2,4.2246187577267356E-2,78.5387503439771,6.373612622528853,25.410598479898468,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,4.7829403549942334E-2,3.994124012250503E-2,5.2993423622457909E-2,4.4049892278921907E-2,78.349795319396392,6.4317159094584522,25.408288425491204,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,4.8351650307168127E-2,3.9890548437014242E-2,5.5568275181929319E-2,4.5930606311769241E-2,78.161294898449654,6.4903488790267625,25.395721729515689,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,4.8879599449437212E-2,3.9839921087206825E-2,5.8268233973583841E-2,4.7891617595991275E-2,77.973247987413856,6.5495163599399122,25.413346520621349,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,4.9413313240793802E-2,3.9789357991430727E-2,6.1099378724362809E-2,4.9936354429811834E-2,77.785653495197323,6.6092232249236043,25.421518014679428,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,4.9952854625139952E-2,3.9738859068137518E-2,6.4068083515205737E-2,5.2068391482949519E-2,77.598510333333422,6.6694743911244041,25.419851029891582,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.0498287233658908E-2,3.9688424235882272E-2,6.718103213174996E-2,5.4291456045961618E-2,77.411817415974227,6.7302748205146914,25.407948758506347,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"PUC (Base) Avoided Costs Com","index":4,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+SeasonalWinterOnPeak","Electric+SeasonalWinterOffPeak","Electric+SeasonalSummerOnPeak","Electric+SeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,4.6766143281070045E-2,4.2438896551884986E-2,3.1320470678566997E-2,2.5421975845968874E-2,104.4975,5.65,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,4.4547641217006995E-2,4.1300469437730851E-2,2.925867649496787E-2,2.5976325425939473E-2,82.672800000000009,6.1950755249491332,16.390527493191133,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,4.2122083153069617E-2,3.965552149742501E-2,3.0574744935138013E-2,2.6739934087348264E-2,69.297709999999995,5.5574061784405737,16.69093472785833,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,4.0544612803436762E-2,3.8051374348426599E-2,3.3575871859367501E-2,2.840781625146788E-2,55.399020000000007,5.3200804617903055,17.088089817116423,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,4.0400333235149632E-2,3.6911527983569344E-2,3.3685969226703381E-2,2.7394449015110591E-2,48.750240000000005,5.2582796319788558,17.474823927356084,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,4.1002783508287968E-2,3.6159357829700547E-2,3.1006844926767852E-2,2.4332697444050495E-2,43.523346185749212,5.1722515385609285,17.83376876021325,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.0628686671999419E-2,3.8148872290201773E-2,2.8794764892621214E-2,2.6153221892940389E-2,39.871097848750956,5.3902301110532518,18.16492431568793,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.0275508422613959E-2,3.8053742690890957E-2,3.1552644637896449E-2,2.8232314942034573E-2,39.801088396917066,5.5243648508294738,18.601576201966505,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,3.9665530460418957E-2,3.7247089268002097E-2,3.3519580753100776E-2,2.930981205066762E-2,42.025317072298002,5.5514722335810065,18.765867439084282,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.1395004810869968E-2,3.8805359835080738E-2,3.0986524365222944E-2,2.6961242314113201E-2,44.49659111127454,5.6115827065586288,19.167654074572788,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.2018349568913857E-2,3.6892849673721757E-2,3.3234632959552167E-2,2.7206520763495518E-2,45.550235858122541,5.6069524756053495,19.516821198721303,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.2843004945321506E-2,3.9160716228606875E-2,3.202664589775104E-2,2.7085081761415771E-2,48.431565883716786,5.6645081633188328,19.86007023601984,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.2554865634958791E-2,4.0134472679935682E-2,3.6613964277158642E-2,3.3546454317791796E-2,55.319058439378892,5.6640462660024138,20.073121362618934,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.429432390778236E-2,4.1255848774330119E-2,3.5308370129159369E-2,3.0876569542455452E-2,68.017351461182159,5.65388029120491,20.486615517745435,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.4050645875602833E-2,4.1012933549557304E-2,3.6988376944941323E-2,3.2318583828661013E-2,78.039799913798902,5.6663494630401976,20.869232698002502,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.4227314973763476E-2,3.8563085414206368E-2,3.5765736601564506E-2,2.9037101681102004E-2,80.490731536188704,5.6734824445111363,20.865378222306301,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.3468414336260801E-2,3.6382413690957689E-2,3.8372559331497705E-2,2.9698537055353628E-2,79.490382986693476,5.7444274633303527,20.853021874503053,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.5301572969358737E-2,4.0195666450301981E-2,4.180202146525324E-2,3.5740301533669333E-2,79.299138445554277,5.8009270001156761,20.861042267531708,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,4.5796218476609758E-2,4.0144651857977311E-2,4.3833103678881928E-2,3.7266236857346181E-2,79.108354016357424,5.8562314822403962,20.861042267531708,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,4.6296264992298379E-2,4.0093702011155329E-2,4.5962872386941231E-2,3.8857322124144E-2,78.918028592127555,5.9120632224642131,20.8526978506247,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,4.6801771489753403E-2,4.0042816827663856E-2,4.8196122582030487E-2,4.051633891662583E-2,78.728161068552552,5.9684272475244242,20.866680709241738,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,4.7312797586230318E-2,3.9991996225434999E-2,5.053788223649118E-2,4.2246187577267356E-2,78.5387503439771,6.0253286320818971,20.872881803063205,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,4.7829403549942334E-2,3.994124012250503E-2,5.2993423622457909E-2,4.4049892278921907E-2,78.349795319396392,6.0827724991779473,20.870984268353833,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,4.8351650307168127E-2,3.9890548437014242E-2,5.5568275181929319E-2,4.5930606311769241E-2,78.161294898449654,6.1407640206955962,20.860661679534864,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,4.8879599449437212E-2,3.9839921087206825E-2,5.8268233973583841E-2,4.7891617595991275E-2,77.973247987413856,6.1993084178252111,20.875139110353469,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,4.9413313240793802E-2,3.9789357991430727E-2,6.1099378724362809E-2,4.9936354429811834E-2,77.785653495197323,6.2584109615345866,20.881851373733006,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,4.9952854625139952E-2,3.9738859068137518E-2,6.4068083515205737E-2,5.2068391482949519E-2,77.598510333333422,6.3180769730435111,20.880482072003581,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.0498287233658908E-2,3.9688424235882272E-2,6.718103213174996E-2,5.4291456045961618E-2,77.411817415974227,6.3783118243028554,20.870705257655487,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"Scen 2+3 Avoided Costs Res","index":5,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+SeasonalWinterOnPeak","Electric+SeasonalWinterOffPeak","Electric+SeasonalSummerOnPeak","Electric+SeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,104.4975,6.15,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,4.9423867584209198E-2,4.5884450344798197E-2,3.2758896037186555E-2,2.9181133371945604E-2,82.672800000000009,6.7783826361735953,19.953790613718414,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,4.6666327784766759E-2,4.3977775580114134E-2,3.4079729127221306E-2,2.9899785303130477E-2,69.297709999999995,5.9745129733295013,20.319505692863093,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,4.4875552692315558E-2,4.2157922776354481E-2,3.7279625063280072E-2,3.1646444450669477E-2,55.399020000000007,5.6716228930307873,20.803001388503191,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,4.4710751963374408E-2,4.0907954239151896E-2,3.7392095194168001E-2,3.0534338163531849E-2,48.750240000000005,5.6074311573346298,21.2738106081644,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,4.4813657001954672E-2,3.9534323012294377E-2,3.3918083948097748E-2,2.6643263191935822E-2,43.523346185749212,5.5138551561092486,21.710789225215219,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.4396626374667111E-2,4.1693628698507672E-2,3.1497651635144869E-2,2.8618369765492764E-2,39.871097848750956,5.7413833576130244,22.113937239655655,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.4014510004120079E-2,4.1592785356542011E-2,3.4506588478777994E-2,3.0887429110288547E-2,39.801088396917066,5.8820842330302021,22.645516245487368,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.3345082822750264E-2,4.0708981923015884E-2,3.6645997641773446E-2,3.2057349756121303E-2,42.025317072298002,5.9064718272261096,22.845524021105248,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.5224644589550063E-2,4.2401931565939806E-2,3.3879400903794807E-2,2.9491843468085189E-2,44.49659111127454,5.9677454897997526,23.33465815051375,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.5900182701477769E-2,4.0313387815718367E-2,3.6325931597273514E-2,2.9755289303571773E-2,45.550235858122541,5.9567028943190481,23.75973340738684,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,48.431565883716786,6.012408044247751,24.1776039988892,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,55.319058439378892,6.0084396367568127,24.436971952235492,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,68.017351461182159,5.9905070587311355,24.940358789225218,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,78.039799913798902,6.0021427898895903,25.406156067758957,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,80.490731536188704,6.010755803395452,25.401463637878372,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,79.490382986693476,6.0885494510914455,25.386421048375457,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,79.299138445554277,6.1464012455909565,25.396185056470983,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,79.108354016357424,6.2024332224787075,25.396185056470983,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,78.918028592127555,6.2589759994767187,25.386026582448402,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,78.728161068552552,6.31603423315374,25.403049282489111,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,78.5387503439771,6.373612622528853,25.410598479898468,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,78.349795319396392,6.4317159094584522,25.408288425491204,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,78.161294898449654,6.4903488790267625,25.395721729515689,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,77.973247987413856,6.5495163599399122,25.413346520621349,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,77.785653495197323,6.6092232249236043,25.421518014679428,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,77.598510333333422,6.6694743911244041,25.419851029891582,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,77.411817415974227,6.7302748205146914,25.407948758506347,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"Scen 2+3 Avoided Costs Com","index":6,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+SeasonalWinterOnPeak","Electric+SeasonalWinterOffPeak","Electric+SeasonalSummerOnPeak","Electric+SeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,104.4975,5.65,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,4.9423867584209198E-2,4.5884450344798197E-2,3.2758896037186555E-2,2.9181133371945604E-2,82.672800000000009,6.1950755249491332,16.390527493191133,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,4.6666327784766759E-2,4.3977775580114134E-2,3.4079729127221306E-2,2.9899785303130477E-2,69.297709999999995,5.5574061784405737,16.69093472785833,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,4.4875552692315558E-2,4.2157922776354481E-2,3.7279625063280072E-2,3.1646444450669477E-2,55.399020000000007,5.3200804617903055,17.088089817116423,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,4.4710751963374408E-2,4.0907954239151896E-2,3.7392095194168001E-2,3.0534338163531849E-2,48.750240000000005,5.2582796319788558,17.474823927356084,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,4.4813657001954672E-2,3.9534323012294377E-2,3.3918083948097748E-2,2.6643263191935822E-2,43.523346185749212,5.1722515385609285,17.83376876021325,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.4396626374667111E-2,4.1693628698507672E-2,3.1497651635144869E-2,2.8618369765492764E-2,39.871097848750956,5.3902301110532518,18.16492431568793,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.4014510004120079E-2,4.1592785356542011E-2,3.4506588478777994E-2,3.0887429110288547E-2,39.801088396917066,5.5243648508294738,18.601576201966505,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.3345082822750264E-2,4.0708981923015884E-2,3.6645997641773446E-2,3.2057349756121303E-2,42.025317072298002,5.5514722335810065,18.765867439084282,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.5224644589550063E-2,4.2401931565939806E-2,3.3879400903794807E-2,2.9491843468085189E-2,44.49659111127454,5.6115827065586288,19.167654074572788,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.5900182701477769E-2,4.0313387815718367E-2,3.6325931597273514E-2,2.9755289303571773E-2,45.550235858122541,5.6069524756053495,19.516821198721303,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,48.431565883716786,5.6645081633188328,19.86007023601984,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,55.319058439378892,5.6640462660024138,20.073121362618934,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,68.017351461182159,5.65388029120491,20.486615517745435,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,78.039799913798902,5.6663494630401976,20.869232698002502,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,80.490731536188704,5.6734824445111363,20.865378222306301,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,79.490382986693476,5.7444274633303527,20.853021874503053,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,79.299138445554277,5.8009270001156761,20.861042267531708,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,79.108354016357424,5.8562314822403962,20.861042267531708,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,78.918028592127555,5.9120632224642131,20.8526978506247,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,78.728161068552552,5.9684272475244242,20.866680709241738,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,78.5387503439771,6.0253286320818971,20.872881803063205,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,78.349795319396392,6.0827724991779473,20.870984268353833,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,78.161294898449654,6.1407640206955962,20.860661679534864,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,77.973247987413856,6.1993084178252111,20.875139110353469,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,77.785653495197323,6.2584109615345866,20.881851373733006,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,77.598510333333422,6.3180769730435111,20.880482072003581,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,77.411817415974227,6.3783118243028554,20.870705257655487,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"Scen 4 Avoided Costs Res","index":7,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+SeasonalWinterOnPeak","Electric+SeasonalWinterOffPeak","Electric+SeasonalSummerOnPeak","Electric+SeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp",null,null,"Cap","PTF","Cap + 0.5 PTF"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,151.4975,6.15,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8,null,null,104.4975,94,{"$f":"S2+T2*0.5","v":151.4975}]
["2019-01-01",2,4.9423867584209198E-2,4.5884450344798197E-2,3.2758896037186555E-2,2.9181133371945604E-2,130.61279999999999,6.7783826361735953,19.953790613718414,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8},null,null,82.672800000000009,95.88,{"$f":"S3+T3*0.5","v":130.61279999999999}]
["2020-01-01",3,4.6666327784766759E-2,4.3977775580114134E-2,3.4079729127221306E-2,2.9899785303130477E-2,118.19650999999999,5.9745129733295013,20.319505692863093,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8},null,null,69.297709999999995,97.797600000000003,118.19650999999999]
["2021-01-01",4,4.4875552692315558E-2,4.2157922776354481E-2,3.7279625063280072E-2,3.1646444450669477E-2,105.27579600000001,5.6716228930307873,20.803001388503191,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8},null,null,55.399020000000007,99.753551999999999,105.27579600000001]
["2022-01-01",5,4.4710751963374408E-2,4.0907954239151896E-2,3.7392095194168001E-2,3.0534338163531849E-2,99.624551520000011,5.6074311573346298,21.2738106081644,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3,null,null,null,null,null,48.750240000000005,101.74862304,99.624551520000011]
["2023-01-01",6,4.4813657001954672E-2,3.9534323012294377E-2,3.3918083948097748E-2,2.6643263191935822E-2,95.415143936149207,5.5138551561092486,21.710789225215219,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3,null,null,null,null,null,43.523346185749212,103.7835955008,95.415143936149207]
["2024-01-01",7,4.4396626374667111E-2,4.1693628698507672E-2,3.1497651635144869E-2,2.8618369765492764E-2,92.800731554158958,5.7413833576130244,22.113937239655655,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3,null,null,null,null,null,39.871097848750956,105.859267410816,92.800731554158958]
["2025-01-01",8,4.4014510004120079E-2,4.1592785356542011E-2,3.4506588478777994E-2,3.0887429110288547E-2,93.78931477643323,5.8820842330302021,22.645516245487368,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3,null,null,null,null,null,39.801088396917066,107.97645275903233,93.78931477643323]
["2026-01-01",9,4.3345082822750264E-2,4.0708981923015884E-2,3.6645997641773446E-2,3.2057349756121303E-2,97.093307979404486,5.9064718272261096,22.845524021105248,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3,null,null,null,null,null,42.025317072298002,110.13598181421297,97.093307979404486]
["2027-01-01",10,4.5224644589550063E-2,4.2401931565939806E-2,3.3879400903794807E-2,2.9491843468085189E-2,100.66594183652316,5.9677454897997526,23.33465815051375,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3,null,null,null,null,null,44.49659111127454,112.33870145049723,100.66594183652316]
["2028-01-01",11,4.5900182701477769E-2,4.0313387815718367E-2,3.6325931597273514E-2,2.9755289303571773E-2,102.84297359787612,5.9567028943190481,23.75973340738684,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3,null,null,null,null,null,45.550235858122541,114.58547547950717,102.84297359787612]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,106.87015837826544,6.012408044247751,24.1776039988892,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3,null,null,null,null,null,48.431565883716786,116.87718498909732,106.87015837826544]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,114.92642278381852,6.0084396367568127,24.436971952235492,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3,null,null,null,null,null,55.319058439378892,119.21472868887926,114.92642278381852]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,128.81686309251057,5.9905070587311355,24.940358789225218,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3,null,null,null,null,null,68.017351461182159,121.59902326265684,128.81686309251057]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,140.0553017777539,6.0021427898895903,25.406156067758957,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3,null,null,null,null,null,78.039799913798902,124.03100372790998,140.0553017777539]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,143.74654343742279,6.010755803395452,25.401463637878372,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3,null,null,null,null,null,80.490731536188704,126.51162380246818,143.74654343742279]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,144.01131112595226,6.0885494510914455,25.386421048375457,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3,null,null,null,null,null,79.490382986693476,129.04185627851754,144.01131112595226]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,145.11048514759824,6.1464012455909565,25.396185056470983,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3,null,null,null,null,null,79.299138445554277,131.6226934040879,145.11048514759824]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,146.23592765244226,6.2024332224787075,25.396185056470983,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3,null,null,null,null,null,79.108354016357424,134.25514727216967,146.23592765244226]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,147.38815370093408,6.2589759994767187,25.386026582448402,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3,null,null,null,null,null,78.918028592127555,136.94025021761306,147.38815370093408]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,148.56768867953519,6.31603423315374,25.403049282489111,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3,null,null,null,null,null,78.728161068552552,139.67905522196531,148.56768867953519]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,149.77506850717941,6.373612622528853,25.410598479898468,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3,null,null,null,null,null,78.5387503439771,142.47263632640463,149.77506850717941]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,151.01083984586273,6.4317159094584522,25.408288425491204,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3,null,null,null,null,null,78.349795319396392,145.32208905293271,151.01083984586273]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,152.27556031544532,6.4903488790267625,25.395721729515689,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3,null,null,null,null,null,78.161294898449654,148.22853083399136,152.27556031544532]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,153.56979871274945,6.5495163599399122,25.413346520621349,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3,null,null,null,null,null,77.973247987413856,151.19310145067118,153.56979871274945]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,154.89413523503964,6.6092232249236043,25.421518014679428,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3,null,null,null,null,null,77.785653495197323,154.21696347968461,154.89413523503964]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,156.24916170797258,6.6694743911244041,25.419851029891582,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3,null,null,null,null,null,77.598510333333422,157.30130274927831,156.24916170797258]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,157.63548181810614,6.7302748205146914,25.407948758506347,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3,null,null,null,null,null,77.411817415974227,160.44732880426386,157.63548181810614]

{"sheet":"Scen 4 Avoided Costs Com","index":8,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+SeasonalWinterOnPeak","Electric+SeasonalWinterOffPeak","Electric+SeasonalSummerOnPeak","Electric+SeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,151.4975,5.65,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,4.9423867584209198E-2,4.5884450344798197E-2,3.2758896037186555E-2,2.9181133371945604E-2,130.61279999999999,6.1950755249491332,16.390527493191133,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,4.6666327784766759E-2,4.3977775580114134E-2,3.4079729127221306E-2,2.9899785303130477E-2,118.19650999999999,5.5574061784405737,16.69093472785833,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,4.4875552692315558E-2,4.2157922776354481E-2,3.7279625063280072E-2,3.1646444450669477E-2,105.27579600000001,5.3200804617903055,17.088089817116423,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,4.4710751963374408E-2,4.0907954239151896E-2,3.7392095194168001E-2,3.0534338163531849E-2,99.624551520000011,5.2582796319788558,17.474823927356084,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,4.4813657001954672E-2,3.9534323012294377E-2,3.3918083948097748E-2,2.6643263191935822E-2,95.415143936149207,5.1722515385609285,17.83376876021325,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.4396626374667111E-2,4.1693628698507672E-2,3.1497651635144869E-2,2.8618369765492764E-2,92.800731554158958,5.3902301110532518,18.16492431568793,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.4014510004120079E-2,4.1592785356542011E-2,3.4506588478777994E-2,3.0887429110288547E-2,93.78931477643323,5.5243648508294738,18.601576201966505,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.3345082822750264E-2,4.0708981923015884E-2,3.6645997641773446E-2,3.2057349756121303E-2,97.093307979404486,5.5514722335810065,18.765867439084282,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.5224644589550063E-2,4.2401931565939806E-2,3.3879400903794807E-2,2.9491843468085189E-2,100.66594183652316,5.6115827065586288,19.167654074572788,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.5900182701477769E-2,4.0313387815718367E-2,3.6325931597273514E-2,2.9755289303571773E-2,102.84297359787612,5.6069524756053495,19.516821198721303,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,106.87015837826544,5.6645081633188328,19.86007023601984,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,114.92642278381852,5.6640462660024138,20.073121362618934,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,128.81686309251057,5.65388029120491,20.486615517745435,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,140.0553017777539,5.6663494630401976,20.869232698002502,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,143.74654343742279,5.6734824445111363,20.865378222306301,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,144.01131112595226,5.7444274633303527,20.853021874503053,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,145.11048514759824,5.8009270001156761,20.861042267531708,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,146.23592765244226,5.8562314822403962,20.861042267531708,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,147.38815370093408,5.9120632224642131,20.8526978506247,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,148.56768867953519,5.9684272475244242,20.866680709241738,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,149.77506850717941,6.0253286320818971,20.872881803063205,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,151.01083984586273,6.0827724991779473,20.870984268353833,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,152.27556031544532,6.1407640206955962,20.860661679534864,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,153.56979871274945,6.1993084178252111,20.875139110353469,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,154.89413523503964,6.2584109615345866,20.881851373733006,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,156.24916170797258,6.3180769730435111,20.880482072003581,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,157.63548181810614,6.3783118243028554,20.870705257655487,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"PUC (High) Avoided Costs Res","index":9,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D+DRIPE+Reliability","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,216.36227500000001,7.02,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3073581978992264E-2,4.8620440358014765E-2,3.4955058098930139E-2,3.0787282064359805E-2,224.04498424091642,8.3807656755061366,19.953790613718414,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.2689352079577305E-2,4.8620555003397257E-2,3.802530733363825E-2,3.2766847937049794E-2,218.76090291376389,7.4150829495471404,20.319505692863093,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.1588391871723344E-2,4.7370673804074545E-2,4.2314712929954812E-2,3.5255585589089145E-2,175.70974883377829,6.9846319994419064,20.803001388503191,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.1375719942818011E-2,4.5995966749044173E-2,4.2428756756564906E-2,3.4001669530742212E-2,169.03105464652728,6.8532323352775117,21.2738106081644,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.1140926206080281E-2,4.4227309870520266E-2,3.8260737807780845E-2,2.9586265402162675E-2,163.88184187111995,6.5890825461081617,21.710789225215219,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.9665789924387319E-2,4.5834600551312291E-2,3.4886908014517139E-2,3.1162187819080082E-2,158.84609813292798,6.6772423217902288,22.113937239655655,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.7857659004271642E-2,4.458170679054501E-2,3.7230678135258759E-2,3.2921747782521681E-2,161.07751985998485,6.7630764279144167,22.645516245487368,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.609580438784619E-2,4.2817022700858673E-2,3.8755464703226272E-2,3.358984027952866E-2,165.85581578629697,6.7175895309949087,22.845524021105248,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.6753221091153936E-2,4.3594954142021795E-2,3.4919408156000996E-2,3.0254384684400757E-2,170.95046889233126,6.716910838379559,23.33465815051375,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.6789764616834005E-2,4.0982670426471982E-2,3.6965627332485186E-2,3.0211873254133451E-2,174.54792535801641,6.627958618349008,23.75973340738684,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,180.1865384513674,6.6809800377293884,24.1776039988892,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,190.24182796980139,6.6681558951294857,24.436971952235492,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,206.68184844898451,6.6351588605186702,24.940358789225218,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,220.25717596946271,6.6470904537649744,25.406156067758957,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,225.63256731913603,6.6613121820115468,25.401463637878372,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,227.30014079908003,6.7551802247358133,25.386421048375457,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,229.90479671610998,6.8172732222972519,25.396185056470983,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,232.56621640449455,6.8761810526175804,25.396185056470983,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,235.28552390261729,6.9355979035330781,25.386026582448402,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,238.06386575666448,6.9955281734737138,25.403049282489111,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,240.90241147071612,7.0559762988761463,25.410598479898468,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,243.80235396583873,7.1169467545121297,25.408288425491204,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,246.76491004836072,7.1784440538197742,25.395721729515689,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,249.79132088751271,7.2404727492376608,25.413346520621349,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,252.88285250262132,7.3030374325418332,25.421518014679428,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,256.04079626004682,7.3661427351857256,25.419851029891582,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,259.2664693800595,7.4297933286430045,25.407948758506347,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"PUC (High) Avoided Costs Com","index":10,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D+DRIPE+Reliability","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,216.36227500000001,6.06,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3073581978992264E-2,4.8620440358014765E-2,3.4955058098930139E-2,3.0787282064359805E-2,224.04498424091642,7.2266197161998669,16.390527493191133,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.2689352079577305E-2,4.8620555003397257E-2,3.802530733363825E-2,3.2766847937049794E-2,218.76090291376389,6.5429961035467494,16.69093472785833,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.1588391871723344E-2,4.7370673804074545E-2,4.2314712929954812E-2,3.5255585589089145E-2,175.70974883377829,6.2490022487753061,17.088089817116423,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.1375719942818011E-2,4.5995966749044173E-2,4.2428756756564906E-2,3.4001669530742212E-2,169.03105464652728,6.124120094136833,17.474823927356084,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.1140926206080281E-2,4.4227309870520266E-2,3.8260737807780845E-2,2.9586265402162675E-2,163.88184187111995,5.8818113067851376,17.83376876021325,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.9665789924387319E-2,4.5834600551312291E-2,3.4886908014517139E-2,3.1162187819080082E-2,158.84609813292798,5.9580103292078155,18.16492431568793,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.7857659004271642E-2,4.458170679054501E-2,3.7230678135258759E-2,3.2921747782521681E-2,161.07751985998485,6.0320551369610698,18.601576201966505,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.609580438784619E-2,4.2817022700858673E-2,3.8755464703226272E-2,3.358984027952866E-2,165.85581578629697,5.994842042190669,18.765867439084282,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.6753221091153936E-2,4.3594954142021795E-2,3.4919408156000996E-2,3.0254384684400757E-2,170.95046889233126,5.9943134572796293,19.167654074572788,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.6789764616834005E-2,4.0982670426471982E-2,3.6965627332485186E-2,3.0211873254133451E-2,174.54792535801641,5.9216288191854103,19.516821198721303,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,180.1865384513674,5.9779373762736734,19.86007023601984,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,190.24182796980139,5.9706166667778309,20.073121362618934,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,206.68184844898451,5.953450233170714,20.486615517745435,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,220.25717596946271,5.966056892232813,20.869232698002502,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,225.63256731913603,5.9757962456160287,20.865378222306301,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,227.30014079908003,6.0542110420305342,20.853021874503053,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,229.90479671610998,6.1126814675213623,20.861042267531708,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,232.56621640449455,6.1693136845070429,20.861042267531708,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,235.28552390261729,6.2264705825214586,20.8526978506247,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,238.06386575666448,6.2841570225818275,20.866680709241738,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,240.90241147071612,6.3423779107412841,20.872881803063205,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,243.80235396583873,6.4011381985061115,20.870984268353833,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,246.76491004836072,6.4604428832568637,20.860661679534864,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,249.79132088751271,6.5202970086733734,20.875139110353469,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,252.88285250262132,6.5807056651636966,20.881851373733006,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,256.04079626004682,6.641673990297047,20.880482072003581,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,259.2664693800595,6.7032071692407165,20.870705257655487,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"Rebuttal Avoided Costs Res","index":11,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D+DRIPE+Reliability","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,216.36227500000001,8.0433107237413459,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3073581978992264E-2,4.8620440358014765E-2,3.4955058098930139E-2,3.0787282064359805E-2,226.87898424091642,9.171762621216164,16.259227445047383,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.2689352079577305E-2,4.8620555003397257E-2,3.802530733363825E-2,3.2766847937049794E-2,220.01440291376389,8.0318090065940595,17.711095700769306,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.1588391871723344E-2,4.7370673804074545E-2,4.2314712929954812E-2,3.5255585589089145E-2,176.09124883377828,7.5261552441391366,19.374895772898348,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.1375719942818011E-2,4.5995966749044173E-2,4.2428756756564906E-2,3.4001669530742212E-2,169.33080464652727,7.378493858531205,20.946665442249419,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.1140926206080281E-2,4.4227309870520266E-2,3.8260737807780845E-2,2.9586265402162675E-2,164.09984187111993,7.0743279827082386,22.90925134392322,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.9665789924387319E-2,4.5834600551312291E-2,3.4886908014517139E-2,3.1162187819080082E-2,158.95509813292799,7.1425806801905276,23.231756182769882,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.7857659004271642E-2,4.458170679054501E-2,3.7230678135258759E-2,3.2921747782521681E-2,161.07751985998485,7.2261312944313492,23.709829560038905,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.609580438784619E-2,4.2817022700858673E-2,3.8755464703226272E-2,3.358984027952866E-2,165.85581578629697,7.1637247652558429,24.080866267592636,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.6753221091153936E-2,4.3594954142021795E-2,3.4919408156000996E-2,3.0254384684400757E-2,170.95046889233126,7.1508040000454276,24.278414777390061,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.6789764616834005E-2,4.0982670426471982E-2,3.6965627332485186E-2,3.0211873254133451E-2,174.54792535801641,7.0403979339165721,24.319762372602359,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,180.1865384513674,7.0914645313291942,24.539037806447887,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,190.24182796980139,7.0782718054210152,24.999461685085411,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,206.68184844898451,7.0361221413786446,25.409502593906485,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,220.25717596946271,7.0474295649968548,25.904716166853134,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,225.63256731913603,7.0638948223478906,25.82210702761525,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,227.30014079908003,7.1664145593231883,26.131528083701813,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,229.90479671610998,7.2304529604176819,26.347753703395245,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,232.56621640449455,7.2905628853588356,26.877691931963405,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,235.28552390261729,7.3511725304553108,26.952889662597425,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,238.06386575666448,7.4122860500998122,27.119378696969903,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,240.90241147071612,7.4739076332223338,27.491575094353781,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,243.80235396583873,7.5360415035772776,27.690087177323274,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,246.76491004836072,7.5986919200329668,27.733628077201384,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,249.79132088751271,7.6618631768635677,27.786050260023721,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,252.88285250262132,7.7255596040434273,27.847363731742227,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,256.04079626004682,7.7897855675438707,27.945380035781291,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,259.2664693800595,7.8545454696324519,28.037274698421886,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"Rebuttal Avoided Costs Com","index":12,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D+DRIPE+Reliability","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,216.36227500000001,7.0636203222140308,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3073581978992264E-2,4.8620440358014765E-2,3.4955058098930139E-2,3.0787282064359805E-2,226.87898424091642,8.0287825485265518,13.355723712610157,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.2689352079577305E-2,4.8620555003397257E-2,3.802530733363825E-2,3.2766847937049794E-2,220.01440291376389,7.1757969779605109,14.589701381720829,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.1588391871723344E-2,4.7370673804074545E-2,4.2314712929954812E-2,3.5255585589089145E-2,176.09124883377828,6.8097008776462129,15.960102465511172,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.1375719942818011E-2,4.5995966749044173E-2,4.2428756756564906E-2,3.4001669530742212E-2,169.33080464652727,6.6650135813846534,17.377375438781634,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.1140926206080281E-2,4.4227309870520266E-2,3.8260737807780845E-2,2.9586265402162675E-2,164.09984187111993,6.3749914562236176,19.027318911415243,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.9665789924387319E-2,4.5834600551312291E-2,3.4886908014517139E-2,3.1162187819080082E-2,158.95509813292799,6.4230006768032375,19.296032585522326,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.7857659004271642E-2,4.458170679054501E-2,3.7230678135258759E-2,3.2921747782521681E-2,161.07751985998485,6.4917802268381051,19.794178682552349,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.609580438784619E-2,4.2817022700858673E-2,3.8755464703226272E-2,3.358984027952866E-2,165.85581578629697,6.4341445853876369,20.114400305098631,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.6753221091153936E-2,4.3594954142021795E-2,3.4919408156000996E-2,3.0254384684400757E-2,170.95046889233126,6.4177250102618721,20.332082048288687,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.6789764616834005E-2,4.0982670426471982E-2,3.6965627332485186E-2,3.0211873254133451E-2,174.54792535801641,6.3202460625107184,20.391878406692715,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,180.1865384513674,6.3745561995152533,20.633484933174447,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,190.24182796980139,6.3677544389710743,21.050781147757714,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,206.68184844898451,6.3416422905437484,21.401140741104264,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,220.25717596946271,6.3535399389133476,21.81202765609115,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,225.63256731913603,6.3653405625884485,21.797818443912252,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,227.30014079908003,6.4520290820395045,22.070810035788877,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,229.90479671610998,6.5122827848627756,22.236686096733727,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,232.56621640449455,6.5699646902523234,22.690031278726931,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,235.28552390261729,6.6281575074556356,22.736377913582963,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,238.06386575666448,6.6868657618239418,22.836735600253249,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,240.90241147071612,6.7460940187913279,23.140322460662123,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,243.80235396583873,6.8058468842297586,23.272018858961086,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,246.76491004836072,6.8661290048072594,23.317408110261269,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,249.79132088751271,6.9269450683492639,23.298156143170456,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,252.88285250262132,6.9882998042031552,23.311712836948164,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,256.04079626004682,7.0501979836060524,23.357386450775646,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,259.2664693800595,7.1126444200558341,23.454191834401207,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"AESC 2018 Avoided Costs Res","index":13,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,198.4975,8.0433107237413459,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.7728632875869552E-2,5.3045410977807746E-2,3.8526800357185573E-2,3.4126451396147402E-2,221.37427257042035,8.010045417101189,16.259227445047383,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,6.4362448886627469E-2,5.9751366559242867E-2,4.7159667194087124E-2,4.1058106487155722E-2,199.82822575015899,8.78459515466837,17.711095700769306,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,6.7439318948392446E-2,6.2402568478673953E-2,5.5876398629268687E-2,4.7119557622041924E-2,159.82957104097153,9.7401069017001252,19.374895772898348,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,6.6689018293911953E-2,6.0206007174253007E-2,5.5618785169836822E-2,4.5202143056660635E-2,156.05270552388455,9.5865289508995328,20.946665442249419,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,6.746408569543226E-2,5.8829937039787721E-2,5.1033035460825854E-2,3.998770259093086E-2,155.77208436392669,9.4079372727306847,22.90925134392322,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,6.8893160279343141E-2,6.3959000750245049E-2,4.8850794680059234E-2,4.3951170783810702E-2,155.34,9.3018837013976867,23.231756182769882,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,6.3932091959009688E-2,5.9818170472549989E-2,5.0015163946847414E-2,4.4453925926947947E-2,159.65,9.2391304398831444,23.709829560038905,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,6.2908193770349577E-2,5.8642455454823279E-2,5.3059715446128558E-2,4.6176100467808699E-2,165.16,9.2335309608657106,24.080866267592636,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,6.6058434135208899E-2,6.1716054838525367E-2,4.9465354841090402E-2,4.2959775531273996E-2,170.85,9.1858804899206312,24.278414777390061,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,6.7351577343824826E-2,5.9053084592813151E-2,5.3257858679083066E-2,4.357396503272979E-2,176.49,9.2284308709031162,24.319762372602359,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,6.8544459571338506E-2,6.2673448751347852E-2,5.1298945738341747E-2,4.3420156554752988E-2,182.13,9.3328771935788701,24.539037806447887,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,6.2776187953431054E-2,5.9218975954277817E-2,5.4044942247276455E-2,4.9536672954748465E-2,177.9,9.3911402038334781,24.999461685085411,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,6.1315530963624305E-2,5.7125309707108878E-2,4.8923415550630761E-2,4.2811723268342691E-2,176.49,9.5533666300755886,25.409502593906485,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,5.9578445168952603E-2,5.5485706413128284E-2,5.0063382959556577E-2,4.3771726206936354E-2,182.13,9.5643298633855913,25.904716166853134,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,6.1536156963759921E-2,5.3684109095332076E-2,4.9806279542239047E-2,4.0478697930455311E-2,177.9,9.5040247975239343,25.82210702761525,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,6.000894403801197E-2,5.0263006565839818E-2,5.3000211365006093E-2,4.1070142068221217E-2,176.49,9.4094631399197972,26.131528083701813,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,6.2039028959438337E-2,5.5071550524260042E-2,5.7263569489773923E-2,4.899179585941698E-2,182.13,9.4335277191947622,26.347753703395245,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,6.2221403179309707E-2,5.4569808333828386E-2,5.9563563312774237E-2,5.0672753434152673E-2,183.59925255457892,9.4703037845225655,26.877691931963405,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,6.2404378607129829E-2,5.407265914798929E-2,6.1956542177893634E-2,5.2411866602259438E-2,185.09299964074913,9.5072232192262014,26.952889662597425,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,6.2587955944972032E-2,5.3580060650306516E-2,6.4446256417629966E-2,5.4211140101246648E-2,186.61164961722056,9.5442865822229361,27.119378696969903,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,6.2772135918492164E-2,5.3091970919509658E-2,6.7036607799589518E-2,5.6072647917778343E-2,188.15561765062432,9.5814944346089437,27.491575094353781,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,6.2956919276577775E-2,5.2608348425701314E-2,6.973165563788275E-2,5.7998535676943359E-2,189.7253258290101,9.6188473396678003,27.690087177323274,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,6.3142306791004743E-2,5.2129152026602732E-2,7.2535623151221626E-2,5.9991023114016079E-2,191.32120327723629,9.6563458628790073,27.733628077201384,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,6.3328299256100701E-2,5.1654340963837357E-2,7.5452904077676339E-2,6.2052406631554355E-2,192.94368627428355,9.6939905719265589,27.786050260023721,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,6.3514897488415628E-2,5.1183874859251861E-2,7.8488069556450324E-2,6.4185061944780172E-2,194.59321837252423,9.7317820367075321,27.847363731742227,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,6.3702102326399085E-2,5.0717713711274308E-2,8.1645875287451555E-2,6.6391446818289651E-2,196.27025051897999,9.7697208293407147,27.945380035781291,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,6.3889914630084157E-2,5.0255817891309056E-2,8.4931268979872188E-2,6.8674103897244779E-2,197.97524117860149,9.8078075241752654,28.037274698421886,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"AESC 2018 Avoided Costs Com","index":14,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,198.4975,7.0636203222140308,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.7728632875869552E-2,5.3045410977807746E-2,3.8526800357185573E-2,3.4126451396147402E-2,221.37427257042035,7.0238000965254761,13.355723712610157,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,6.4362448886627469E-2,5.9751366559242867E-2,4.7159667194087124E-2,4.1058106487155722E-2,199.82822575015899,7.8398457333059319,14.589701381720829,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,6.7439318948392446E-2,6.2402568478673953E-2,5.5876398629268687E-2,4.7119557622041924E-2,159.82957104097153,8.7885267079974199,15.960102465511172,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,6.6689018293911953E-2,6.0206007174253007E-2,5.5618785169836822E-2,4.5202143056660635E-2,156.05270552388455,8.6371587376351489,17.377375438781634,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,6.746408569543226E-2,5.8829937039787721E-2,5.1033035460825854E-2,3.998770259093086E-2,155.77208436392669,8.4599876026987726,19.027318911415243,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,6.8893160279343141E-2,6.3959000750245049E-2,4.8850794680059234E-2,4.3951170783810702E-2,155.34,8.3545612427506306,19.296032585522326,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,6.3932091959009688E-2,5.9818170472549989E-2,5.0015163946847414E-2,4.4453925926947947E-2,159.65,8.2931818501097592,19.794178682552349,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,6.2908193770349577E-2,5.8642455454823279E-2,5.3059715446128558E-2,4.6176100467808699E-2,165.16,8.2883384279854848,20.114400305098631,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,6.6058434135208899E-2,6.1716054838525367E-2,4.9465354841090402E-2,4.2959775531273996E-2,170.85,8.2418110926359773,20.332082048288687,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,6.7351577343824826E-2,5.9053084592813151E-2,5.3257858679083066E-2,4.357396503272979E-2,176.49,8.284468352846508,20.391878406692715,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,6.8544459571338506E-2,6.2673448751347852E-2,5.1298945738341747E-2,4.3420156554752988E-2,182.13,8.3893742838041945,20.633484933174447,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,6.2776187953431054E-2,5.9218975954277817E-2,5.4044942247276455E-2,4.9536672954748465E-2,177.9,8.4484569629215329,21.050781147757714,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,6.1315530963624305E-2,5.7125309707108878E-2,4.8923415550630761E-2,4.2811723268342691E-2,176.49,8.6104295265241149,21.401140741104264,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,5.9578445168952603E-2,5.5485706413128284E-2,5.0063382959556577E-2,4.3771726206936354E-2,182.13,8.6226263370947382,21.81202765609115,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,6.1536156963759921E-2,5.3684109095332076E-2,4.9806279542239047E-2,4.0478697930455311E-2,177.9,8.5641641152604038,21.797818443912252,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,6.000894403801197E-2,5.0263006565839818E-2,5.3000211365006093E-2,4.1070142068221217E-2,176.49,8.4714789135607695,22.070810035788877,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,6.2039028959438337E-2,5.5071550524260042E-2,5.7263569489773923E-2,4.899179585941698E-2,182.13,8.4965354871334373,22.236686096733727,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,6.2221403179309707E-2,5.4569808333828386E-2,5.9563563312774237E-2,5.0672753434152673E-2,183.59925255457892,8.5342603100273244,22.690031278726931,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,6.2404378607129829E-2,5.407265914798929E-2,6.1956542177893634E-2,5.2411866602259438E-2,185.09299964074913,8.5721526320465351,22.736377913582963,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,6.2587955944972032E-2,5.3580060650306516E-2,6.4446256417629966E-2,5.4211140101246648E-2,186.61164961722056,8.6102131968912339,22.836735600253249,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,6.2772135918492164E-2,5.3091970919509658E-2,6.7036607799589518E-2,5.6072647917778343E-2,188.15561765062432,8.648442751563632,23.140322460662123,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,6.2956919276577775E-2,5.2608348425701314E-2,6.973165563788275E-2,5.7998535676943359E-2,189.7253258290101,8.6868420463826475,23.272018858961086,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,6.3142306791004743E-2,5.2129152026602732E-2,7.2535623151221626E-2,5.9991023114016079E-2,191.32120327723629,8.7254118349986332,23.317408110261269,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,6.3328299256100701E-2,5.1654340963837357E-2,7.5452904077676339E-2,6.2052406631554355E-2,192.94368627428355,8.7641528744081683,23.298156143170456,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,6.3514897488415628E-2,5.1183874859251861E-2,7.8488069556450324E-2,6.4185061944780172E-2,194.59321837252423,8.803065924968914,23.311712836948164,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,6.3702102326399085E-2,5.0717713711274308E-2,8.1645875287451555E-2,6.6391446818289651E-2,196.27025051897999,8.8421517504145406,23.357386450775646,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,6.3889914630084157E-2,5.0255817891309056E-2,8.4931268979872188E-2,6.8674103897244779E-2,197.97524117860149,8.8814111178697104,23.454191834401207,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"EMT As Filed Avoided Costs Res","index":15,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.0399132457780965E-2,4.521003512416541E-2,3.354030806609546E-2,2.6936646407053382E-2,223.39750000000001,6.1486835470192966,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3101093709818074E-2,4.822642361847404E-2,3.4565034731897419E-2,3.0154701139877657E-2,223.49,5.8488755103723467,16.259227445047383,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.7122561301430765E-2,5.2667935590450216E-2,4.100263012247464E-2,3.5229620821159671E-2,199.39400000000001,6.5938532236347278,17.711095700769306,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.9584722049737131E-2,5.4815846883120349E-2,4.8811006316734941E-2,4.0636519065696056E-2,187.57599999999999,7.5329347737491066,19.374895772898348,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.8171010413735937E-2,5.2238628884156514E-2,4.8030667691625728E-2,3.848937623624267E-2,187.35300000000001,7.4613528701798444,20.946665442249419,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.9400211489721085E-2,5.1677908771701579E-2,4.4567432676182551E-2,3.4604473702954948E-2,190.73099999999999,7.4740228457843312,22.90925134392322,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,6.1290141530689561E-2,5.6924263959772597E-2,4.3170715177595589E-2,3.8796202507779695E-2,195.39400000000001,7.5584943616643674,23.231756182769882,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,5.7003591449517423E-2,5.339248680604608E-2,4.4449478820507204E-2,3.9479153912882467E-2,202.04400000000001,7.5769608443534748,23.709829560038905,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,5.600085106157271E-2,5.2330096145818523E-2,4.7207777556437652E-2,4.1110481784673816E-2,209.833,7.6520075802635379,24.080866267592636,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,5.9666091129038194E-2,5.5791194141686387E-2,4.4601696096434398E-2,3.8723353768659652E-2,217.839,7.6853462808515518,24.278414777390061,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,6.075618723388776E-2,5.3345000585806067E-2,4.805542348655089E-2,3.9339109851960721E-2,225.833,7.8079423059189894,24.319762372602359,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,6.2668380213000863E-2,5.7282131754293836E-2,4.6846807889150618E-2,3.9618560931729739E-2,233.87700000000001,7.9127612733236603,24.539037806447887,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,5.7378156945519329E-2,5.4114659698589765E-2,4.9367839783909614E-2,4.5231812910030728E-2,232.07599999999999,7.9717338619066069,24.999461685085411,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,5.6040609286674224E-2,5.2196369601797687E-2,4.4671696063744368E-2,3.9064638924030545E-2,233.14600000000002,8.1336720827448357,25.409502593906485,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,5.4449408109394533E-2,5.0694601911390573E-2,4.5719993238389003E-2,3.9947831080021826E-2,241.303,8.145732142506505,25.904716166853134,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,5.6247881343915403E-2,4.9044167703155915E-2,4.5486525911327444E-2,3.6929111588590073E-2,239.64100000000002,8.0870926937646086,25.82210702761525,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,5.4849128732436289E-2,4.5907901693746242E-2,4.8419098757201538E-2,3.7474081053729173E-2,240.83600000000001,7.9942321451515994,26.131528083701813,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,5.6713905849805062E-2,5.0321723799182774E-2,5.2332750373048721E-2,4.4743967225932255E-2,249.119,8.0191720824397752,26.347753703395245,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.6883490164227078E-2,4.9863678379381826E-2,5.444510496557068E-2,4.6288398654908698E-2,253.27525255457891,8.0568438601702717,26.877691931963405,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.7053581564861323E-2,4.9409802244548898E-2,5.6642722455470314E-2,4.7886139358558212E-2,257.50099964074911,8.0946926091420384,26.952889662597425,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.7224181567982618E-2,4.8960057444436274E-2,5.8929044386934838E-2,4.9539029417775847E-2,261.79664961722057,8.1327191607153679,27.119378696969903,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.7395291694399712E-2,4.8514406374232287E-2,6.1307651218342245E-2,5.124897242768979E-2,266.16461765062434,8.1709243501560476,27.491575094353781,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.7566913469468829E-2,4.8072811771417034E-2,6.3782267929381645E-2,5.3017937689987721E-2,270.6053258290101,8.209309016653707,27.690087177323274,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.7739048423107273E-2,4.7635236712646724E-2,6.6356769854498912E-2,5.4847962480915849E-2,275.12020327723633,8.2478740033402449,27.733628077201384,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.7911698089807062E-2,4.7201644610666386E-2,6.9035188751803048E-2,5.6741154397562714E-2,279.71068627428355,8.286620157308354,27.786050260023721,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.808486400864861E-2,4.6771999211250657E-2,7.1821719116937313E-2,5.8699693785129833E-2,284.37721837252423,8.3255483296301289,27.847363731742227,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.8258547723314444E-2,4.6346264590172458E-2,7.4720724751802942E-2,6.0725836247984694E-2,289.12125051897999,8.3646593753757532,27.945380035781291,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.8432750782102971E-2,4.5924405150199216E-2,7.7736745598422266E-2,6.2821915247387949E-2,293.94524117860146,8.4039541536322897,28.037274698421886,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"EMT As Filed Avoided Costs Com","index":16,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.0399132457780965E-2,4.521003512416541E-2,3.354030806609546E-2,2.6936646407053382E-2,223.39750000000001,5.6521656932593825,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3101093709818074E-2,4.822642361847404E-2,3.4565034731897419E-2,3.0154701139877657E-2,223.49,5.3455562289172214,13.355723712610157,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.7122561301430765E-2,5.2667935590450216E-2,4.100263012247464E-2,3.5229620821159671E-2,199.39400000000001,6.1335075860311354,14.589701381720829,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.9584722049737131E-2,5.4815846883120349E-2,4.8811006316734941E-2,4.0636519065696056E-2,187.57599999999999,7.0660232292608898,15.960102465511172,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.8171010413735937E-2,5.2238628884156514E-2,4.8030667691625728E-2,3.848937623624267E-2,187.35300000000001,6.9967653143552138,17.377375438781634,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.9400211489721085E-2,5.1677908771701579E-2,4.4567432676182551E-2,3.4604473702954948E-2,190.73099999999999,7.0109796265713875,19.027318911415243,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,6.1290141530689561E-2,5.6924263959772597E-2,4.3170715177595589E-2,3.8796202507779695E-2,195.39400000000001,7.0962033650733201,19.296032585522326,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,5.7003591449517423E-2,5.339248680604608E-2,4.4449478820507204E-2,3.9479153912882467E-2,202.04400000000001,7.1161674172581719,19.794178682552349,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,5.600085106157271E-2,5.2330096145818523E-2,4.7207777556437652E-2,4.1110481784673816E-2,209.833,7.192095189072373,20.114400305098631,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,5.9666091129038194E-2,5.5791194141686387E-2,4.4601696096434398E-2,3.8723353768659652E-2,217.839,7.2266748569045243,20.332082048288687,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,6.075618723388776E-2,5.3345000585806067E-2,4.805542348655089E-2,3.9339109851960721E-2,225.833,7.3494955545471887,20.391878406692715,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,6.2668380213000863E-2,5.7282131754293836E-2,4.6846807889150618E-2,3.9618560931729739E-2,233.87700000000001,7.4549000163116741,20.633484933174447,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,5.7378156945519329E-2,5.4114659698589765E-2,4.9367839783909614E-2,4.5231812910030728E-2,232.07599999999999,7.5148078609089684,21.050781147757714,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,5.6040609286674224E-2,5.2196369601797687E-2,4.4671696063744368E-2,3.9064638924030545E-2,233.14600000000002,7.6766136543865784,21.401140741104264,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,5.4449408109394533E-2,5.0694601911390573E-2,4.5719993238389003E-2,3.9947831080021826E-2,241.303,7.6900144777478818,21.81202765609115,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,5.6247881343915403E-2,4.9044167703155915E-2,4.5486525911327444E-2,3.6929111588590073E-2,239.64100000000002,7.6333126691470703,21.797818443912252,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,5.4849128732436289E-2,4.5907901693746242E-2,4.8419098757201538E-2,3.7474081053729173E-2,240.83600000000001,7.5424018564249407,22.070810035788877,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,5.6713905849805062E-2,5.0321723799182774E-2,5.2332750373048721E-2,4.4743967225932255E-2,249.119,7.5684339490475505,22.236686096733727,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.6883490164227078E-2,4.9863678379381826E-2,5.444510496557068E-2,4.6288398654908698E-2,253.27525255457891,7.6071343243851199,22.690031278726931,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.7053581564861323E-2,4.9409802244548898E-2,5.6642722455470314E-2,4.7886139358558212E-2,257.50099964074911,7.6460325899416377,22.736377913582963,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.7224181567982618E-2,4.8960057444436274E-2,5.8929044386934838E-2,4.9539029417775847E-2,261.79664961722057,7.6851297576075153,22.836735600253249,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.7395291694399712E-2,4.8514406374232287E-2,6.1307651218342245E-2,5.124897242768979E-2,266.16461765062434,7.7244268444473585,23.140322460662123,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.7566913469468829E-2,4.8072811771417034E-2,6.3782267929381645E-2,5.3017937689987721E-2,270.6053258290101,7.763924872726423,23.272018858961086,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.7739048423107273E-2,4.7635236712646724E-2,6.6356769854498912E-2,5.4847962480915849E-2,275.12020327723633,7.8036248699372086,23.317408110261269,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.7911698089807062E-2,4.7201644610666386E-2,6.9035188751803048E-2,5.6741154397562714E-2,279.71068627428355,7.8435278688261887,23.298156143170456,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.808486400864861E-2,4.6771999211250657E-2,7.1821719116937313E-2,5.8699693785129833E-2,284.37721837252423,7.8836349074206735,23.311712836948164,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.8258547723314444E-2,4.6346264590172458E-2,7.4720724751802942E-2,6.0725836247984694E-2,289.12125051897999,7.9239470290558156,23.357386450775646,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.8432750782102971E-2,4.5924405150199216E-2,7.7736745598422266E-2,6.2821915247387949E-2,293.94524117860146,7.9644652824017497,23.454191834401207,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"PUC (HighRel) Avoided Costs Res","index":17,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D+DRIPE+Reliability","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,216.36227500000001,7.02,17.302398515425292,15.515002803459362,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3073581978992264E-2,4.8620440358014765E-2,3.4955058098930139E-2,3.0787282064359805E-2,226.87898424091642,8.3807656755061366,19.953790613718414,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.2689352079577305E-2,4.8620555003397257E-2,3.802530733363825E-2,3.2766847937049794E-2,220.01440291376389,7.4150829495471404,20.319505692863093,15.881480200840153,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.1588391871723344E-2,4.7370673804074545E-2,4.2314712929954812E-2,3.5255585589089145E-2,176.09124883377828,6.9846319994419064,20.803001388503191,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.1375719942818011E-2,4.5995966749044173E-2,4.2428756756564906E-2,3.4001669530742212E-2,169.33080464652727,6.8532323352775117,21.2738106081644,18.782804752179,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.1140926206080281E-2,4.4227309870520266E-2,3.8260737807780845E-2,2.9586265402162675E-2,164.09984187111993,6.5890825461081617,21.710789225215219,20.542648957556235,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.9665789924387319E-2,4.5834600551312291E-2,3.4886908014517139E-2,3.1162187819080082E-2,158.95509813292799,6.6772423217902288,22.113937239655655,20.831837966488976,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.7857659004271642E-2,4.458170679054501E-2,3.7230678135258759E-2,3.2921747782521681E-2,161.07751985998485,6.7630764279144167,22.645516245487368,21.2605247628297,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.609580438784619E-2,4.2817022700858673E-2,3.8755464703226272E-2,3.358984027952866E-2,165.85581578629697,6.7175895309949087,22.845524021105248,21.593232135899992,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.6753221091153936E-2,4.3594954142021795E-2,3.4919408156000996E-2,3.0254384684400757E-2,170.95046889233126,6.716910838379559,23.33465815051375,21.770373223050065,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.6789764616834005E-2,4.0982670426471982E-2,3.6965627332485186E-2,3.0211873254133451E-2,174.54792535801641,6.627958618349008,23.75973340738684,21.807449473204816,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,180.1865384513674,6.6809800377293884,24.1776039988892,22.004073020385871,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,190.24182796980139,6.6681558951294857,24.436971952235492,22.416933570411484,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,206.68184844898451,6.6351588605186702,24.940358789225218,22.784615880134059,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,220.25717596946271,6.6470904537649744,25.406156067758957,23.228672232536802,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,225.63256731913603,6.6613121820115468,25.401463637878372,23.154596894038242,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,227.30014079908003,6.7551802247358133,25.386421048375457,23.43205371878728,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,229.90479671610998,6.8172732222972519,25.396185056470983,23.625942507831908,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,232.56621640449455,6.8761810526175804,25.396185056470983,24.101136342638412,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,235.28552390261729,6.9355979035330781,25.386026582448402,24.168565895862521,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,238.06386575666448,6.9955281734737138,25.403049282489111,24.317856055416492,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,240.90241147071612,7.0559762988761463,25.410598479898468,24.6516033184737,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,243.80235396583873,7.1169467545121297,25.408288425491204,24.829608438460184,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,246.76491004836072,7.1784440538197742,25.395721729515689,24.868651417563441,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,249.79132088751271,7.2404727492376608,25.413346520621349,24.915658213339583,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,252.88285250262132,7.3030374325418332,25.421518014679428,24.970637798092206,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,256.04079626004682,7.3661427351857256,25.419851029891582,25.058528689669753,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,259.2664693800595,7.4297933286430045,25.407948758506347,25.140930325906528,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"PUC (HighRel) Avoided Costs Com","index":18,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D+DRIPE+Reliability","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,5.3888666176366354E-2,4.9171967241554641E-2,3.7052883039638031E-2,3.0623523672106075E-2,216.36227500000001,6.06,14.159084390031158,14.630957571097738,26.981523059531973,16.861875000000001,5.7000000000000002E-3,null,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.3073581978992264E-2,4.8620440358014765E-2,3.4955058098930139E-2,3.0787282064359805E-2,226.87898424091642,7.2266197161998669,16.390527493191133,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",3,5.2689352079577305E-2,4.8620555003397257E-2,3.802530733363825E-2,3.2766847937049794E-2,220.01440291376389,6.5429961035467494,16.69093472785833,15.151411544876579,25.620682817398883,17.260166649910783,6.0000000000000001E-3,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,5.1588391871723344E-2,4.7370673804074545E-2,4.2314712929954812E-2,3.5255585589089145E-2,176.09124883377828,6.2490022487753061,17.088089817116423,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,null,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",5,5.1375719942818011E-2,4.5995966749044173E-2,4.2428756756564906E-2,3.4001669530742212E-2,169.33080464652727,6.124120094136833,17.474823927356084,18.113723831923682,30.082490272151009,20.413357953762734,6.1999999999999998E-3]
["2023-01-01",6,5.1140926206080281E-2,4.4227309870520266E-2,3.8260737807780845E-2,2.9586265402162675E-2,164.09984187111993,5.8818113067851376,17.83376876021325,19.844170974366882,32.860087608768353,22.325975913711076,6.3E-3]
["2024-01-01",7,4.9665789924387319E-2,4.5834600551312291E-2,3.4886908014517139E-2,3.1162187819080082E-2,158.95509813292799,5.9580103292078155,18.16492431568793,20.130326333555814,33.006039657938217,22.640269696430245,6.4000000000000003E-3]
["2025-01-01",8,4.7857659004271642E-2,4.458170679054501E-2,3.7230678135258759E-2,3.2921747782521681E-2,161.07751985998485,6.0320551369610698,18.601576201966505,20.679551180009746,32.937850210208325,23.106171202579894,6.4999999999999997E-3]
["2026-01-01",9,4.609580438784619E-2,4.2817022700858673E-2,3.8755464703226272E-2,3.358984027952866E-2,165.85581578629697,5.994842042190669,18.765867439084282,21.022633447833073,32.998204529206255,23.467761220149132,6.7000000000000002E-3]
["2027-01-01",10,4.6753221091153936E-2,4.3594954142021795E-2,3.4919408156000996E-2,3.0254384684400757E-2,170.95046889233126,5.9943134572796293,19.167654074572788,21.264413431083039,33.309592884267438,23.660280094088531,6.7999999999999996E-3]
["2028-01-01",11,4.6789764616834005E-2,4.0982670426471982E-2,3.6965627332485186E-2,3.0211873254133451E-2,174.54792535801641,5.9216288191854103,19.516821198721303,21.332854952401313,33.400750425525274,23.700574968894401,6.8999999999999999E-3]
["2029-01-01",12,4.6795964625022481E-2,4.2782269923803538E-2,3.5006133263170675E-2,2.9619828354565232E-2,180.1865384513674,5.9779373762736734,19.86007023601984,21.601208891280752,33.437725505301522,23.914267593808674,7.0000000000000001E-3]
["2030-01-01",13,4.6488065910303786E-2,4.3849837589328589E-2,4.0012483430301622E-2,3.6668897574591755E-2,190.24182796980139,5.9706166667778309,20.073121362618934,22.051910974858956,33.696951307838674,24.36296896210046,7.1999999999999998E-3]
["2031-01-01",14,4.8388703883080031E-2,4.5076765987617083E-2,3.8594014264380971E-2,3.3763351624873698E-2,206.68184844898451,5.953450233170714,20.486615517745435,22.426643305812775,34.367464524797107,24.762570123943046,7.3000000000000001E-3]
["2032-01-01",15,4.8123471533458265E-2,4.4812365098068636E-2,4.042559839903722E-2,3.5335523902291686E-2,220.25717596946271,5.966056892232813,20.869232698002502,22.863869269685249,34.870462346844704,25.245175431980858,7.4999999999999997E-3]
["2033-01-01",16,4.831093617378264E-2,4.2136925953865388E-2,3.9087815748085765E-2,3.1753603684781632E-2,225.63256731913603,5.9757962456160287,20.865378222306301,22.85900150629767,34.967425763656657,25.164669542670481,7.6E-3]
["2034-01-01",17,4.7482511203975314E-2,3.9758770500594919E-2,4.1928029248783534E-2,3.2473344967786498E-2,227.30014079908003,6.0542110420305342,20.853021874503053,23.152559322235764,35.339302371540256,25.46621265910305,7.7000000000000002E-3]
["2035-01-01",18,4.9479445344358976E-2,4.3914007238587106E-2,4.5664934204883975E-2,3.9057659479457517E-2,229.90479671610998,6.1126814675213623,20.861042267531708,23.326515135618784,35.509075953026596,25.676933118917784,7.9000000000000008E-3]
["2036-01-01",19,5.0017414510806955E-2,4.3857206896497587E-2,4.7877619381283619E-2,4.0719734545809655E-2,232.56621640449455,6.1693136845070429,20.861042267531708,23.811498946912366,36.037894970537522,26.193378983915714,8.0000000000000002E-3]
["2037-01-01",20,5.0561284939730056E-2,4.3800491290284134E-2,5.0197886999890765E-2,4.2452837213441785E-2,235.28552390261729,6.2264705825214586,20.8526978506247,23.8577878243171,36.280824452849807,26.266662160991082,8.2000000000000007E-3]
["2038-01-01",21,5.1111120744112649E-2,4.3743860162435047E-2,5.2630963434694672E-2,4.4259999239403595E-2,238.06386575666448,6.2841570225818275,20.866680709241738,23.957448318872167,36.7643364608059,26.428912341736641,8.3000000000000001E-3]
["2039-01-01",22,5.1666986740810654E-2,4.3687313257543756E-2,5.5182329009594994E-2,4.6144381831041033E-2,240.90241147071612,6.3423779107412841,20.872881803063205,24.279513754239062,37.449006171537654,26.791632523134741,8.5000000000000006E-3]
["2040-01-01",23,5.2228948458191697E-2,4.3630850322285038E-2,5.7857730337233675E-2,4.8109281172779426E-2,243.80235396583873,6.4011381985061115,20.870984268353833,24.413423332731355,37.704313631023787,26.985090437425473,8.6E-3]
["2041-01-01",24,5.2797072143859258E-2,4.3574471105391518E-2,6.0663193257348959E-2,5.0158134188874472E-2,246.76491004836072,6.4604428832568637,20.860661679534864,24.463470085066856,38.116532352736208,27.027522774796367,8.8000000000000005E-3]
["2042-01-01",25,5.3371424772461658E-2,4.3518175357630536E-2,6.3605036403781498E-2,5.2294524552205589E-2,249.79132088751271,6.5202970086733734,20.875139110353469,24.431146023928857,38.333459984659122,27.078610275363953,8.9999999999999993E-3]
["2043-01-01",26,5.3952074053586881E-2,4.346196283178113E-2,6.6689885430677109E-2,5.4522188949616537E-2,252.88285250262132,6.5807056651636966,20.881851373733006,24.43852831834446,38.645145797400254,27.138362690326062,9.1000000000000004E-3]
["2044-01-01",27,5.4539088439744095E-2,4.3405833282611432E-2,6.992468792991581E-2,5.6845023614756511E-2,256.04079626004682,6.641673990297047,20.880482072003581,24.480407405366716,38.913550739024309,27.233883474059901,9.2999999999999992E-3]
["2045-01-01",28,5.5132537134432814E-2,4.3349786466856284E-2,7.3316729073352058E-2,5.9267091139842763E-2,259.2664693800595,6.7032071692407165,20.870705257655487,24.587290815891162,39.040667954784439,27.323438474959428,9.4999999999999998E-3]

{"sheet":"Comparison Charts","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}