{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["M&A","Measures","HESP Summary","RIP Summary","DIP non-lighting Summary","LI Summary","DIP Lighting Summary","C&I Non-Lighting","EV Summary","AESC 2018 Avoided Costs Res","AESC 2018 Avoided Costs Com","AESC 2021 Avoided Costs Res","AESC 2021 Avoided Costs Com","NECoC"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":53,"comments":7,"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":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Avoided Cost Data Set",null,"Options"]
["AESC 2021",null,"AESC 2021","AESC 2018"]
[]
["Net or Gross"]
["Gross",null,"Net","Gross"]
[]
["Include Incentives to Freeriders as Cost"]
["No",null,"Yes","No"]
[]
["Year 1"]
[2023,null,">=2018"]
[]
["Default Discount Rate",null,"PUC","AESC","10 yr + 2% - inflation"]
[2.8,null,6.5,2.4300000000000002,2.8]
["Avoided Costs are in Real Dollars.  Discount Rates must be enter as real discount rate."]
["RGGI Discount Rate"]
[2.8]
["Avoided Costs are in Real Dollars.  Discount Rates must be enter as real discount rate."]
[]
["Include Non-Embeded Cost of Carbon"]
[1,null,"1 to include, 0 to exclude"]
[]
[]
[]
["Emissions Factors"]
["Fuel","LB CO2/MMBtu or LB CO2/kWh"]
["NG",116.977]
["Kerosene",159.416]
["Propane",139.04599999999999]
["Oil",161.268]
["Electric",0.65500000000000003]

{"sheet":"Measures","index":1,"n_rows":483,"n_cols":260,"rows_kept":483,"cut":false,"hidden":false,"merged":[[1,97,1,98],[1,99,1,100],[1,28,1,41],[1,63,1,76],[1,5,1,27],[1,80,1,94],[1,78,1,79],[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,null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10]
[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,null,"Avoided Cost",null,"Respresentative Benefits and Costs (adjusted gross)",null,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,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","Gasoline","Customer Type (Res/Com)","Discount Rate","Electric Energy Benefit","Electric Demand Benefit","NG Benefit","Oil Benefit","Kerosene Benefit","Propane Benefit","Wood Benefit","Water Benefit","Gasoline","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",{"$f":"IF(NetOrGross=\"Gross\",\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Include (1 - yes, 0 - no)","Incentive Per Unit","% (if applicable)","Funding","effRT measure?",null,"Measure Cost","Incentive","kWh",null,null,"kW",null,null,"Winter kW","Summer kW","Therms","Propane","Heating Oil","Kerosene","Wood","Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(IX5:IX347)","v":0}]
["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,10,1,1,0.25,0.25,0.25,0.25,1,1,1,0,0,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":"EB4","v":""},null,{"$f":"EC4","v":""},null,{"$f":"ED4","v":""},null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL4,BR4,BS4,BT4,BU4,BV4,BW4,BX4,BY4,BZ4,AE4,AH4,AI4,AJ4,AK4,AL4,AM4,AN4,AO4,AP4,CA4,CB4)","v":94.49492783920212},0,0,0,0,0,0,0,0,{"$f":"(--(CC4>0))*CC4+(--(CD4>0))*CD4+(--(CE4>0))*CE4+(--(CF4>0))*CF4+(--(CG4>0))*CG4+(--(CH4>0))*CH4+(--(CI4>0))*CI4+(--(CJ4>0))*CJ4","v":94.49492783920212},{"$f":"(--(CC4<0))*-CC4+(--(CD4<0))*-CD4+(--(CE4<0))*-CE4+(--(CF4<0))*-CF4+(--(CG4<0))*-CG4+(--(CH4<0))*-CH4+(--(CI4<0))*-CI4+(--(CJ4<0))*-CJ4","v":0},null,10,null,null,{"$f":"CM4+CO4","v":10},{"$f":"IF(NetOrGross=\"Net\",(1-AO4+AP4),1)","v":1},{"$f":"(SUMPRODUCT(CC4:CJ4,--(CC4:CJ4>0))+CN4)*CS4/((-SUMPRODUCT(CC4:CJ4,--(CC4:CJ4<0))+MAX(CO4,CV4)+CP4+CQ4)*CS4+IF(FRIncentives=\"Yes\",CV4*(1-CS4),0))","v":9.4494927839202116},null,{"$f":"CO4*CW4","v":0},null,null,"y",null,{"$f":"IF(F4=\"Manual Entry\",\"Manual\",IF(G4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G4,$ED4,$ED$2&ROW($ED4)),$EC4,$EC$2&ROW($EC4)),$EB4,$EB$2&ROW($EB4)),$EA4,$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))))","v":0},0,{"$f":"IF(O4=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O4,$ED4,$ED$2&ROW($ED4)),$EC4,$EC$2&ROW($EC4)),$EB4,$EB$2&ROW($EB4)),$EA4,$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)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBSTITUTE(AB4,$EA4,$EA$2&ROW($EA4))","v":""},null,null,null,{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:DT4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:DU4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:DV4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:DW4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:DX4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:DY4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:DZ4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:EA4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:EB4,$EG4:$IT4),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG4:$IT4,MATCH(0,COUNTIF($DR4:EC4,$EG4:$IT4),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G4,FIND(CHAR(160),SUBSTITUTE($G4,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G4,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G4,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J4,FIND(CHAR(160),SUBSTITUTE($J4,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J4,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J4,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($O4,FIND(CHAR(160),SUBSTITUTE($O4,\"{\",CHAR(160),FA$1)),FIND(CHAR(160),SUBSTITUTE($O4,\"}\",CHAR(160),FA$1))-FIND(CHAR(160),SUBSTITUTE($O4,\"{\",CHAR(160),FA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R4,FIND(CHAR(160),SUBSTITUTE($R4,\"{\",CHAR(160),FK$1)),FIND(CHAR(160),SUBSTITUTE($R4,\"}\",CHAR(160),FK$1))-FIND(CHAR(160),SUBSTITUTE($R4,\"{\",CHAR(160),FK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U4,FIND(CHAR(160),SUBSTITUTE($U4,\"{\",CHAR(160),FU$1)),FIND(CHAR(160),SUBSTITUTE($U4,\"}\",CHAR(160),FU$1))-FIND(CHAR(160),SUBSTITUTE($U4,\"{\",CHAR(160),FU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V4,FIND(CHAR(160),SUBSTITUTE($V4,\"{\",CHAR(160),GE$1)),FIND(CHAR(160),SUBSTITUTE($V4,\"}\",CHAR(160),GE$1))-FIND(CHAR(160),SUBSTITUTE($V4,\"{\",CHAR(160),GE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W4,FIND(CHAR(160),SUBSTITUTE($W4,\"{\",CHAR(160),GO$1)),FIND(CHAR(160),SUBSTITUTE($W4,\"}\",CHAR(160),GO$1))-FIND(CHAR(160),SUBSTITUTE($W4,\"{\",CHAR(160),GO$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X4,FIND(CHAR(160),SUBSTITUTE($X4,\"{\",CHAR(160),GY$1)),FIND(CHAR(160),SUBSTITUTE($X4,\"}\",CHAR(160),GY$1))-FIND(CHAR(160),SUBSTITUTE($X4,\"{\",CHAR(160),GY$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y4,FIND(CHAR(160),SUBSTITUTE($Y4,\"{\",CHAR(160),HI$1)),FIND(CHAR(160),SUBSTITUTE($Y4,\"}\",CHAR(160),HI$1))-FIND(CHAR(160),SUBSTITUTE($Y4,\"{\",CHAR(160),HI$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z4,FIND(CHAR(160),SUBSTITUTE($Z4,\"{\",CHAR(160),HS$1)),FIND(CHAR(160),SUBSTITUTE($Z4,\"}\",CHAR(160),HS$1))-FIND(CHAR(160),SUBSTITUTE($Z4,\"{\",CHAR(160),HS$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA4,FIND(CHAR(160),SUBSTITUTE($AA4,\"{\",CHAR(160),IC$1)),FIND(CHAR(160),SUBSTITUTE($AA4,\"}\",CHAR(160),IC$1))-FIND(CHAR(160),SUBSTITUTE($AA4,\"{\",CHAR(160),IC$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB4,FIND(CHAR(160),SUBSTITUTE($AB4,\"{\",CHAR(160),IM$1)),FIND(CHAR(160),SUBSTITUTE($AB4,\"}\",CHAR(160),IM$1))-FIND(CHAR(160),SUBSTITUTE($AB4,\"{\",CHAR(160),IM$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DU4:ED4,\"\")","v":0}]
["Affordable Heat Initiative - Heat Pumps","MiniSplit HP Property Assessed","LCHA","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","2000.00*{Measure:Quantity}",2000,"2021-07-01","2022-06-30","Calculated","if({Primary heating type}=6,5379,-2744)+if({Primary heating type}=0,186,0)",null,null,null,null,null,"if({Primary heating type}=6,1.053,-0.623)",6.5000000000000002E-2,"10*if({Primary heating type}=1,1,if({Primary heating type}=0,0,0))*31.72","if({Primary heating type}=2,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=3,1,if({Primary heating type}=0,0.79,0))*31.72","if({Primary heating type}=4,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=5,1,if({Primary heating type}=0,0.07,0))*31.72",0,"2019-07-01","2022-06-30",18,1,1,0.373,0.52800000000000002,5.2999999999999999E-2,4.5999999999999999E-2,1,1,1,0,0,null,{"$f":"DU5","v":"{Cost}"},2500,{"$f":"DV5","v":"{Measure:Quantity}"},1,{"$f":"DW5","v":"{Primary heating type}"},0,{"$f":"DX5","v":""},null,{"$f":"DY5","v":""},null,{"$f":"DZ5","v":""},null,{"$f":"EA5","v":""},null,{"$f":"EB5","v":""},null,{"$f":"EC5","v":""},null,{"$f":"ED5","v":""},null,{"$f":"IF(AW5=6,5379,-2744)+IF(AW5=0,186,0)","v":-2558},0,0,0,0,0,{"$f":"IF(AW5=6,1.053,-0.623)","v":-0.623},{"$f":"0.065","v":6.5000000000000002E-2},{"$f":"10*IF(AW5=1,1,IF(AW5=0,0,0))*31.72","v":0},{"$f":"IF(AW5=2,1,IF(AW5=0,0.06,0))*31.72","v":1.9031999999999998},{"$f":"IF(AW5=3,1,IF(AW5=0,0.79,0))*31.72","v":25.058800000000002},{"$f":"IF(AW5=4,1,IF(AW5=0,0.06,0))*31.72","v":1.9031999999999998},{"$f":"IF(AW5=5,1,IF(AW5=0,0.07,0))*31.72","v":2.2204000000000002},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL5,BR5,BS5,BT5,BU5,BV5,BW5,BX5,BY5,BZ5,AE5,AH5,AI5,AJ5,AK5,AL5,AM5,AN5,AO5,AP5,CA5,CB5)","v":-3960.6773675164145},-2566.1082321080039,0,12102.483203423339,1075.5340352425305,1291.2472275929501,698.65686750213126,0,0,{"$f":"SUMPRODUCT(CC5:CK5,--(CC5:CK5>0))","v":15167.921333760951},{"$f":"-SUMPRODUCT(CC5:CK5,--(CC5:CK5<0))","v":6526.785599624418},null,{"$f":"AS5*AU5","v":2500},null,null,{"$f":"CM5+CO5","v":9026.785599624418},{"$f":"IF(NetOrGross=\"Net\",(1-AO5+AP5),1)","v":1},{"$f":"(SUMPRODUCT(CC5:CJ5,--(CC5:CJ5>0))+CN5)*CS5/((-SUMPRODUCT(CC5:CJ5,--(CC5:CJ5<0))+MAX(CO5,CV5)+CP5+CQ5)*CS5+IF(FRIncentives=\"Yes\",CV5*(1-CS5),0))","v":1.6803236508012387},1,{"$f":"2000*AU5","v":2000},null,"Electric","y",null,{"$f":"IF(F5=\"Manual Entry\",\"Manual\",IF(G5=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G5,$ED5,$ED$2&ROW($ED5)),$EC5,$EC$2&ROW($EC5)),$EB5,$EB$2&ROW($EB5)),$EA5,$EA$2&ROW($EA5)),$DZ5,$DZ$2&ROW($DZ5)),$DY5,$DY$2&ROW($DY5)),$DX5,$DX$2&ROW($DX5)),$DW5,$DW$2&ROW($DW5)),$DV5,$DV$2&ROW($DV5)),$DU5,$DU$2&ROW($DU5)),$DT5,$DT$2&ROW($DT5)),$DS5,$DS$2&ROW($DS5))))","v":"X=AS5*AU5"},{"$f":"IF(I5=\"Manual Entry\",\"Manual\",IF(J5=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(J5,$ED5,$ED$2&ROW($ED5)),$EC5,$EC$2&ROW($EC5)),$EB5,$EB$2&ROW($EB5)),$EA5,$EA$2&ROW($EA5)),$DZ5,$DZ$2&ROW($DZ5)),$DY5,$DY$2&ROW($DY5)),$DX5,$DX$2&ROW($DX5)),$DW5,$DW$2&ROW($DW5)),$DV5,$DV$2&ROW($DV5)),$DU5,$DU$2&ROW($DU5)),$DT5,$DT$2&ROW($DT5)),$DS5,$DS$2&ROW($DS5))))","v":"X=2000.00*AU5"},"X=if(AW5=6,5379,-2744)+if(AW5=0,186,0)",0,0,0,0,0,"X=if(AW5=6,1.053,-0.623)","X=0.065","X=10*if(AW5=1,1,if(AW5=0,0,0))*31.72","X=if(AW5=2,1,if(AW5=0,0.06,0))*31.72","X=if(AW5=3,1,if(AW5=0,0.79,0))*31.72","X=if(AW5=4,1,if(AW5=0,0.06,0))*31.72","X=if(AW5=5,1,if(AW5=0,0.07,0))*31.72","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:DT5,$EG5:$IV5),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:DU5,$EG5:$IV5),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:DV5,$EG5:$IV5),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:DW5,$EG5:$IV5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:DX5,$EG5:$IV5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:DY5,$EG5:$IV5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:DZ5,$EG5:$IV5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:EA5,$EG5:$IV5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:EB5,$EG5:$IV5),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG5:$IV5,MATCH(0,COUNTIF($DR5:EC5,$EG5:$IV5),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","","","","","","","","",{"$f":"IFERROR(MID($J5,FIND(CHAR(160),SUBSTITUTE($J5,\"{\",CHAR(160),FA$1)),FIND(CHAR(160),SUBSTITUTE($J5,\"}\",CHAR(160),FA$1))-FIND(CHAR(160),SUBSTITUTE($J5,\"{\",CHAR(160),FA$1))+1),\"\")","v":"{Measure:Quantity}"},"",{"$f":"IFERROR(MID($O5,FIND(CHAR(160),SUBSTITUTE($O5,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O5,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O5,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($R5,FIND(CHAR(160),SUBSTITUTE($R5,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R5,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R5,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U5,FIND(CHAR(160),SUBSTITUTE($U5,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U5,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U5,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","",{"$f":"IFERROR(MID($V5,FIND(CHAR(160),SUBSTITUTE($V5,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V5,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V5,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W5,FIND(CHAR(160),SUBSTITUTE($W5,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W5,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W5,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($X5,FIND(CHAR(160),SUBSTITUTE($X5,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X5,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X5,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($Y5,FIND(CHAR(160),SUBSTITUTE($Y5,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y5,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y5,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($Z5,FIND(CHAR(160),SUBSTITUTE($Z5,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z5,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z5,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($AA5,FIND(CHAR(160),SUBSTITUTE($AA5,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA5,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA5,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($AB5,FIND(CHAR(160),SUBSTITUTE($AB5,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB5,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB5,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DU5:ED5,\"\")","v":3}]
["Affordable Heat Initiative - Heat Pumps","MiniSplit HP LIHEAP","LCHL","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","2000.00*{Measure:Quantity}",2000,"2021-07-01","2022-06-30","Calculated","if({Primary heating type}=6,5379,-2744)+if({Primary heating type}=0,186,0)",null,null,null,null,null,"if({Primary heating type}=6,1.053,-0.623)",6.5000000000000002E-2,"10*if({Primary heating type}=1,1,if({Primary heating type}=0,0,0))*31.72","if({Primary heating type}=2,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=3,1,if({Primary heating type}=0,0.79,0))*31.72","if({Primary heating type}=4,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=5,1,if({Primary heating type}=0,0.07,0))*31.72",0,"2019-07-01","2022-06-30",18,1,1,0.373,0.52800000000000002,5.2999999999999999E-2,4.5999999999999999E-2,1,1,1,0,0,null,{"$f":"DU6","v":"{Cost}"},2500,{"$f":"DV6","v":"{Measure:Quantity}"},1,{"$f":"DW6","v":"{Primary heating type}"},0,{"$f":"DX6","v":""},null,{"$f":"DY6","v":""},null,{"$f":"DZ6","v":""},null,{"$f":"EA6","v":""},null,{"$f":"EB6","v":""},null,{"$f":"EC6","v":""},null,{"$f":"ED6","v":""},null,{"$f":"IF(AW6=6,5379,-2744)+IF(AW6=0,186,0)","v":-2558},0,0,0,0,0,{"$f":"IF(AW6=6,1.053,-0.623)","v":-0.623},{"$f":"0.065","v":6.5000000000000002E-2},{"$f":"10*IF(AW6=1,1,IF(AW6=0,0,0))*31.72","v":0},{"$f":"IF(AW6=2,1,IF(AW6=0,0.06,0))*31.72","v":1.9031999999999998},{"$f":"IF(AW6=3,1,IF(AW6=0,0.79,0))*31.72","v":25.058800000000002},{"$f":"IF(AW6=4,1,IF(AW6=0,0.06,0))*31.72","v":1.9031999999999998},{"$f":"IF(AW6=5,1,IF(AW6=0,0.07,0))*31.72","v":2.2204000000000002},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL6,BR6,BS6,BT6,BU6,BV6,BW6,BX6,BY6,BZ6,AE6,AH6,AI6,AJ6,AK6,AL6,AM6,AN6,AO6,AP6,CA6,CB6)","v":-3960.6773675164145},-2566.1082321080039,0,12102.483203423339,1075.5340352425305,1291.2472275929501,698.65686750213126,0,0,{"$f":"SUMPRODUCT(CC6:CK6,--(CC6:CK6>0))","v":15167.921333760951},{"$f":"-SUMPRODUCT(CC6:CK6,--(CC6:CK6<0))","v":6526.785599624418},null,{"$f":"AS6*AU6","v":2500},null,null,{"$f":"CM6+CO6","v":9026.785599624418},{"$f":"IF(NetOrGross=\"Net\",(1-AO6+AP6),1)","v":1},{"$f":"(SUMPRODUCT(CC6:CJ6,--(CC6:CJ6>0))+CN6)*CS6/((-SUMPRODUCT(CC6:CJ6,--(CC6:CJ6<0))+MAX(CO6,CV6)+CP6+CQ6)*CS6+IF(FRIncentives=\"Yes\",CV6*(1-CS6),0))","v":1.6803236508012387},1,{"$f":"2000*AU6","v":2000},null,"Electric","y",null,{"$f":"IF(F6=\"Manual Entry\",\"Manual\",IF(G6=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G6,$ED6,$ED$2&ROW($ED6)),$EC6,$EC$2&ROW($EC6)),$EB6,$EB$2&ROW($EB6)),$EA6,$EA$2&ROW($EA6)),$DZ6,$DZ$2&ROW($DZ6)),$DY6,$DY$2&ROW($DY6)),$DX6,$DX$2&ROW($DX6)),$DW6,$DW$2&ROW($DW6)),$DV6,$DV$2&ROW($DV6)),$DU6,$DU$2&ROW($DU6)),$DT6,$DT$2&ROW($DT6)),$DS6,$DS$2&ROW($DS6))))","v":"X=AS6*AU6"},{"$f":"IF(I6=\"Manual Entry\",\"Manual\",IF(J6=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(J6,$ED6,$ED$2&ROW($ED6)),$EC6,$EC$2&ROW($EC6)),$EB6,$EB$2&ROW($EB6)),$EA6,$EA$2&ROW($EA6)),$DZ6,$DZ$2&ROW($DZ6)),$DY6,$DY$2&ROW($DY6)),$DX6,$DX$2&ROW($DX6)),$DW6,$DW$2&ROW($DW6)),$DV6,$DV$2&ROW($DV6)),$DU6,$DU$2&ROW($DU6)),$DT6,$DT$2&ROW($DT6)),$DS6,$DS$2&ROW($DS6))))","v":"X=2000.00*AU6"},"X=if(AW6=6,5379,-2744)+if(AW6=0,186,0)",0,0,0,0,0,"X=if(AW6=6,1.053,-0.623)","X=0.065","X=10*if(AW6=1,1,if(AW6=0,0,0))*31.72","X=if(AW6=2,1,if(AW6=0,0.06,0))*31.72","X=if(AW6=3,1,if(AW6=0,0.79,0))*31.72","X=if(AW6=4,1,if(AW6=0,0.06,0))*31.72","X=if(AW6=5,1,if(AW6=0,0.07,0))*31.72","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:DT6,$EG6:$IV6),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:DU6,$EG6:$IV6),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:DV6,$EG6:$IV6),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:DW6,$EG6:$IV6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:DX6,$EG6:$IV6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:DY6,$EG6:$IV6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:DZ6,$EG6:$IV6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:EA6,$EG6:$IV6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:EB6,$EG6:$IV6),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG6:$IV6,MATCH(0,COUNTIF($DR6:EC6,$EG6:$IV6),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,{"$f":"10-COUNTIF(DU6:ED6,\"\")","v":3}]
["Affordable Heat Initiative - NECEC Funds","MiniSplit HP Property Assessed","LCHA","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","if({Primary heating type}=2,2000,0)*{Measure:Quantity}",2000,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,5379,-2744)+if({Primary heating type}=0,186,0)",null,null,null,null,null,"if({Primary heating type}=6,1.053,-0.623)",6.5000000000000002E-2,"10*if({Primary heating type}=1,1,if({Primary heating type}=0,0,0))*31.72","if({Primary heating type}=2,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=3,1,if({Primary heating type}=0,0.79,0))*31.72","if({Primary heating type}=4,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=5,1,if({Primary heating type}=0,0.07,0))*31.72",0,"2019-07-01","2022-06-30",18,1,1,0.373,0.52800000000000002,5.2999999999999999E-2,4.5999999999999999E-2,1,1,1,0,0,null,{"$f":"DU7","v":"{Cost}"},2500,{"$f":"DV7","v":"{Measure:Quantity}"},1,{"$f":"DW7","v":"{Primary heating type}"},2,{"$f":"DX7","v":""},null,{"$f":"DY7","v":""},null,{"$f":"DZ7","v":""},null,{"$f":"EA7","v":""},null,{"$f":"EB7","v":""},null,{"$f":"EC7","v":""},null,{"$f":"ED7","v":""},null,{"$f":"IF(AW7=6,5379,-2744)+IF(AW7=0,186,0)","v":-2744},0,0,0,0,0,{"$f":"IF(AW7=6,1.053,-0.623)","v":-0.623},{"$f":"0.065","v":6.5000000000000002E-2},{"$f":"10*IF(AW7=1,1,IF(AW7=0,0,0))*31.72","v":0},{"$f":"IF(AW7=2,1,IF(AW7=0,0.06,0))*31.72","v":31.72},{"$f":"IF(AW7=3,1,IF(AW7=0,0.79,0))*31.72","v":0},{"$f":"IF(AW7=4,1,IF(AW7=0,0.06,0))*31.72","v":0},{"$f":"IF(AW7=5,1,IF(AW7=0,0.07,0))*31.72","v":0},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL7,BR7,BS7,BT7,BU7,BV7,BW7,BX7,BY7,BZ7,AE7,AH7,AI7,AJ7,AK7,AL7,AM7,AN7,AO7,AP7,CA7,CB7)","v":-4248.6703269996242},-2566.1082321080039,0,0,0,21520.78712654917,0,0,0,{"$f":"SUMPRODUCT(CC7:CK7,--(CC7:CK7>0))","v":21520.78712654917},{"$f":"-SUMPRODUCT(CC7:CK7,--(CC7:CK7<0))","v":6814.7785591076281},null,{"$f":"AS7*AU7","v":2500},null,null,{"$f":"CM7+CO7","v":9314.7785591076281},{"$f":"IF(NetOrGross=\"Net\",(1-AO7+AP7),1)","v":1},{"$f":"(SUMPRODUCT(CC7:CJ7,--(CC7:CJ7>0))+CN7)*CS7/((-SUMPRODUCT(CC7:CJ7,--(CC7:CJ7<0))+MAX(CO7,CV7)+CP7+CQ7)*CS7+IF(FRIncentives=\"Yes\",CV7*(1-CS7),0))","v":2.3103917060386778},1,{"$f":"IF(AW7=2,2000,0)*AU7","v":2000},null,"Electric","y",null,{"$f":"IF(F7=\"Manual Entry\",\"Manual\",IF(G7=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G7,$ED7,$ED$2&ROW($ED7)),$EC7,$EC$2&ROW($EC7)),$EB7,$EB$2&ROW($EB7)),$EA7,$EA$2&ROW($EA7)),$DZ7,$DZ$2&ROW($DZ7)),$DY7,$DY$2&ROW($DY7)),$DX7,$DX$2&ROW($DX7)),$DW7,$DW$2&ROW($DW7)),$DV7,$DV$2&ROW($DV7)),$DU7,$DU$2&ROW($DU7)),$DT7,$DT$2&ROW($DT7)),$DS7,$DS$2&ROW($DS7))))","v":"X=AS7*AU7"},{"$f":"IF(I7=\"Manual Entry\",\"Manual\",IF(J7=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(J7,$ED7,$ED$2&ROW($ED7)),$EC7,$EC$2&ROW($EC7)),$EB7,$EB$2&ROW($EB7)),$EA7,$EA$2&ROW($EA7)),$DZ7,$DZ$2&ROW($DZ7)),$DY7,$DY$2&ROW($DY7)),$DX7,$DX$2&ROW($DX7)),$DW7,$DW$2&ROW($DW7)),$DV7,$DV$2&ROW($DV7)),$DU7,$DU$2&ROW($DU7)),$DT7,$DT$2&ROW($DT7)),$DS7,$DS$2&ROW($DS7))))","v":"X=if(AW7=2,2000,0)*AU7"},"X=if(AW7=6,5379,-2744)+if(AW7=0,186,0)",0,0,0,0,0,"X=if(AW7=6,1.053,-0.623)","X=0.065","X=10*if(AW7=1,1,if(AW7=0,0,0))*31.72","X=if(AW7=2,1,if(AW7=0,0.06,0))*31.72","X=if(AW7=3,1,if(AW7=0,0.79,0))*31.72","X=if(AW7=4,1,if(AW7=0,0.06,0))*31.72","X=if(AW7=5,1,if(AW7=0,0.07,0))*31.72","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:DT7,$EG7:$IV7),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:DU7,$EG7:$IV7),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:DV7,$EG7:$IV7),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:DW7,$EG7:$IV7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:DX7,$EG7:$IV7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:DY7,$EG7:$IV7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:DZ7,$EG7:$IV7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:EA7,$EG7:$IV7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:EB7,$EG7:$IV7),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG7:$IV7,MATCH(0,COUNTIF($DR7:EC7,$EG7:$IV7),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Primary heating type}","{Measure:Quantity}","","","","","","","","","{Primary heating type}","{Measure:Quantity}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,{"$f":"10-COUNTIF(DU7:ED7,\"\")","v":3}]
["Affordable Heat Initiative - NECEC Funds","MiniSplit HP LIHEAP","LCHL","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","if({Primary heating type}=2,2000,0)*{Measure:Quantity}",2000,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,5379,-2744)+if({Primary heating type}=0,186,0)",null,null,null,null,null,"if({Primary heating type}=6,1.053,-0.623)",6.5000000000000002E-2,"10*if({Primary heating type}=1,1,if({Primary heating type}=0,0,0))*31.72","if({Primary heating type}=2,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=3,1,if({Primary heating type}=0,0.79,0))*31.72","if({Primary heating type}=4,1,if({Primary heating type}=0,0.06,0))*31.72","if({Primary heating type}=5,1,if({Primary heating type}=0,0.07,0))*31.72",0,"2019-07-01","2022-06-30",18,1,1,0.373,0.52800000000000002,5.2999999999999999E-2,4.5999999999999999E-2,1,1,1,0,0,null,"{Cost}",2500,"{Primary heating type}",2,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AU456=6,5379,-2744)","v":-2744},0,0,0,0,0,{"$f":"IF(AU456=6,1.053,-0.623)","v":-0.623},{"$f":"0.065","v":6.5000000000000002E-2},{"$f":"10*IF(AU456=1,1,IF(AU456=0,0,0))*31.72","v":0},{"$f":"IF(AU456=2,1,IF(AU456=0,0.185,0))*31.72","v":5.8681999999999999},{"$f":"IF(AU456=3,1,IF(AU456=0,0.746,0))*31.72","v":23.663119999999999},{"$f":"IF(AU456=4,1,IF(AU456=0,0.012,0))*31.72","v":0.38063999999999998},{"$f":"IF(AU456=5,1,IF(AU456=0,0.057,0))*31.72","v":1.8080400000000001},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL8,BR8,BS8,BT8,BU8,BV8,BW8,BX8,BY8,BZ8,AE8,AH8,AI8,AJ8,AK8,AL8,AM8,AN8,AO8,AP8,CA8,CB8)","v":-4248.6703269996242},-2566.1082321080039,0,11428.420847789634,215.10680704850608,3981.3456184115962,568.90630639459255,0,0,{"$f":"SUMPRODUCT(CC8:CK8,--(CC8:CK8>0))","v":16193.779579644328},{"$f":"-SUMPRODUCT(CC8:CK8,--(CC8:CK8<0))","v":6814.7785591076281},null,{"$f":"AS232","v":1},null,null,6090.9240385804878,1,2.5061695173432152,1,{"$f":"2000","v":2000},null,"Electric","y",null,"X=AS456","X=2000","X=if(AU456=6,5379,-2744)",0,0,0,0,0,"X=if(AU456=6,1.053,-0.623)","X=0.065","X=10*if(AU456=1,1,if(AU456=0,0,0))*31.72","X=if(AU456=2,1,if(AU456=0,0.185,0))*31.72","X=if(AU456=3,1,if(AU456=0,0.746,0))*31.72","X=if(AU456=4,1,if(AU456=0,0.012,0))*31.72","X=if(AU456=5,1,if(AU456=0,0.057,0))*31.72","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}","{Cost}","{Primary heating type}","","","","","","","","",null,null,"{Cost}","","","","","","","","","","","","","","","","","","","","","","{Primary heating type}","","","","","","","","","","","","","","","","","","","","{Primary heating type}","","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","",null,2]
["Affordable Heat Initiative - Other Fuels","Air Sealing LIHESP","LAA","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","$600.00*{Measure:Quantity}",600,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,1514,if({Primary heating type}=0,67,10))",null,null,"if({Primary heating type}=6,0.026,if({Primary heating type}=0,0.026,0.026))",null,null,"if({Primary heating type}=6,0.331,if({Primary heating type}=0,0.013,0))","if({Primary heating type}=6,0.026,if({Primary heating type}=0,0.026,0.026))","if({Primary heating type}=1,6.184,if({Primary heating type}=0,0.557,0))*10","if({Primary heating type}=2,6.184,if({Primary heating type} = 0,0.810,0))","if({Primary heating type}=3,6.184,if({Primary heating type} = 0,4.230,0))","if({Primary heating type}=4,6.184,if({Primary heating type} = 0,0.087,0))","if({Primary heating type}=5,6.184,if({Primary heating type} = 0,0.266,0))",0,"2019-07-01","2022-06-30",15,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,{"$f":"DU9","v":"{Cost}"},622,{"$f":"DV9","v":"{Measure:Quantity}"},1,{"$f":"DW9","v":"{Primary heating type}"},0,{"$f":"DX9","v":""},null,{"$f":"DY9","v":""},null,{"$f":"DZ9","v":""},null,{"$f":"EA9","v":""},null,{"$f":"EB9","v":""},null,{"$f":"EC9","v":""},null,{"$f":"ED9","v":""},null,{"$f":"IF(AW9=6,1514,IF(AW9=0,67,10))","v":67},0,0,{"$f":"IF(AW9=6,0.026,IF(AW9=0,0.026,0.026))","v":2.5999999999999999E-2},0,0,{"$f":"IF(AW9=6,0.331,IF(AW9=0,0.013,0))","v":1.2999999999999999E-2},{"$f":"IF(AW9=6,0.026,IF(AW9=0,0.026,0.026))","v":2.5999999999999999E-2},{"$f":"IF(AW9=1,6.184,IF(AW9=0,0.557,0))*10","v":5.57},{"$f":"IF(AW9=2,6.184,IF(AW9 = 0,0.81,0))","v":0.81},{"$f":"IF(AW9=3,6.184,IF(AW9 = 0,4.23,0))","v":4.2300000000000004},{"$f":"IF(AW9=4,6.184,IF(AW9 = 0,0.087,0))","v":8.6999999999999994E-2},{"$f":"IF(AW9=5,6.184,IF(AW9 = 0,0.266,0))","v":0.26600000000000001},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL9,BR9,BS9,BT9,BU9,BV9,BW9,BX9,BY9,BZ9,AE9,AH9,AI9,AJ9,AK9,AL9,AM9,AN9,AO9,AP9,CA9,CB9)","v":75.929107740942911},97.705338444084532,107.59265099953653,1785.8281880788381,42.834742720011569,478.22961677291227,71.603182261765852,0,0,{"$f":"SUMPRODUCT(CC9:CK9,--(CC9:CK9>0))","v":2659.7228270180922},{"$f":"-SUMPRODUCT(CC9:CK9,--(CC9:CK9<0))","v":0},null,{"$f":"AS9*AU9","v":622},null,null,{"$f":"CM9+CO9","v":622},{"$f":"IF(NetOrGross=\"Net\",(1-AO9+AP9),1)","v":1},{"$f":"(SUMPRODUCT(CC9:CJ9,--(CC9:CJ9>0))+CN9)*CS9/((-SUMPRODUCT(CC9:CJ9,--(CC9:CJ9<0))+MAX(CO9,CV9)+CP9+CQ9)*CS9+IF(FRIncentives=\"Yes\",CV9*(1-CS9),0))","v":4.276081715463171},1,{"$f":"600*AU9","v":600},null,"RGGI","y",null,{"$f":"IF(F9=\"Manual Entry\",\"Manual\",IF(G9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9))))","v":"X=AS9*AU9"},{"$f":"IF(I9=\"Manual Entry\",\"Manual\",IF(J9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(J9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9))))","v":"X=$600.00*AU9"},{"$f":"IF(O9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=6,1514,if(AW9=0,67,10))"},{"$f":"IF(P9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":0},{"$f":"IF(Q9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":0},{"$f":"IF(R9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=6,0.026,if(AW9=0,0.026,0.026))"},{"$f":"IF(S9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":0},{"$f":"IF(T9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":0},{"$f":"IF(U9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=6,0.331,if(AW9=0,0.013,0))"},{"$f":"IF(V9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=6,0.026,if(AW9=0,0.026,0.026))"},{"$f":"IF(W9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=1,6.184,if(AW9=0,0.557,0))*10"},{"$f":"IF(X9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=2,6.184,if(AW9 = 0,0.810,0))"},{"$f":"IF(Y9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=3,6.184,if(AW9 = 0,4.230,0))"},{"$f":"IF(Z9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=4,6.184,if(AW9 = 0,0.087,0))"},{"$f":"IF(AA9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=if(AW9=5,6.184,if(AW9 = 0,0.266,0))"},{"$f":"IF(AB9=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB9,$ED9,$ED$2&ROW($ED9)),$EC9,$EC$2&ROW($EC9)),$EB9,$EB$2&ROW($EB9)),$EA9,$EA$2&ROW($EA9)),$DZ9,$DZ$2&ROW($DZ9)),$DY9,$DY$2&ROW($DY9)),$DX9,$DX$2&ROW($DX9)),$DW9,$DW$2&ROW($DW9)),$DV9,$DV$2&ROW($DV9)),$DU9,$DU$2&ROW($DU9)),$DT9,$DT$2&ROW($DT9)),$DS9,$DS$2&ROW($DS9)))","v":"X=0"},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:DT9,$EG9:$IV9),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:DU9,$EG9:$IV9),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:DV9,$EG9:$IV9),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:DW9,$EG9:$IV9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:DX9,$EG9:$IV9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:DY9,$EG9:$IV9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:DZ9,$EG9:$IV9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:EA9,$EG9:$IV9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:EB9,$EG9:$IV9),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG9:$IV9,MATCH(0,COUNTIF($DR9:EC9,$EG9:$IV9),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G9,FIND(CHAR(160),SUBSTITUTE($G9,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G9,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G9,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Cost}"},"{Measure:Quantity}","","","","","","","","",{"$f":"IFERROR(MID($J9,FIND(CHAR(160),SUBSTITUTE($J9,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J9,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J9,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($O9,FIND(CHAR(160),SUBSTITUTE($O9,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O9,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O9,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($R9,FIND(CHAR(160),SUBSTITUTE($R9,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R9,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R9,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($U9,FIND(CHAR(160),SUBSTITUTE($U9,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U9,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U9,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($V9,FIND(CHAR(160),SUBSTITUTE($V9,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V9,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V9,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($W9,FIND(CHAR(160),SUBSTITUTE($W9,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W9,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W9,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($X9,FIND(CHAR(160),SUBSTITUTE($X9,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X9,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X9,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($Y9,FIND(CHAR(160),SUBSTITUTE($Y9,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y9,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y9,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($Z9,FIND(CHAR(160),SUBSTITUTE($Z9,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z9,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z9,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($AA9,FIND(CHAR(160),SUBSTITUTE($AA9,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA9,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA9,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($AB9,FIND(CHAR(160),SUBSTITUTE($AB9,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB9,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB9,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,{"$f":"10-COUNTIF(DU9:ED9,\"\")","v":3}]
["Affordable Heat Initiative - Other Fuels","Attic Insulation LIHESP","LBA","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","if({Cost}*0.80>2000,2000,Round({Cost}*0.80,2))*{Measure:Quantity}",0,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,3101,if({Primary heating type}=0,117,20))",null,null,"if({Primary heating type}=6,0.053,if({Primary heating type}=0,0.053,0.053))",null,null,"if({Primary heating type}=6,0.678,if({Primary heating type}=0,0.026,0))","if({Primary heating type}=6,0.053,if({Primary heating type}=0,0.053,0.053))","if({Primary heating type}=1,12.663,if({Primary heating type}=0,1.140,0))*10","if({Primary heating type}=2,12.663,if({Primary heating type}=0,1.659,0))","if({Primary heating type}=3,12.663,if({Primary heating type} = 0,8.661,0))","if({Primary heating type}=4,12.663,if({Primary heating type} = 0,0.177,0))","if({Primary heating type}=5,12.663,if({Primary heating type} = 0,0.545,0))",0,"2019-07-01","2022-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,"{Cost}",1962,"{Measure:Quantity}",1,"{Primary heating type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW10=6,3101,IF(AW10=0,117,20))","v":117},0,0,{"$f":"IF(AW10=6,0.053,IF(AW10=0,0.053,0.053))","v":5.2999999999999999E-2},0,0,{"$f":"IF(AW10=6,0.678,IF(AW10=0,0.026,0))","v":2.5999999999999999E-2},{"$f":"IF(AW10=6,0.053,IF(AW10=0,0.053,0.053))","v":5.2999999999999999E-2},{"$f":"IF(AW10=1,12.663,IF(AW10=0,1.14,0))*10","v":11.399999999999999},{"$f":"IF(AW10=2,12.663,IF(AW10=0,1.659,0))","v":1.659},{"$f":"IF(AW10=3,12.663,IF(AW10 = 0,8.661,0))","v":8.6609999999999996},{"$f":"IF(AW10=4,12.663,IF(AW10 = 0,0.177,0))","v":0.17699999999999999},{"$f":"IF(AW10=5,12.663,IF(AW10 = 0,0.545,0))","v":0.54500000000000004},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL10,BR10,BS10,BT10,BU10,BV10,BW10,BX10,BY10,BZ10,AE10,AH10,AI10,AJ10,AK10,AL10,AM10,AN10,AO10,AP10,CA10,CB10)","v":188.59002111287543},291.66701123714216,298.54740452110451,5233.7476021237653,125.96974544436941,1420.1136492355638,223.53479274266186,0,0,{"$f":"SUMPRODUCT(CC10:CK10,--(CC10:CK10>0))","v":7782.1702264174819},{"$f":"-SUMPRODUCT(CC10:CK10,--(CC10:CK10<0))","v":0},null,{"$f":"AS10*AU10","v":1962},null,null,1962,1,3.966447617949787,1,{"$f":"IF(AS10*0.8>2000,2000,ROUND(AS10*0.8,2))*AU10","v":1569.6},null,"RGGI","y",null,"X=AS10*AU10","X=if(AS10*0.80>2000,2000,Round(AS10*0.80,2))*AU10","X=if(AW10=6,3101,if(AW10=0,117,20))",0,0,"X=if(AW10=6,0.053,if(AW10=0,0.053,0.053))",0,0,"X=if(AW10=6,0.678,if(AW10=0,0.026,0))","X=if(AW10=6,0.053,if(AW10=0,0.053,0.053))","X=if(AW10=1,12.663,if(AW10=0,1.140,0))*10","X=if(AW10=2,12.663,if(AW10=0,1.659,0))","X=if(AW10=3,12.663,if(AW10 = 0,8.661,0))","X=if(AW10=4,12.663,if(AW10 = 0,0.177,0))","X=if(AW10=5,12.663,if(AW10 = 0,0.545,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:DT10,$EG10:$IV10),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:DU10,$EG10:$IV10),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:DV10,$EG10:$IV10),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:DW10,$EG10:$IV10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:DX10,$EG10:$IV10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:DY10,$EG10:$IV10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:DZ10,$EG10:$IV10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:EA10,$EG10:$IV10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:EB10,$EG10:$IV10),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG10:$IV10,MATCH(0,COUNTIF($DR10:EC10,$EG10:$IV10),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Affordable Heat Initiative - Other Fuels","Basement Insulation LIHESP","LBB","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","if({Cost}*0.80>2000,2000,Round({Cost}*0.80,2))*{Measure:Quantity}",0,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,2672,if({Primary heating type}=0,102,0))",null,null,0,null,null,"if({Primary heating type}=6,0.663,if({Primary heating type}=0,0.025,0))",0,"if({Primary heating type}=1,10.986,if({Primary heating type}=0,0.989,0))*10","if({Primary heating type}=2,10.986,if({Primary heating type} = 0,1.439,0))","if({Primary heating type}=3,10.986,if({Primary heating type} = 0,7.514,0))","if({Primary heating type}=4,10.986,if({Primary heating type} = 0,0.154,0))","if({Primary heating type}=5,10.986,if({Primary heating type} = 0,0.472,0))",0,"2019-07-01","2022-06-30",25,1,1,0,0,0,0,1,1,1,0,0,null,"{Cost}",2326,"{Measure:Quantity}",1,"{Primary heating type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW11=6,2672,IF(AW11=0,102,0))","v":102},0,0,{"$f":"0","v":0},0,0,{"$f":"IF(AW11=6,0.663,IF(AW11=0,0.025,0))","v":2.5000000000000001E-2},{"$f":"0","v":0},{"$f":"IF(AW11=1,10.986,IF(AW11=0,0.989,0))*10","v":9.89},{"$f":"IF(AW11=2,10.986,IF(AW11 = 0,1.439,0))","v":1.4390000000000001},{"$f":"IF(AW11=3,10.986,IF(AW11 = 0,7.514,0))","v":7.5140000000000002},{"$f":"IF(AW11=4,10.986,IF(AW11 = 0,0.154,0))","v":0.154},{"$f":"IF(AW11=5,10.986,IF(AW11 = 0,0.472,0))","v":0.47199999999999998},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL11,BR11,BS11,BT11,BU11,BV11,BW11,BX11,BY11,BZ11,AE11,AH11,AI11,AJ11,AK11,AL11,AM11,AN11,AO11,AP11,CA11,CB11)","v":0},138.88905297006767,259.002967606467,4540.6280432234134,109.60079547137224,1231.7923696503769,193.59343518263555,0,0,{"$f":"SUMPRODUCT(CC11:CK11,--(CC11:CK11>0))","v":6473.5066641043322},{"$f":"-SUMPRODUCT(CC11:CK11,--(CC11:CK11<0))","v":0},null,{"$f":"AS11*AU11","v":2326},null,null,2326,1,2.7831069063217249,1,{"$f":"IF(AS11*0.8>2000,2000,ROUND(AS11*0.8,2))*AU11","v":1860.8},null,"RGGI","y",null,"X=AS11*AU11","X=if(AS11*0.80>2000,2000,Round(AS11*0.80,2))*AU11","X=if(AW11=6,2672,if(AW11=0,102,0))",0,0,"X=0",0,0,"X=if(AW11=6,0.663,if(AW11=0,0.025,0))","X=0","X=if(AW11=1,10.986,if(AW11=0,0.989,0))*10","X=if(AW11=2,10.986,if(AW11 = 0,1.439,0))","X=if(AW11=3,10.986,if(AW11 = 0,7.514,0))","X=if(AW11=4,10.986,if(AW11 = 0,0.154,0))","X=if(AW11=5,10.986,if(AW11 = 0,0.472,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:DT11,$EG11:$IV11),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:DU11,$EG11:$IV11),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:DV11,$EG11:$IV11),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:DW11,$EG11:$IV11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:DX11,$EG11:$IV11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:DY11,$EG11:$IV11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:DZ11,$EG11:$IV11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:EA11,$EG11:$IV11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:EB11,$EG11:$IV11),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG11:$IV11,MATCH(0,COUNTIF($DR11:EC11,$EG11:$IV11),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Affordable Heat Initiative - Other Fuels","Wall Insulation LIHESP","LBW","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","if({Cost}*0.80>2000,2000,Round({Cost}*0.80,2))*{Measure:Quantity}",0,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,4879,if({Primary heating type}=0,216,32))",null,null,"if({Primary heating type}=6,0.068,if({Primary heating type}=0,0.068,0.068))",null,null,"if({Primary heating type}=6,1.202,if({Primary heating type}=0,0.046,0))","if({Primary heating type}=6,0.068,if({Primary heating type}=0,0.068,0.068))","if({Primary heating type}=1,20.034,if({Primary heating type}=0,1.793,0))*10","if({Primary heating type}=2,20.034,if({Primary heating type} = 0,2.610,0))","if({Primary heating type}=3,20.034,if({Primary heating type} = 0,13.628,0))","if({Primary heating type}=4,20.034,if({Primary heating type} = 0,0.279,0))","if({Primary heating type}=5,20.034,if({Primary heating type} = 0,0.857,0))",0,"2019-07-01","2022-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,"{Cost}",2574,"{Measure:Quantity}",1,"{Primary heating type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW12=6,4879,IF(AW12=0,216,32))","v":216},0,0,{"$f":"IF(AW12=6,0.068,IF(AW12=0,0.068,0.068))","v":6.8000000000000005E-2},0,0,{"$f":"IF(AW12=6,1.202,IF(AW12=0,0.046,0))","v":4.5999999999999999E-2},{"$f":"IF(AW12=6,0.068,IF(AW12=0,0.068,0.068))","v":6.8000000000000005E-2},{"$f":"IF(AW12=1,20.034,IF(AW12=0,1.793,0))*10","v":17.93},{"$f":"IF(AW12=2,20.034,IF(AW12 = 0,2.61,0))","v":2.61},{"$f":"IF(AW12=3,20.034,IF(AW12 = 0,13.628,0))","v":13.628},{"$f":"IF(AW12=4,20.034,IF(AW12 = 0,0.279,0))","v":0.27900000000000003},{"$f":"IF(AW12=5,20.034,IF(AW12 = 0,0.857,0))","v":0.85699999999999998},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL12,BR12,BS12,BT12,BU12,BV12,BW12,BX12,BY12,BZ12,AE12,AH12,AI12,AJ12,AK12,AL12,AM12,AN12,AO12,AP12,CA12,CB12)","v":348.16619282377002},444.44496950421671,469.55745290029853,8235.2513938047196,198.56248010722632,2234.1751805333447,351.50333464304805,0,0,{"$f":"SUMPRODUCT(CC12:CK12,--(CC12:CK12>0))","v":12281.661004316624},{"$f":"-SUMPRODUCT(CC12:CK12,--(CC12:CK12<0))","v":0},null,{"$f":"AS12*AU12","v":2574},null,null,2574,1,4.7714300716070799,1,{"$f":"IF(AS12*0.8>2000,2000,ROUND(AS12*0.8,2))*AU12","v":2000},null,"RGGI","y",null,"X=AS12*AU12","X=if(AS12*0.80>2000,2000,Round(AS12*0.80,2))*AU12","X=if(AW12=6,4879,if(AW12=0,216,32))",0,0,"X=if(AW12=6,0.068,if(AW12=0,0.068,0.068))",0,0,"X=if(AW12=6,1.202,if(AW12=0,0.046,0))","X=if(AW12=6,0.068,if(AW12=0,0.068,0.068))","X=if(AW12=1,20.034,if(AW12=0,1.793,0))*10","X=if(AW12=2,20.034,if(AW12 = 0,2.610,0))","X=if(AW12=3,20.034,if(AW12 = 0,13.628,0))","X=if(AW12=4,20.034,if(AW12 = 0,0.279,0))","X=if(AW12=5,20.034,if(AW12 = 0,0.857,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:DT12,$EG12:$IV12),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:DU12,$EG12:$IV12),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:DV12,$EG12:$IV12),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:DW12,$EG12:$IV12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:DX12,$EG12:$IV12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:DY12,$EG12:$IV12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:DZ12,$EG12:$IV12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:EA12,$EG12:$IV12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:EB12,$EG12:$IV12),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG12:$IV12,MATCH(0,COUNTIF($DR12:EC12,$EG12:$IV12),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Appliance Rebate","Clothes Washer","CW","2021-07-01","2022-06-30","Per Measure",92,0,"Calculated","{Measure:Quantity}*if({Retail Price}<50,{Retail Price},50)",50,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * 183",null,null,"{Measure:Quantity} * 0.57",null,null,"{Measure:Quantity} * 0.57 * {Factor:WinterCF}","{Measure:Quantity} * 0.57 * {Factor:SummerCF}","{Measure:Quantity} * 0.114 * 10","{Measure:Quantity} * 0.074","{Measure:Quantity} * 0.338",null,null,"{Measure:Quantity} * 3438","2020-07-01","2022-06-30",11,6.3E-2,4.8000000000000001E-2,0.4,0.26600000000000001,0.20100000000000001,0.13300000000000001,1,1,1,0.56699999999999995,3.3000000000000002E-2,null,"{Measure:Quantity}",1,"{Retail Price}",750,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS13 * 183","v":183},0,0,{"$f":"AS13 * 0.57","v":0.56999999999999995},0,0,{"$f":"AS13 * 0.57 * AF13","v":3.5909999999999997E-2},{"$f":"AS13 * 0.57 * AG13","v":2.7359999999999999E-2},{"$f":"AS13 * 0.114 * 10","v":1.1400000000000001},{"$f":"AS13 * 0.074","v":7.3999999999999996E-2},{"$f":"AS13 * 0.338","v":0.33800000000000002},0,0,{"$f":"AS13 * 3438","v":3438},null,"Res","Default DR",{"$f":"Benefits(BL13,BR13,BS13,BT13,BU13,BV13,BW13,BX13,BY13,BZ13,AE13,AH13,AI13,AJ13,AK13,AL13,AM13,AN13,AO13,AP13,CA13,CB13)","v":190.15339289191172},143.38169380753271,17.685849476281572,111.55797255437706,0,33.952465684949139,0,227.86025716093377,0,{"$f":"SUMPRODUCT(CC13:CK13,--(CC13:CK13>0))","v":724.59163157598596},{"$f":"-SUMPRODUCT(CC13:CK13,--(CC13:CK13<0))","v":0},null,{"$f":"92","v":92},null,null,92,1,7.8759959953911514,1,{"$f":"AS13*IF(AU13<50,AU13,50)","v":50},null,"Electric","y",{"$f":"CL13-CR13","v":632.59163157598596},"X=92","X=AS13*if(AU13<50,AU13,50)","X=AS13 * 183",0,0,"X=AS13 * 0.57",0,0,"X=AS13 * 0.57 * AF13","X=AS13 * 0.57 * AG13","X=AS13 * 0.114 * 10","X=AS13 * 0.074","X=AS13 * 0.338",0,0,"X=AS13 * 3438",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:DT13,$EG13:$IV13),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:DU13,$EG13:$IV13),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:DV13,$EG13:$IV13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:DW13,$EG13:$IV13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:DX13,$EG13:$IV13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:DY13,$EG13:$IV13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:DZ13,$EG13:$IV13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:EA13,$EG13:$IV13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:EB13,$EG13:$IV13),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG13:$IV13,MATCH(0,COUNTIF($DR13:EC13,$EG13:$IV13),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Retail Price}","{Retail Price}","","","","","","","","{Measure:Quantity}","{Retail Price}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Appliance Rebate","Heat Pump Water Heater","HPWHI","2021-07-01","2022-06-30","Per Measure",1021,0,"Calculated","{Measure:Quantity}*({Rebate Amount}+{Bonus Amount})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * 738",null,null,null,null,null,"({Measure:Quantity} * .129)","({Measure:Quantity} * .080)","({Measure:Quantity} * 0.26 * 10)","({Measure:Quantity} * 0.9)","({Measure:Quantity} * 4.34)","({Measure:Quantity} *0.13)",null,null,"2020-07-01","2022-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0.08,0,null,"{Measure:Quantity}",1,"{Rebate Amount}",750,"{Bonus Amount}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS14 * 738","v":738},0,0,0,0,0,{"$f":"(AS14 * 0.129)","v":0.129},{"$f":"(AS14 * 0.08)","v":0.08},{"$f":"(AS14 * 0.26 * 10)","v":2.6},{"$f":"(AS14 * 0.9)","v":0.9},{"$f":"(AS14 * 4.34)","v":4.34},{"$f":"(AS14 *0.13)","v":0.13},0,0,null,"Res","Default DR",{"$f":"Benefits(BL14,BR14,BS14,BT14,BU14,BV14,BW14,BX14,BY14,BZ14,AE14,AH14,AI14,AJ14,AK14,AL14,AM14,AN14,AO14,AP14,CA14,CB14)","v":871.30451719764255},564.52896503054944,45.550718044914383,1640.177792782725,57.159611909172376,474.17284003143561,0,0,0,{"$f":"SUMPRODUCT(CC14:CK14,--(CC14:CK14>0))","v":3652.8944449964392},{"$f":"-SUMPRODUCT(CC14:CK14,--(CC14:CK14<0))","v":0},null,{"$f":"1021","v":1021},null,null,1021,1,3.5777614544529279,1,{"$f":"AS14*(AU14+AW14)","v":750},null,"Electric","y",{"$f":"CL14-CR14","v":2631.8944449964392},"X=1021","X=AS14*(AU14+AW14)","X=AS14 * 738",0,0,0,0,0,"X=(AS14 * .129)","X=(AS14 * .080)","X=(AS14 * 0.26 * 10)","X=(AS14 * 0.9)","X=(AS14 * 4.34)","X=(AS14 *0.13)",0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:DT14,$EG14:$IV14),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:DU14,$EG14:$IV14),0)),\"\")","v":"{Rebate Amount}"},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:DV14,$EG14:$IV14),0)),\"\")","v":"{Bonus Amount}"},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:DW14,$EG14:$IV14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:DX14,$EG14:$IV14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:DY14,$EG14:$IV14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:DZ14,$EG14:$IV14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:EA14,$EG14:$IV14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:EB14,$EG14:$IV14),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG14:$IV14,MATCH(0,COUNTIF($DR14:EC14,$EG14:$IV14),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Rebate Amount}","{Bonus Amount}","","","","","","","","{Measure:Quantity}","{Rebate Amount}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","",null,3]
["Appliance Rebate","Heat Pump Water Heater - Mail-In","HPWHM","2021-07-01","2022-06-30","Per Measure",1021,0,"Calculated","{Measure:Quantity}*if({Retail Price}<{Rebate Level},{Retail Price},{Rebate Level})",850,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * 738",null,null,null,null,null,"({Measure:Quantity} * .129)","({Measure:Quantity} * .080)","({Measure:Quantity} * 0.26 * 10)","({Measure:Quantity} * 0.9)","({Measure:Quantity} * 4.34)","({Measure:Quantity} *0.13)",null,null,"2020-07-01","2022-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0.08,0,null,"{Measure:Quantity}",1,"{Retail Price}",1300,"{Rebate Level}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS15 * 738","v":738},0,0,0,0,0,{"$f":"(AS15 * 0.129)","v":0.129},{"$f":"(AS15 * 0.08)","v":0.08},{"$f":"(AS15 * 0.26 * 10)","v":2.6},{"$f":"(AS15 * 0.9)","v":0.9},{"$f":"(AS15 * 4.34)","v":4.34},{"$f":"(AS15 *0.13)","v":0.13},0,0,null,"Res","Default DR",{"$f":"Benefits(BL15,BR15,BS15,BT15,BU15,BV15,BW15,BX15,BY15,BZ15,AE15,AH15,AI15,AJ15,AK15,AL15,AM15,AN15,AO15,AP15,CA15,CB15)","v":871.30451719764255},564.52896503054944,45.550718044914383,1640.177792782725,57.159611909172376,474.17284003143561,0,0,0,{"$f":"SUMPRODUCT(CC15:CK15,--(CC15:CK15>0))","v":3652.8944449964392},{"$f":"-SUMPRODUCT(CC15:CK15,--(CC15:CK15<0))","v":0},null,{"$f":"1021","v":1021},null,null,1021,1,3.5777614544529279,1,{"$f":"AS15*IF(AU15<AW15,AU15,AW15)","v":1},null,"RGGI","y",null,"X=1021","X=AS15*if(AU15<AW15,AU15,AW15)","X=AS15 * 738",0,0,0,0,0,"X=(AS15 * .129)","X=(AS15 * .080)","X=(AS15 * 0.26 * 10)","X=(AS15 * 0.9)","X=(AS15 * 4.34)","X=(AS15 *0.13)",0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:DT15,$EG15:$IV15),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:DU15,$EG15:$IV15),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:DV15,$EG15:$IV15),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:DW15,$EG15:$IV15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:DX15,$EG15:$IV15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:DY15,$EG15:$IV15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:DZ15,$EG15:$IV15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:EA15,$EG15:$IV15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:EB15,$EG15:$IV15),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG15:$IV15,MATCH(0,COUNTIF($DR15:EC15,$EG15:$IV15),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Retail Price}","{Rebate Level}","{Retail Price}","{Rebate Level}","","","","","","{Measure:Quantity}","{Retail Price}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","",null,3]
["Appliance Rebate","Room Air Purifier","RAP","2021-07-01","2022-06-30","Per Measure",24.82,0,"Calculated","{Measure:Quantity}*if({Retail Price}<{Rebate Amount},{Retail Price},{Rebate Amount})",50,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * 63",null,null,"{Measure:Quantity} * .011",null,null,"{Measure:Quantity} * .011 * {Factor:WinterCF}","{Measure:Quantity} * .011 * {Factor:SummerCF}",null,null,null,null,null,null,"2020-07-01","2022-06-30",9,0.66700000000000004,0.66700000000000004,0.30399999999999999,0.36199999999999999,0.156,0.17899999999999999,1,1,1,0.65500000000000003,3.3000000000000002E-2,null,"{Measure:Quantity}",1,"{Retail Price}",60,"{Rebate Amount}",50,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS16 * 63","v":63},0,0,{"$f":"AS16 * 0.011","v":1.0999999999999999E-2},0,0,{"$f":"AS16 * 0.011 * AF16","v":7.3369999999999998E-3},{"$f":"AS16 * 0.011 * AG16","v":7.3369999999999998E-3},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL16,BR16,BS16,BT16,BU16,BV16,BW16,BX16,BY16,BZ16,AE16,AH16,AI16,AJ16,AK16,AL16,AM16,AN16,AO16,AP16,CA16,CB16)","v":56.358560369294871},26.66593408180562,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC16:CK16,--(CC16:CK16>0))","v":83.024494451100495},{"$f":"-SUMPRODUCT(CC16:CK16,--(CC16:CK16<0))","v":0},null,{"$f":"24.82","v":24.82},null,null,24.82,1,1.6604898890220099,1,{"$f":"AS16*IF(AU16<AW16,AU16,AW16)","v":50},null,"Electric","y",{"$f":"CL16-CR16","v":58.204494451100494},"X=24.82","X=AS16*if(AU16<AW16,AU16,AW16)","X=AS16 * 63",0,0,"X=AS16 * .011",0,0,"X=AS16 * .011 * AF16","X=AS16 * .011 * AG16",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:DT16,$EG16:$IV16),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:DU16,$EG16:$IV16),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:DV16,$EG16:$IV16),0)),\"\")","v":"{Rebate Amount}"},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:DW16,$EG16:$IV16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:DX16,$EG16:$IV16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:DY16,$EG16:$IV16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:DZ16,$EG16:$IV16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:EA16,$EG16:$IV16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:EB16,$EG16:$IV16),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG16:$IV16,MATCH(0,COUNTIF($DR16:EC16,$EG16:$IV16),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Retail Price}","{Rebate Amount}","{Retail Price}","{Rebate Amount}","","","","","","{Measure:Quantity}","{Retail Price}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["Arrearage Management Program","LED Low Income Specialty Bulb Short Life","LILEDSPECS","2021-07-01","2022-06-30","Per Measure",2.95,0,"Per Measure",2.95,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*41",null,null,"{Measure:Quantity}*0.057",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.004","{Measure:Quantity}*-0.005","{Measure:Quantity}*-0.004","{Measure:Quantity}*-0.035","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.007",null,"2021-07-01","2022-06-30",4,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS17*41","v":41},0,0,{"$f":"AS17*0.057","v":5.7000000000000002E-2},0,0,{"$f":"AS17*0.009","v":8.9999999999999993E-3},{"$f":"AS17*0.004","v":4.0000000000000001E-3},{"$f":"AS17*-0.005","v":-5.0000000000000001E-3},{"$f":"AS17*-0.004","v":-4.0000000000000001E-3},{"$f":"AS17*-0.035","v":-3.5000000000000003E-2},{"$f":"AS17*-0.001","v":-1E-3},{"$f":"AS17*-0.007","v":-7.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL17,BR17,BS17,BT17,BU17,BV17,BW17,BX17,BY17,BZ17,AE17,AH17,AI17,AJ17,AK17,AL17,AM17,AN17,AO17,AP17,CA17,CB17)","v":14.048615322153273},9.6667129244564016,-2.5078147881398526E-2,-3.5111832407636374,-0.11548699510464053,-0.55766106751180311,-0.41008740353022377,0,0,{"$f":"SUMPRODUCT(CC17:CK17,--(CC17:CK17>0))","v":23.715328246609673},{"$f":"-SUMPRODUCT(CC17:CK17,--(CC17:CK17<0))","v":4.6194968547917039},null,{"$f":"2.95","v":2.95},null,null,7.5694968547917041,1,3.1330124976004452,1,{"$f":"2.95","v":2.95},null,"Electric","y",null,"X=2.95","X=2.95","X=AS17*41",0,0,"X=AS17*0.057",0,0,"X=AS17*0.009","X=AS17*0.004","X=AS17*-0.005","X=AS17*-0.004","X=AS17*-0.035","X=AS17*-0.001","X=AS17*-0.007",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:DT17,$EG17:$IV17),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:DU17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:DV17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:DW17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:DX17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:DY17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:DZ17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:EA17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:EB17,$EG17:$IV17),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG17:$IV17,MATCH(0,COUNTIF($DR17:EC17,$EG17:$IV17),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{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 Short Life","LILEDSTANS","2021-07-01","2022-06-30","Per Measure",2.5,0,"Per Measure",2.5,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,42,26)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.058,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.004,0.003)","{Measure:Quantity}*if({Wattage}>13,-0.005,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.004,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.035,-0.022)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.007,-0.005)",null,"2021-07-01","2022-06-30",3,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS18*IF(AU18>13,42,26)","v":26},0,0,{"$f":"AS18*IF(AU18>13,0.058,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS18*IF(AU18>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS18*IF(AU18>13,0.004,0.003)","v":3.0000000000000001E-3},{"$f":"AS18*IF(AU18>13,-0.005,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS18*IF(AU18>13,-0.004,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS18*IF(AU18>13,-0.035,-0.022)","v":-2.1999999999999999E-2},{"$f":"AS18*IF(AU18>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS18*IF(AU18>13,-0.007,-0.005)","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL18,BR18,BS18,BT18,BU18,BV18,BW18,BX18,BY18,BZ18,AE18,AH18,AI18,AJ18,AK18,AL18,AM18,AN18,AO18,AP18,CA18,CB18)","v":6.8675054098004793},5.0215196682444603,-1.1588607307691661E-2,-1.6715308144180836,-8.7270538935411604E-2,-0.31681493440483582,-0.21836018318892036,0,0,{"$f":"SUMPRODUCT(CC18:CK18,--(CC18:CK18>0))","v":11.88902507804494},{"$f":"-SUMPRODUCT(CC18:CK18,--(CC18:CK18<0))","v":2.3055650782549426},null,{"$f":"2.5","v":2.5},null,null,4.8055650782549426,1,2.4740118767390062,1,{"$f":"2.5","v":2.5},null,"Electric","y",null,"X=2.5","X=2.5","X=AS18*if(AU18>13,42,26)",0,0,"X=AS18*if(AU18>13,0.058,0.036)",0,0,"X=AS18*if(AU18>13,0.009,0.006)","X=AS18*if(AU18>13,0.004,0.003)","X=AS18*if(AU18>13,-0.005,-0.003)","X=AS18*if(AU18>13,-0.004,-0.003)","X=AS18*if(AU18>13,-0.035,-0.022)","X=AS18*if(AU18>13,-0.001,-0.001)","X=AS18*if(AU18>13,-0.007,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:DT18,$EG18:$IV18),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:DU18,$EG18:$IV18),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:DV18,$EG18:$IV18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:DW18,$EG18:$IV18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:DX18,$EG18:$IV18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:DY18,$EG18:$IV18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:DZ18,$EG18:$IV18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:EA18,$EG18:$IV18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:EB18,$EG18:$IV18),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG18:$IV18,MATCH(0,COUNTIF($DR18:EC18,$EG18:$IV18),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]
["Arrearage Management Program","Low Flow Bathroom Aerator Direct Install","LILFBA","2021-07-01","2022-06-30","Per Measure",0.49,0,"Per Measure",0.49,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,29)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0044)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0035)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2021-07-01","2022-06-30",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,{"$f":"AS19*IF(AS19=0,0,29)","v":29},0,0,0,0,0,{"$f":"AS19*IF(AS19=0,0,0.0044)","v":4.4000000000000003E-3},{"$f":"AS19*IF(AS19=0,0,0.0035)","v":3.5000000000000001E-3},0,0,0,0,0,{"$f":"IF(AS19=0,0,AS19*333)","v":333},null,"Res","Default DR",{"$f":"Benefits(BL19,BR19,BS19,BT19,BU19,BV19,BW19,BX19,BY19,BZ19,AE19,AH19,AI19,AJ19,AK19,AL19,AM19,AN19,AO19,AP19,CA19,CB19)","v":21.570449887898132},12.599442382542019,0,0,0,0,0,20.150121813356229,0,{"$f":"SUMPRODUCT(CC19:CK19,--(CC19:CK19>0))","v":54.32001408379638},{"$f":"-SUMPRODUCT(CC19:CK19,--(CC19:CK19<0))","v":0},null,{"$f":"0.49","v":0.49},null,null,0.49,1,110.85717159958445,1,{"$f":"0.49","v":0.49},null,"Electric","y",null,"X=0.49","X=0.49","X=AS19*if(AS19=0,0,29)",0,0,0,0,0,"X=AS19*if(AS19=0,0,0.0044)","X=AS19*if(AS19=0,0,0.0035)",0,0,0,0,0,"X=if(AS19=0,0,AS19*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:DT19,$EG19:$IV19),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:DU19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:DV19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:DW19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:DX19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:DY19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:DZ19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:EA19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:EB19,$EG19:$IV19),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG19:$IV19,MATCH(0,COUNTIF($DR19:EC19,$EG19:$IV19),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G19,FIND(CHAR(160),SUBSTITUTE($G19,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G19,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G19,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J19,FIND(CHAR(160),SUBSTITUTE($J19,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J19,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J19,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IFERROR(MID($O19,FIND(CHAR(160),SUBSTITUTE($O19,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O19,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O19,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Measure:Quantity}",{"$f":"IFERROR(MID($R19,FIND(CHAR(160),SUBSTITUTE($R19,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R19,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R19,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U19,FIND(CHAR(160),SUBSTITUTE($U19,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U19,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U19,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Measure:Quantity}",{"$f":"IFERROR(MID($V19,FIND(CHAR(160),SUBSTITUTE($V19,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V19,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V19,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Measure:Quantity}",{"$f":"IFERROR(MID($W19,FIND(CHAR(160),SUBSTITUTE($W19,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W19,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W19,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X19,FIND(CHAR(160),SUBSTITUTE($X19,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X19,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X19,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y19,FIND(CHAR(160),SUBSTITUTE($Y19,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y19,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y19,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z19,FIND(CHAR(160),SUBSTITUTE($Z19,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z19,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z19,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA19,FIND(CHAR(160),SUBSTITUTE($AA19,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA19,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA19,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB19,FIND(CHAR(160),SUBSTITUTE($AB19,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB19,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB19,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["Arrearage Management Program","Low Flow Kitchen Aerator Direct Install","LILFKA","2021-07-01","2022-06-30","Per Measure",1.77,0,"Per Measure",1.77,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,283)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.043)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.034)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2021-07-01","2022-06-30",10,1.2E-2,8.0000000000000002E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.85,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS20*IF(AS20=0,0,283)","v":283},0,0,0,0,0,{"$f":"AS20*IF(AS20=0,0,0.043)","v":4.2999999999999997E-2},{"$f":"AS20*IF(AS20=0,0,0.034)","v":3.4000000000000002E-2},0,0,0,0,0,{"$f":"IF(AS20=0,0,AS20*2696)","v":2696},null,"Res","Default DR",{"$f":"Benefits(BL20,BR20,BS20,BT20,BU20,BV20,BW20,BX20,BY20,BZ20,AE20,AH20,AI20,AJ20,AK20,AL20,AM20,AN20,AO20,AP20,CA20,CB20)","v":232.36774386627386},135.69244251074716,0,0,0,0,0,163.13732254897414,0,{"$f":"SUMPRODUCT(CC20:CK20,--(CC20:CK20>0))","v":531.19750892599518},{"$f":"-SUMPRODUCT(CC20:CK20,--(CC20:CK20<0))","v":0},null,{"$f":"1.77","v":1.77},null,null,1.77,1,300.1115869638391,1,{"$f":"1.77","v":1.77},null,"Electric","y",null,"X=1.77","X=1.77","X=AS20*if(AS20=0,0,283)",0,0,0,0,0,"X=AS20*if(AS20=0,0,0.043)","X=AS20*if(AS20=0,0,0.034)",0,0,0,0,0,"X=if(AS20=0,0,AS20*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:DT20,$EG20:$IV20),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:DU20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:DV20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:DW20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:DX20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:DY20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:DZ20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:EA20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:EB20,$EG20:$IV20),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG20:$IV20,MATCH(0,COUNTIF($DR20:EC20,$EG20:$IV20),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Arrearage Management Program","Low Flow Handheld Shower Head Direct Install","LILHSH","2021-07-01","2022-06-30","Per Measure",32.44,0,"Per Measure",32.44,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,442)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.044)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.035)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",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,{"$f":"AS21*IF(AS21=0,0,442)","v":442},0,0,0,0,0,{"$f":"AS21*IF(AS21=0,0,0.044)","v":4.3999999999999997E-2},{"$f":"AS21*IF(AS21=0,0,0.035)","v":3.5000000000000003E-2},0,0,0,0,0,{"$f":"IF(AS21=0,0,AS21*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL21,BR21,BS21,BT21,BU21,BV21,BW21,BX21,BY21,BZ21,AE21,AH21,AI21,AJ21,AK21,AL21,AM21,AN21,AO21,AP21,CA21,CB21)","v":376.91911743027686},143.99362722905167,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC21:CK21,--(CC21:CK21>0))","v":711.70353768489065},{"$f":"-SUMPRODUCT(CC21:CK21,--(CC21:CK21<0))","v":0},null,{"$f":"32.44","v":32.44},null,null,32.44,1,21.939073294848665,1,{"$f":"32.44","v":32.44},null,"Electric","y",null,"X=32.44","X=32.44","X=AS21*if(AS21=0,0,442)",0,0,0,0,0,"X=AS21*if(AS21=0,0,0.044)","X=AS21*if(AS21=0,0,0.035)",0,0,0,0,0,"X=if(AS21=0,0,AS21*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:DT21,$EG21:$IV21),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:DU21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:DV21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:DW21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:DX21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:DY21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:DZ21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:EA21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:EB21,$EG21:$IV21),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG21:$IV21,MATCH(0,COUNTIF($DR21:EC21,$EG21:$IV21),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Arrearage Management Program","Low Flow Wall Mounted Shower Head Direct Install","LILWSH","2021-07-01","2022-06-30","Per Measure",26.5,0,"Per Measure",26.5,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,442)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.044)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.035)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.88,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS22*IF(AS22=0,0,442)","v":442},0,0,0,0,0,{"$f":"AS22*IF(AS22=0,0,0.044)","v":4.3999999999999997E-2},{"$f":"AS22*IF(AS22=0,0,0.035)","v":3.5000000000000003E-2},0,0,0,0,0,{"$f":"IF(AS22=0,0,AS22*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL22,BR22,BS22,BT22,BU22,BV22,BW22,BX22,BY22,BZ22,AE22,AH22,AI22,AJ22,AK22,AL22,AM22,AN22,AO22,AP22,CA22,CB22)","v":376.91911743027686},143.99362722905167,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC22:CK22,--(CC22:CK22>0))","v":711.70353768489065},{"$f":"-SUMPRODUCT(CC22:CK22,--(CC22:CK22<0))","v":0},null,{"$f":"26.5","v":26.5},null,null,26.5,1,26.856737271127948,1,{"$f":"26.5","v":26.5},null,"Electric","y",null,"X=26.5","X=26.5","X=AS22*if(AS22=0,0,442)",0,0,0,0,0,"X=AS22*if(AS22=0,0,0.044)","X=AS22*if(AS22=0,0,0.035)",0,0,0,0,0,"X=if(AS22=0,0,AS22*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:DT22,$EG22:$IV22),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:DU22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:DV22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:DW22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:DX22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:DY22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:DZ22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:EA22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:EB22,$EG22:$IV22),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG22:$IV22,MATCH(0,COUNTIF($DR22:EC22,$EG22:$IV22),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 10 HP Ventilation Fan Motor","AASD - ASD10","2021-07-01","2022-06-30","Per Measure",1745,0,"Per Measure",1200,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",15,0.73699999999999999,0,0.66700000000000004,0.33300000000000002,0,0,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",10,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS23 * AU23 * 2540","v":25400},{"$f":"0.0001","v":1E-4},0,{"$f":"AS23 * AU23 * 0.71","v":7.1},0,0,{"$f":"AS23 * AU23 * 0.71 * AF23","v":5.2326999999999995},{"$f":"AS23 * AU23 * 0.71 * AG23","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL23,BR23,BS23,BT23,BU23,BV23,BW23,BX23,BY23,BZ23,AE23,AH23,AI23,AJ23,AK23,AL23,AM23,AN23,AO23,AP23,CA23,CB23)","v":39211.663492835818},19663.9509413985,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC23:CK23,--(CC23:CK23>0))","v":58875.614434234318},{"$f":"-SUMPRODUCT(CC23:CK23,--(CC23:CK23<0))","v":0},null,{"$f":"1745","v":1745},null,null,1745,1,33.739607125635715,1,{"$f":"1200","v":1200},null,"Electric","y",null,"X=1745","X=1200","X=AS23 * AU23 * 2540","X=0.0001",0,"X=AS23 * AU23 * 0.71",0,0,"X=AS23 * AU23 * 0.71 * AF23","X=AS23 * AU23 * 0.71 * AG23",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:DT23,$EG23:$IV23),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:DU23,$EG23:$IV23),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:DV23,$EG23:$IV23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:DW23,$EG23:$IV23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:DX23,$EG23:$IV23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:DY23,$EG23:$IV23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:DZ23,$EG23:$IV23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:EA23,$EG23:$IV23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:EB23,$EG23:$IV23),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG23:$IV23,MATCH(0,COUNTIF($DR23:EC23,$EG23:$IV23),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 15 HP Ventilation Fan Motor","AASD - ASD15","2021-07-01","2022-06-30","Per Measure",2525,0,"Per Measure",1800,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",15,0.73699999999999999,0,0.66700000000000004,0.33300000000000002,0,0,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",15,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS24 * AU24 * 2540","v":38100},1E-4,0,{"$f":"AS24 * AU24 * 0.71","v":10.649999999999999},0,0,{"$f":"AS24 * AU24 * 0.71 * AF24","v":7.8490499999999992},{"$f":"AS24 * AU24 * 0.71 * AG24","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL24,BR24,BS24,BT24,BU24,BV24,BW24,BX24,BY24,BZ24,AE24,AH24,AI24,AJ24,AK24,AL24,AM24,AN24,AO24,AP24,CA24,CB24)","v":58817.495239253738},29495.926412097753,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC24:CK24,--(CC24:CK24>0))","v":88313.421651351498},{"$f":"-SUMPRODUCT(CC24:CK24,--(CC24:CK24<0))","v":0},null,{"$f":"2525","v":2525},null,null,2525,1,34.975612535188709,1,{"$f":"1800","v":1800},null,"Electric","y",null,"X=2525","X=1800","X=AS24 * AU24 * 2540","X=0.0001",0,"X=AS24 * AU24 * 0.71",0,0,"X=AS24 * AU24 * 0.71 * AF24","X=AS24 * AU24 * 0.71 * AG24",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:DT24,$EG24:$IV24),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:DU24,$EG24:$IV24),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:DV24,$EG24:$IV24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:DW24,$EG24:$IV24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:DX24,$EG24:$IV24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:DY24,$EG24:$IV24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:DZ24,$EG24:$IV24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:EA24,$EG24:$IV24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:EB24,$EG24:$IV24),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG24:$IV24,MATCH(0,COUNTIF($DR24:EC24,$EG24:$IV24),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 20 HP Ventilation Fan Motor","AASD - ASD20","2021-07-01","2022-06-30","Per Measure",2725,0,"Per Measure",2000,0,"2016-07-01","2022-06-30","Calculated","{Measure:Quantity} * {Fan HP} * 2540",1E-4,null,"{Measure:Quantity} * {Fan HP} * 0.71",null,null,"{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:WinterCF}","{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.73699999999999999,0,0.66700000000000004,0.33300000000000002,0,0,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",20,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS25 * AU25 * 2540","v":50800},1E-4,0,{"$f":"AS25 * AU25 * 0.71","v":14.2},0,0,{"$f":"AS25 * AU25 * 0.71 * AF25","v":10.465399999999999},{"$f":"AS25 * AU25 * 0.71 * AG25","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL25,BR25,BS25,BT25,BU25,BV25,BW25,BX25,BY25,BZ25,AE25,AH25,AI25,AJ25,AK25,AL25,AM25,AN25,AO25,AP25,CA25,CB25)","v":78423.326985671636},39327.901882796999,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC25:CK25,--(CC25:CK25>0))","v":117751.22886846864},{"$f":"-SUMPRODUCT(CC25:CK25,--(CC25:CK25<0))","v":0},null,{"$f":"2725","v":2725},null,null,2725,1,43.211460135217848,1,{"$f":"2000","v":2000},null,"Electric","y",null,"X=2725","X=2000","X=AS25 * AU25 * 2540","X=0.0001",0,"X=AS25 * AU25 * 0.71",0,0,"X=AS25 * AU25 * 0.71 * AF25","X=AS25 * AU25 * 0.71 * AG25",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:DT25,$EG25:$IV25),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:DU25,$EG25:$IV25),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:DV25,$EG25:$IV25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:DW25,$EG25:$IV25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:DX25,$EG25:$IV25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:DY25,$EG25:$IV25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:DZ25,$EG25:$IV25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:EA25,$EG25:$IV25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:EB25,$EG25:$IV25),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG25:$IV25,MATCH(0,COUNTIF($DR25:EC25,$EG25:$IV25),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 3 to 5 HP Ventilation Fan Motor","AASD - ASD3to5","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Fan HP}<5,963,1105)",0,"Per Measure",800,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",15,0.73699999999999999,0,0.66700000000000004,0.33300000000000002,0,0,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",4,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS26 * AU26 * 2540","v":10160},1E-4,0,{"$f":"AS26 * AU26 * 0.71","v":2.84},0,0,{"$f":"AS26 * AU26 * 0.71 * AF26","v":2.0930800000000001},{"$f":"AS26 * AU26 * 0.71 * AG26","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL26,BR26,BS26,BT26,BU26,BV26,BW26,BX26,BY26,BZ26,AE26,AH26,AI26,AJ26,AK26,AL26,AM26,AN26,AO26,AP26,CA26,CB26)","v":15684.665397134329},7865.5803765594028,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC26:CK26,--(CC26:CK26>0))","v":23550.245773693732},{"$f":"-SUMPRODUCT(CC26:CK26,--(CC26:CK26<0))","v":0},null,{"$f":"AS26*IF(AU26<5,963,1105)","v":963},null,null,963,1,24.455083877148216,1,{"$f":"800","v":800},null,"Electric","y",null,"X=AS26*if(AU26<5,963,1105)","X=800","X=AS26 * AU26 * 2540","X=0.0001",0,"X=AS26 * AU26 * 0.71",0,0,"X=AS26 * AU26 * 0.71 * AF26","X=AS26 * AU26 * 0.71 * AG26",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:DT26,$EG26:$IV26),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:DU26,$EG26:$IV26),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:DV26,$EG26:$IV26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:DW26,$EG26:$IV26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:DX26,$EG26:$IV26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:DY26,$EG26:$IV26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:DZ26,$EG26:$IV26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:EA26,$EG26:$IV26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:EB26,$EG26:$IV26),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG26:$IV26,MATCH(0,COUNTIF($DR26:EC26,$EG26:$IV26),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fan HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","POTATO: Adjustable Speed Drive - 7.5 HP Ventilation Fan Motor","AASD - ASD7.5","2021-07-01","2022-06-30","Per Measure",1467,0,"Per Measure",1000,0,"2016-07-01","2022-06-30","Calculated","{Measure:Quantity} * {Fan HP} * 2540",1E-4,null,"{Measure:Quantity} * {Fan HP} * 0.71",null,null,"{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:WinterCF}","{Measure:Quantity} * {Fan HP} * 0.71 * {Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.73699999999999999,0,0.66700000000000004,0.33300000000000002,0,0,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Fan HP}",7.5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS27 * AU27 * 2540","v":19050},1E-4,0,{"$f":"AS27 * AU27 * 0.71","v":5.3249999999999993},0,0,{"$f":"AS27 * AU27 * 0.71 * AF27","v":3.9245249999999996},{"$f":"AS27 * AU27 * 0.71 * AG27","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL27,BR27,BS27,BT27,BU27,BV27,BW27,BX27,BY27,BZ27,AE27,AH27,AI27,AJ27,AK27,AL27,AM27,AN27,AO27,AP27,CA27,CB27)","v":29408.747619626869},14747.963206048877,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC27:CK27,--(CC27:CK27>0))","v":44156.710825675749},{"$f":"-SUMPRODUCT(CC27:CK27,--(CC27:CK27<0))","v":0},null,{"$f":"1467","v":1467},null,null,1467,1,30.100007379465406,1,{"$f":"1000","v":1000},null,"Electric","y",null,"X=1467","X=1000","X=AS27 * AU27 * 2540","X=0.0001",0,"X=AS27 * AU27 * 0.71",0,0,"X=AS27 * AU27 * 0.71 * AF27","X=AS27 * AU27 * 0.71 * AG27",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:DT27,$EG27:$IV27),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:DU27,$EG27:$IV27),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:DV27,$EG27:$IV27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:DW27,$EG27:$IV27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:DX27,$EG27:$IV27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:DY27,$EG27:$IV27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:DZ27,$EG27:$IV27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:EA27,$EG27:$IV27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:EB27,$EG27:$IV27),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG27:$IV27,MATCH(0,COUNTIF($DR27:EC27,$EG27:$IV27),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Fan HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 10 HP","AMSC - AMSC10","2021-07-01","2022-06-30","Per Measure",2051,0,"Per Measure",1100,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",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,{"$f":"432 * 10 * AS28","v":4320},1E-4,0,{"$f":"((432 * 10) /2850) * AS28","v":1.5157894736842106},0,0,{"$f":"(((432 * 10) /2850) * AS28) *AF28","v":1.0216421052631579},{"$f":"(((432 * 10) /2850) * AS28) *AG28","v":0.49566315789473686},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL28,BR28,BS28,BT28,BU28,BV28,BW28,BX28,BY28,BZ28,AE28,AH28,AI28,AJ28,AK28,AL28,AM28,AN28,AO28,AP28,CA28,CB28)","v":6343.7144936353934},4770.5521523710913,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC28:CK28,--(CC28:CK28>0))","v":11114.266646006485},{"$f":"-SUMPRODUCT(CC28:CK28,--(CC28:CK28<0))","v":0},null,{"$f":"2051","v":2051},null,null,2051,1,5.4189500955663013,1,{"$f":"1100","v":1100},null,"Electric","y",null,"X=2051","X=1100","X=432 * 10 * AS28","X=0.0001",0,"X=((432 * 10) /2850) * AS28",0,0,"X=(((432 * 10) /2850) * AS28) *AF28","X=(((432 * 10) /2850) * AS28) *AG28",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:DT28,$EG28:$IV28),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:DU28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:DV28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:DW28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:DX28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:DY28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:DZ28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:EA28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:EB28,$EG28:$IV28),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG28:$IV28,MATCH(0,COUNTIF($DR28:EC28,$EG28:$IV28),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 2 HP","AMSC - AMSC2","2021-07-01","2022-06-30","Per Measure",400,0,"Per Measure",220,0,"2016-07-01","2022-06-30","Calculated","432 * 2 * {Measure:Quantity}",1E-4,null,"((432 * 2) /2850) * {Measure:Quantity}",null,null,"(((432 * 2) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 2) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 2 * AS29","v":864},1E-4,0,{"$f":"((432 * 2) /2850) * AS29","v":0.30315789473684213},0,0,{"$f":"(((432 * 2) /2850) * AS29) *AF29","v":0.2043284210526316},{"$f":"(((432 * 2) /2850) * AS29) *AG29","v":9.9132631578947375E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL29,BR29,BS29,BT29,BU29,BV29,BW29,BX29,BY29,BZ29,AE29,AH29,AI29,AJ29,AK29,AL29,AM29,AN29,AO29,AP29,CA29,CB29)","v":1268.7428987270787},954.11043047421822,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC29:CK29,--(CC29:CK29>0))","v":2222.8533292012971},{"$f":"-SUMPRODUCT(CC29:CK29,--(CC29:CK29<0))","v":0},null,{"$f":"400","v":400},null,null,400,1,5.5571333230032431,1,{"$f":"220","v":220},null,"Electric","y",null,"X=400","X=220","X=432 * 2 * AS29","X=0.0001",0,"X=((432 * 2) /2850) * AS29",0,0,"X=(((432 * 2) /2850) * AS29) *AF29","X=(((432 * 2) /2850) * AS29) *AG29",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:DT29,$EG29:$IV29),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:DU29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:DV29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:DW29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:DX29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:DY29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:DZ29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:EA29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:EB29,$EG29:$IV29),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG29:$IV29,MATCH(0,COUNTIF($DR29:EC29,$EG29:$IV29),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G29,FIND(CHAR(160),SUBSTITUTE($G29,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G29,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G29,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J29,FIND(CHAR(160),SUBSTITUTE($J29,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J29,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J29,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IFERROR(MID($O29,FIND(CHAR(160),SUBSTITUTE($O29,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O29,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O29,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($R29,FIND(CHAR(160),SUBSTITUTE($R29,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R29,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R29,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($U29,FIND(CHAR(160),SUBSTITUTE($U29,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U29,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U29,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Factor:WinterCF}",{"$f":"IFERROR(MID($V29,FIND(CHAR(160),SUBSTITUTE($V29,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V29,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V29,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Factor:SummerCF}",{"$f":"IFERROR(MID($W29,FIND(CHAR(160),SUBSTITUTE($W29,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W29,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W29,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X29,FIND(CHAR(160),SUBSTITUTE($X29,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X29,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X29,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y29,FIND(CHAR(160),SUBSTITUTE($Y29,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y29,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y29,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z29,FIND(CHAR(160),SUBSTITUTE($Z29,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z29,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z29,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA29,FIND(CHAR(160),SUBSTITUTE($AA29,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA29,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA29,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB29,FIND(CHAR(160),SUBSTITUTE($AB29,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB29,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB29,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 3 HP","AMSC - AMSC3","2021-07-01","2022-06-30","Per Measure",525,0,"Per Measure",330,0,"2016-07-01","2022-06-30","Calculated","432 * 3 * {Measure:Quantity}",1E-4,null,"((432 * 3) /2850) * {Measure:Quantity}",null,null,"(((432 * 3) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 3) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 3 * AS30","v":1296},1E-4,0,{"$f":"((432 * 3) /2850) * AS30","v":0.45473684210526316},0,0,{"$f":"(((432 * 3) /2850) * AS30) *AF30","v":0.30649263157894741},{"$f":"(((432 * 3) /2850) * AS30) *AG30","v":0.14869894736842107},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL30,BR30,BS30,BT30,BU30,BV30,BW30,BX30,BY30,BZ30,AE30,AH30,AI30,AJ30,AK30,AL30,AM30,AN30,AO30,AP30,CA30,CB30)","v":1903.1143480906178},1431.1656457113277,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC30:CK30,--(CC30:CK30>0))","v":3334.2799938019452},{"$f":"-SUMPRODUCT(CC30:CK30,--(CC30:CK30<0))","v":0},null,{"$f":"525","v":525},null,null,525,1,6.3510095120037056,1,{"$f":"330","v":330},null,"Electric","y",null,"X=525","X=330","X=432 * 3 * AS30","X=0.0001",0,"X=((432 * 3) /2850) * AS30",0,0,"X=(((432 * 3) /2850) * AS30) *AF30","X=(((432 * 3) /2850) * AS30) *AG30",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:DT30,$EG30:$IV30),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:DU30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:DV30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:DW30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:DX30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:DY30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:DZ30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:EA30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:EB30,$EG30:$IV30),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG30:$IV30,MATCH(0,COUNTIF($DR30:EC30,$EG30:$IV30),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","2021-07-01","2022-06-30","Per Measure",1000,0,"Per Measure",550,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",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,{"$f":"432 * 5 * AS31","v":2160},1E-4,0,{"$f":"((432 * 5) /2850) * AS31","v":0.75789473684210529},0,0,{"$f":"(((432 * 5) /2850) * AS31) *AF31","v":0.51082105263157895},{"$f":"(((432 * 5) /2850) * AS31) *AG31","v":0.24783157894736843},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL31,BR31,BS31,BT31,BU31,BV31,BW31,BX31,BY31,BZ31,AE31,AH31,AI31,AJ31,AK31,AL31,AM31,AN31,AO31,AP31,CA31,CB31)","v":3171.8572468176967},2385.2760761855457,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC31:CK31,--(CC31:CK31>0))","v":5557.1333230032424},{"$f":"-SUMPRODUCT(CC31:CK31,--(CC31:CK31<0))","v":0},null,{"$f":"1000","v":1000},null,null,1000,1,5.5571333230032423,1,{"$f":"550","v":550},null,"Electric","y",null,"X=1000","X=550","X=432 * 5 * AS31","X=0.0001",0,"X=((432 * 5) /2850) * AS31",0,0,"X=(((432 * 5) /2850) * AS31) *AF31","X=(((432 * 5) /2850) * AS31) *AG31",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:DT31,$EG31:$IV31),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:DU31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:DV31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:DW31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:DX31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:DY31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:DZ31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:EA31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:EB31,$EG31:$IV31),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG31:$IV31,MATCH(0,COUNTIF($DR31:EC31,$EG31:$IV31),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Scroll Compressor - 6 HP","AMSC - AMSC6","2021-07-01","2022-06-30","Per Measure",1300,0,"Per Measure",660,0,"2016-07-01","2022-06-30","Calculated","432 * 6 * {Measure:Quantity}",1E-4,null,"((432 * 6) /2850) * {Measure:Quantity}",null,null,"(((432 * 6) /2850) * {Measure:Quantity}) *{Factor:WinterCF}","(((432 * 6) /2850) * {Measure:Quantity}) *{Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.67400000000000004,0.32700000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"432 * 6 * AS32","v":2592},1E-4,0,{"$f":"((432 * 6) /2850) * AS32","v":0.90947368421052632},0,0,{"$f":"(((432 * 6) /2850) * AS32) *AF32","v":0.61298526315789481},{"$f":"(((432 * 6) /2850) * AS32) *AG32","v":0.29739789473684214},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL32,BR32,BS32,BT32,BU32,BV32,BW32,BX32,BY32,BZ32,AE32,AH32,AI32,AJ32,AK32,AL32,AM32,AN32,AO32,AP32,CA32,CB32)","v":3806.2286961812356},2862.3312914226553,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC32:CK32,--(CC32:CK32>0))","v":6668.5599876038905},{"$f":"-SUMPRODUCT(CC32:CK32,--(CC32:CK32<0))","v":0},null,{"$f":"1300","v":1300},null,null,1300,1,5.1296615289260696,1,{"$f":"660","v":660},null,"Electric","y",null,"X=1300","X=660","X=432 * 6 * AS32","X=0.0001",0,"X=((432 * 6) /2850) * AS32",0,0,"X=(((432 * 6) /2850) * AS32) *AF32","X=(((432 * 6) /2850) * AS32) *AG32",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:DT32,$EG32:$IV32),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:DU32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:DV32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:DW32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:DX32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:DY32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:DZ32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:EA32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:EB32,$EG32:$IV32),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG32:$IV32,MATCH(0,COUNTIF($DR32:EC32,$EG32:$IV32),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","2021-07-01","2022-06-30","Per Measure",1538,0,"Per Measure",825,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",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,{"$f":"432 * 7.5 * AS33","v":3240},1E-4,0,{"$f":"((432 * 7.5) /2850) * AS33","v":1.1368421052631579},0,0,{"$f":"(((432 * 7.5) /2850) * AS33) *AF33","v":0.76623157894736849},{"$f":"(((432 * 7.5) /2850) * AS33) *AG33","v":0.37174736842105266},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL33,BR33,BS33,BT33,BU33,BV33,BW33,BX33,BY33,BZ33,AE33,AH33,AI33,AJ33,AK33,AL33,AM33,AN33,AO33,AP33,CA33,CB33)","v":4757.785870226543},3577.9141142783192,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC33:CK33,--(CC33:CK33>0))","v":8335.6999845048631},{"$f":"-SUMPRODUCT(CC33:CK33,--(CC33:CK33<0))","v":0},null,{"$f":"1538","v":1538},null,null,1538,1,5.4198309392099242,1,{"$f":"825","v":825},null,"Electric","y",null,"X=1538","X=825","X=432 * 7.5 * AS33","X=0.0001",0,"X=((432 * 7.5) /2850) * AS33",0,0,"X=(((432 * 7.5) /2850) * AS33) *AF33","X=(((432 * 7.5) /2850) * AS33) *AG33",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:DT33,$EG33:$IV33),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:DU33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:DV33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:DW33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:DX33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:DY33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:DZ33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:EA33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:EB33,$EG33:$IV33),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG33:$IV33,MATCH(0,COUNTIF($DR33:EC33,$EG33:$IV33),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 10 HP","AMVP - VP10","2021-07-01","2022-06-30","Per Measure",5322,0,"Per Measure",2500,0,"2016-07-01","2022-06-30","Calculated","{Measure:Quantity} * (((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))*{Daily Run Time}*365)",1E-4,null,"{Measure:Quantity} * ((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))",null,null,"({Measure:Quantity} * ((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:WinterCF}","({Measure:Quantity} * ((10*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{# of Milking Units}",1,"{Daily Run Time}",91.7,"{Measure:Quantity}",10,"{Motor Efficiency}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS34 * (((10*0.746*0.75/(AU34/100)) - (0.0495*(2*AW34)+1.7729))*AY34*365)","v":2437.1178964013079},1E-4,0,{"$f":"AS34 * ((10*0.746*0.75/(AU34/100)) - (0.0495*(2*AW34)+1.7729))","v":3.3385176663031615},0,0,{"$f":"(AS34 * ((10*0.746*0.75/(AU34/100)) - (0.0495*(2*AW34)+1.7729)))*AF34","v":1.5590877501635765},{"$f":"(AS34 * ((10*0.746*0.75/(AU34/100)) - (0.0495*(2*AW34)+1.7729)))*AG34","v":0.91809235823336943},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL34,BR34,BS34,BT34,BU34,BV34,BW34,BX34,BY34,BZ34,AE34,AH34,AI34,AJ34,AK34,AL34,AM34,AN34,AO34,AP34,CA34,CB34)","v":3587.2709305329327},7583.9407148391574,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC34:CK34,--(CC34:CK34>0))","v":11171.21164537209},{"$f":"-SUMPRODUCT(CC34:CK34,--(CC34:CK34<0))","v":0},null,{"$f":"5322","v":5322},null,null,5322,1,2.0990626917271871,1,{"$f":"2500","v":2500},null,"Electric","y",null,"X=5322","X=2500","X=AW34 * (((10*0.746*.75/(AY34/100)) - (.0495*(2*AS34)+1.7729))*AU34*365)","X=0.0001",0,"X=AW34 * ((10*0.746*.75/(AY34/100)) - (.0495*(2*AS34)+1.7729))",0,0,"X=(AW34 * ((10*0.746*.75/(AY34/100)) - (.0495*(2*AS34)+1.7729)))*AF34","X=(AW34 * ((10*0.746*.75/(AY34/100)) - (.0495*(2*AS34)+1.7729)))*AG34",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:DT34,$EG34:$IV34),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:DU34,$EG34:$IV34),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:DV34,$EG34:$IV34),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:DW34,$EG34:$IV34),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:DX34,$EG34:$IV34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:DY34,$EG34:$IV34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:DZ34,$EG34:$IV34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:EA34,$EG34:$IV34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:EB34,$EG34:$IV34),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG34:$IV34,MATCH(0,COUNTIF($DR34:EC34,$EG34:$IV34),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{# 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}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 15 HP","AMVP - VP15","2021-07-01","2022-06-30","Per Measure",5322,0,"Per Measure",3000,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{# of Milking Units}",1,"{Daily Run Time}",93,"{Measure:Quantity}",10,"{Motor Efficiency}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS35 * (((15*0.746*0.75/(AU35/100)) - (0.0495*(2*AW35)+1.7729))*AY35*365)","v":4570.7442903225801},1E-4,0,{"$f":"AS35 * ((15*0.746*0.75/(AU35/100)) - (0.0495*(2*AW35)+1.7729))","v":6.261293548387096},0,0,{"$f":"(AS35 * ((15*0.746*0.75/(AU35/100)) - (0.0495*(2*AW35)+1.7729)))*AF35","v":2.924024087096774},{"$f":"(AS35 * ((15*0.746*0.75/(AU35/100)) - (0.0495*(2*AW35)+1.7729)))*AG35","v":1.7218557258064515},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL35,BR35,BS35,BT35,BU35,BV35,BW35,BX35,BY35,BZ35,AE35,AH35,AI35,AJ35,AK35,AL35,AM35,AN35,AO35,AP35,CA35,CB35)","v":6727.8231175377014},14223.461971897988,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC35:CK35,--(CC35:CK35>0))","v":20951.285089435689},{"$f":"-SUMPRODUCT(CC35:CK35,--(CC35:CK35<0))","v":0},null,{"$f":"5322","v":5322},null,null,5322,1,3.9367315087252326,1,{"$f":"3000","v":3000},null,"Electric","y",null,"X=5322","X=3000","X=AW35 * (((15*0.746*.75/(AY35/100)) - (.0495*(2*AS35)+1.7729))*AU35*365)","X=0.0001",0,"X=AW35 * ((15*0.746*.75/(AY35/100)) - (.0495*(2*AS35)+1.7729))",0,0,"X=(AW35 * ((15*0.746*.75/(AY35/100)) - (.0495*(2*AS35)+1.7729)))*AF35","X=(AW35 * ((15*0.746*.75/(AY35/100)) - (.0495*(2*AS35)+1.7729)))*AG35",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:DT35,$EG35:$IV35),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:DU35,$EG35:$IV35),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:DV35,$EG35:$IV35),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:DW35,$EG35:$IV35),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:DX35,$EG35:$IV35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:DY35,$EG35:$IV35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:DZ35,$EG35:$IV35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:EA35,$EG35:$IV35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:EB35,$EG35:$IV35),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG35:$IV35,MATCH(0,COUNTIF($DR35:EC35,$EG35:$IV35),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{# of Milking Units}","{Daily Run Time}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 30 HP","AMVP - VP30","2021-07-01","2022-06-30","Per Measure",5322,0,"Per Measure",6000,0,"2016-07-01","2022-06-30","Calculated","{Measure:Quantity} * (((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))*{Daily Run Time}*365)",1E-4,null,"{Measure:Quantity} * ((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729))",null,null,"({Measure:Quantity} * ((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:WinterCF}","({Measure:Quantity} * ((30*0.746*.75/({Motor Efficiency}/100)) - (.0495*(2*{# of Milking Units})+1.7729)))*{Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{# of Milking Units}",1,"{Daily Run Time}",94.1,"{Measure:Quantity}",10,"{Motor Efficiency}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS36 * (((30*0.746*0.75/(AU36/100)) - (0.0495*(2*AW36)+1.7729))*AY36*365)","v":11004.390120085018},1E-4,0,{"$f":"AS36 * ((30*0.746*0.75/(AU36/100)) - (0.0495*(2*AW36)+1.7729))","v":15.074507013815092},0,0,{"$f":"(AS36 * ((30*0.746*0.75/(AU36/100)) - (0.0495*(2*AW36)+1.7729)))*AF36","v":7.0397947754516483},{"$f":"(AS36 * ((30*0.746*0.75/(AU36/100)) - (0.0495*(2*AW36)+1.7729)))*AG36","v":4.1454894287991504},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL36,BR36,BS36,BT36,BU36,BV36,BW36,BX36,BY36,BZ36,AE36,AH36,AI36,AJ36,AK36,AL36,AM36,AN36,AO36,AP36,CA36,CB36)","v":16197.709944322089},34243.990574653813,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC36:CK36,--(CC36:CK36>0))","v":50441.7005189759},{"$f":"-SUMPRODUCT(CC36:CK36,--(CC36:CK36<0))","v":0},null,{"$f":"5322","v":5322},null,null,5322,1,8.4069500864959839,1,{"$f":"6000","v":6000},null,"Electric","y",null,"X=5322","X=6000","X=AW36 * (((30*0.746*.75/(AY36/100)) - (.0495*(2*AS36)+1.7729))*AU36*365)","X=0.0001",0,"X=AW36 * ((30*0.746*.75/(AY36/100)) - (.0495*(2*AS36)+1.7729))",0,0,"X=(AW36 * ((30*0.746*.75/(AY36/100)) - (.0495*(2*AS36)+1.7729)))*AF36","X=(AW36 * ((30*0.746*.75/(AY36/100)) - (.0495*(2*AS36)+1.7729)))*AG36",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:DT36,$EG36:$IV36),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:DU36,$EG36:$IV36),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:DV36,$EG36:$IV36),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:DW36,$EG36:$IV36),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:DX36,$EG36:$IV36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:DY36,$EG36:$IV36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:DZ36,$EG36:$IV36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:EA36,$EG36:$IV36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:EB36,$EG36:$IV36),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG36:$IV36,MATCH(0,COUNTIF($DR36:EC36,$EG36:$IV36),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{# 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}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","MILK: Vacuum Pump with Adjustable Speed Drive Package - 7.5 HP","AMVP - VP7.5","2021-07-01","2022-06-30","Per Measure",5322,0,"Per Measure",2000,0,"2016-07-01","2022-06-30","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,"2020-04-01","2022-06-30",15,0.46700000000000003,0.27500000000000002,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{# of Milking Units}",1,"{Daily Run Time}",91.7,"{Measure:Quantity}",10,"{Motor Efficiency}",2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS37 * (((7.5*0.746*0.75/(AU37/100)) - (0.0495*(2*AW37)+1.7729))*AY37*365)","v":1323.6091723009813},1E-4,0,{"$f":"AS37 * ((7.5*0.746*0.75/(AU37/100)) - (0.0495*(2*AW37)+1.7729))","v":1.8131632497273715},0,0,{"$f":"(AS37 * ((7.5*0.746*0.75/(AU37/100)) - (0.0495*(2*AW37)+1.7729)))*AF37","v":0.84674723762268256},{"$f":"(AS37 * ((7.5*0.746*0.75/(AU37/100)) - (0.0495*(2*AW37)+1.7729)))*AG37","v":0.49861989367502724},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL37,BR37,BS37,BT37,BU37,BV37,BW37,BX37,BY37,BZ37,AE37,AH37,AI37,AJ37,AK37,AL37,AM37,AN37,AO37,AP37,CA37,CB37)","v":1948.2622134092333},4118.8706985289946,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC37:CK37,--(CC37:CK37>0))","v":6067.1329119382281},{"$f":"-SUMPRODUCT(CC37:CK37,--(CC37:CK37<0))","v":0},null,{"$f":"5322","v":5322},null,null,5322,1,1.1400099421154131,1,{"$f":"2000","v":2000},null,"Electric","y",null,"X=5322","X=2000","X=AW37 * (((7.5*0.746*.75/(AY37/100)) - (.0495*(2*AS37)+1.7729))*AU37*365)","X=0.0001",0,"X=AW37 * ((7.5*0.746*.75/(AY37/100)) - (.0495*(2*AS37)+1.7729))",0,0,"X=(AW37 * ((7.5*0.746*.75/(AY37/100)) - (.0495*(2*AS37)+1.7729)))*AF37","X=(AW37 * ((7.5*0.746*.75/(AY37/100)) - (.0495*(2*AS37)+1.7729)))*AG37",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:DT37,$EG37:$IV37),0)),\"\")","v":"{# of Milking Units}"},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:DU37,$EG37:$IV37),0)),\"\")","v":"{Daily Run Time}"},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:DV37,$EG37:$IV37),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:DW37,$EG37:$IV37),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:DX37,$EG37:$IV37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:DY37,$EG37:$IV37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:DZ37,$EG37:$IV37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:EA37,$EG37:$IV37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:EB37,$EG37:$IV37),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG37:$IV37,MATCH(0,COUNTIF($DR37:EC37,$EG37:$IV37),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{# of Milking Units}","{Daily Run Time}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","{# of Milking Units}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Motor Efficiency}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Agricultural Solutions","OTHER: High Volume Low Speed Fans (14,16,18, 20 & 24 foot diameters)","AOLSF","2021-07-01","2022-06-30","Per Measure",1165,0,"Per Measure",1000,0,"2016-07-01","2022-06-30","Calculated","{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80) * 3660",1E-4,null,"{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80)",null,null,"{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80) * {Factor:WinterCF}","{Measure:Quantity} * (({Existing Fan HP} / 0.80 - {Fan HP} / ({Motor Efficiency}/100) ) * 0.746 * 0.80) *{Factor:SummerCF}",null,null,null,null,null,null,"2020-04-01","2022-06-30",15,0.67400000000000004,0.32600000000000001,0.436,0.23200000000000001,0.217,0.115,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Fan HP}",1,"{Motor Efficiency}",5,"{Measure:Quantity}",3,"{Existing Fan HP}",90,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS38 * ((AU38 / 0.8 - AW38 / (AY38/100) ) * 0.746 * 0.8) * 3660","v":6370.8400000000011},1E-4,0,{"$f":"AS38 * ((AU38 / 0.8 - AW38 / (AY38/100) ) * 0.746 * 0.8)","v":1.740666666666667},0,0,{"$f":"AS38 * ((AU38 / 0.8 - AW38 / (AY38/100) ) * 0.746 * 0.8) * AF38","v":1.1732093333333335},{"$f":"AS38 * ((AU38 / 0.8 - AW38 / (AY38/100) ) * 0.746 * 0.8) *AG38","v":0.56745733333333348},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL38,BR38,BS38,BT38,BU38,BV38,BW38,BX38,BY38,BZ38,AE38,AH38,AI38,AJ38,AK38,AL38,AM38,AN38,AO38,AP38,CA38,CB38)","v":9355.2754732944704},5475.0238608479867,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC38:CK38,--(CC38:CK38>0))","v":14830.299334142457},{"$f":"-SUMPRODUCT(CC38:CK38,--(CC38:CK38<0))","v":0},null,{"$f":"1165","v":1165},null,null,1165,1,12.729870673083655,1,{"$f":"1000","v":1000},null,"Electric","y",null,"X=1165","X=1000","X=AW38 * ((AY38 / 0.80 - AS38 / (AU38/100) ) * 0.746 * 0.80) * 3660","X=0.0001",0,"X=AW38 * ((AY38 / 0.80 - AS38 / (AU38/100) ) * 0.746 * 0.80)",0,0,"X=AW38 * ((AY38 / 0.80 - AS38 / (AU38/100) ) * 0.746 * 0.80) * AF38","X=AW38 * ((AY38 / 0.80 - AS38 / (AU38/100) ) * 0.746 * 0.80) *AG38",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:DT38,$EG38:$IV38),0)),\"\")","v":"{Fan HP}"},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:DU38,$EG38:$IV38),0)),\"\")","v":"{Motor Efficiency}"},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:DV38,$EG38:$IV38),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:DW38,$EG38:$IV38),0)),\"\")","v":"{Existing Fan HP}"},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:DX38,$EG38:$IV38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:DY38,$EG38:$IV38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:DZ38,$EG38:$IV38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:EA38,$EG38:$IV38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:EB38,$EG38:$IV38),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG38:$IV38,MATCH(0,COUNTIF($DR38:EC38,$EG38:$IV38),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{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}","","","","","","{Measure:Quantity}","{Existing Fan HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Do It Yourself","High Efficiency Pre-Rinse Spray Valves","HPSV","2021-07-01","2022-06-30","Manual Entry",0,0,"Manual Entry",0,0,"2018-07-01","2022-06-30","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","2022-06-30",5,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Location}",1,"{Measure:Quantity}",6,"{Fuel}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS39=0,0,IF(AU39=6,IF(AW39=1,1774.94,5324.83),0))*(AS39)","v":1774.94},{"$f":"0","v":0},{"$f":"1","v":1},0,0,0,0,0,{"$f":"IF(AS39=0,0,IF(AU39=1,IF(AW39=1,7.42,22.26),0))*10*(AS39)","v":0},{"$f":"IF(AS39=0,0,IF(AU39=2,IF(AW39=1,7.42,22.26),0))*(AS39)","v":0},{"$f":"IF(AS39=0,0,IF(AU39=3,IF(AW39=1,7.42,22.26),0))*(AS39)","v":0},0,0,{"$f":"IF(AS39=0,0,IF(AW39=1,10296,30888))*AS39","v":10296},null,"Res","Default DR",{"$f":"Benefits(BL39,BR39,BS39,BT39,BU39,BV39,BW39,BX39,BY39,BZ39,AE39,AH39,AI39,AJ39,AK39,AL39,AM39,AN39,AO39,AP39,CA39,CB39)","v":993.61660964275325},0,0,0,0,0,0,318.48194138878347,0,{"$f":"SUMPRODUCT(CC39:CK39,--(CC39:CK39>0))","v":1312.0985510315368},{"$f":"-SUMPRODUCT(CC39:CK39,--(CC39:CK39<0))","v":0},null,40,null,null,40,1,{"$f":"(SUMPRODUCT(CC39:CJ39,--(CC39:CJ39>0))+CN39)*CS39/((-SUMPRODUCT(CC39:CJ39,--(CC39:CJ39<0))+MAX(CO39,CV39)+CP39+CQ39)*CS39+IF(FRIncentives=\"Yes\",CV39*(1-CS39),0))","v":32.712504388719438},1,40.11,null,"Electric","y",null,"Manual","Manual","X=if(AU39=0,0,if(AW39=6,if(AS39=1,1774.94,5324.83),0))*(AU39)","X=0","X=1",0,0,0,0,0,"X=if(AU39=0,0,if(AW39=1,if(AS39=1,7.42,22.26),0))*10*(AU39)","X=if(AU39=0,0,if(AW39=2,if(AS39=1,7.42,22.26),0))*(AU39)","X=if(AU39=0,0,if(AW39=3,if(AS39=1,7.42,22.26),0))*(AU39)",0,0,"X=if(AU39=0,0,if(AS39=1,10296,30888))*AU39",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:DT39,$EG39:$IV39),0)),\"\")","v":"{Location}"},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:DU39,$EG39:$IV39),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:DV39,$EG39:$IV39),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:DW39,$EG39:$IV39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:DX39,$EG39:$IV39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:DY39,$EG39:$IV39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:DZ39,$EG39:$IV39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:EA39,$EG39:$IV39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:EB39,$EG39:$IV39),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG39:$IV39,MATCH(0,COUNTIF($DR39:EC39,$EG39:$IV39),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G39,FIND(CHAR(160),SUBSTITUTE($G39,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G39,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G39,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J39,FIND(CHAR(160),SUBSTITUTE($J39,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J39,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J39,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IFERROR(MID($O39,FIND(CHAR(160),SUBSTITUTE($O39,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O39,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O39,\"{\",CHAR(160),FC$1))+1),\"\")","v":"{Location}"},"{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}",{"$f":"IFERROR(MID($R39,FIND(CHAR(160),SUBSTITUTE($R39,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R39,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R39,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U39,FIND(CHAR(160),SUBSTITUTE($U39,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U39,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U39,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V39,FIND(CHAR(160),SUBSTITUTE($V39,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V39,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V39,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W39,FIND(CHAR(160),SUBSTITUTE($W39,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W39,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W39,\"{\",CHAR(160),GQ$1))+1),\"\")","v":"{Location}"},"{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}",{"$f":"IFERROR(MID($X39,FIND(CHAR(160),SUBSTITUTE($X39,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X39,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X39,\"{\",CHAR(160),HA$1))+1),\"\")","v":"{Location}"},"{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}",{"$f":"IFERROR(MID($Y39,FIND(CHAR(160),SUBSTITUTE($Y39,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y39,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y39,\"{\",CHAR(160),HK$1))+1),\"\")","v":"{Location}"},"{Measure:Quantity}","","","","","","","{Measure:Quantity}","{Fuel}",{"$f":"IFERROR(MID($Z39,FIND(CHAR(160),SUBSTITUTE($Z39,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z39,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z39,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA39,FIND(CHAR(160),SUBSTITUTE($AA39,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA39,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA39,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB39,FIND(CHAR(160),SUBSTITUTE($AB39,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB39,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB39,\"{\",CHAR(160),IO$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","",null,3]
["C&I HVAC - Electric","Programmable Thermostat","AF6","2021-07-01","2021-09-09","Per Measure",157,0,"Calculated","{Measure:Quantity}*100",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000 /0.003412",null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-25","2022-06-30",8,1,1,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",90,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS40 * (AU40 * 1565 *0.068) / 1000 /0.003412","v":2807.0926143024622},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL40,BR40,BS40,BT40,BU40,BV40,BW40,BX40,BY40,BZ40,AE40,AH40,AI40,AJ40,AK40,AL40,AM40,AN40,AO40,AP40,CA40,CB40)","v":2269.4406323908661},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC40:CK40,--(CC40:CK40>0))","v":2269.4406323908661},{"$f":"-SUMPRODUCT(CC40:CK40,--(CC40:CK40<0))","v":0},null,{"$f":"157","v":157},null,null,157,1,{"$f":"(SUMPRODUCT(CC40:CJ40,--(CC40:CJ40>0))+CN40)*CS40/((-SUMPRODUCT(CC40:CJ40,--(CC40:CJ40<0))+MAX(CO40,CV40)+CP40+CQ40)*CS40+IF(FRIncentives=\"Yes\",CV40*(1-CS40),0))","v":14.455035875101057},1,{"$f":"AS40*100","v":100},null,"Electric","y",null,"X=157","X=AS40*100","X=AS40 * (AU40 * 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}",{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:DT40,$EG40:$IV40),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:DU40,$EG40:$IV40),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:DV40,$EG40:$IV40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:DW40,$EG40:$IV40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:DX40,$EG40:$IV40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:DY40,$EG40:$IV40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:DZ40,$EG40:$IV40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:EA40,$EG40:$IV40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:EB40,$EG40:$IV40),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG40:$IV40,MATCH(0,COUNTIF($DR40:EC40,$EG40:$IV40),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","HVAC AIR-TO-AIR HEAT PUMP: < 5.4 Split","AH1","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*50",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ((12 * {Unit Size  - Tons} * (1/14.0 - 1/{SEER}) * 829) + ({Heating BTUH}/1000 * (1/8.2 - 1/{HSPF}) * 2200))",1E-4,null,"{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/14.0 - 1/{SEER})",null,null,"{Measure:Quantity} * {Heating BTUH}/1000 * (1/8.2 - 1/{HSPF}) * {Factor:WinterCF}","{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/14.0 - 1/{SEER}) * {Factor:SummerCF}",null,null,null,null,null,null,"2021-05-25","2022-06-30",15,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,{"$f":"DU41","v":"{Measure:Quantity}"},1,{"$f":"DV41","v":"{Unit Size  - Tons}"},5,{"$f":"DW41","v":"{SEER}"},16,{"$f":"DX41","v":"{Heating BTUH}"},56500,{"$f":"DY41","v":"{HSPF}"},9,{"$f":"DZ41","v":""},null,{"$f":"EA41","v":""},null,{"$f":"EB41","v":""},null,{"$f":"EC41","v":""},null,{"$f":"ED41","v":""},null,{"$f":"AS41 * ((12 * AU41 * (1/14 - 1/AW41) * 829) + (AY41/1000 * (1/8.2 - 1/BA41) * 2200))","v":1791.5326171118875},{"$f":"0.0001","v":1E-4},0,{"$f":"AS41 * 12 * AU41 * (1/14 - 1/AW41)","v":0.53571428571428548},0,0,{"$f":"AS41 * AY41/1000 * (1/8.2 - 1/BA41) * AF41","v":0.25723577235772399},{"$f":"AS41 * 12 * AU41 * (1/14 - 1/AW41) * AG41","v":0.19124999999999992},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL41,BR41,BS41,BT41,BU41,BV41,BW41,BX41,BY41,BZ41,AE41,AH41,AI41,AJ41,AK41,AL41,AM41,AN41,AO41,AP41,CA41,CB41)","v":2431.6687781790306},1326.0146610327879,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC41:CK41,--(CC41:CK41>0))","v":3757.6834392118185},{"$f":"-SUMPRODUCT(CC41:CK41,--(CC41:CK41<0))","v":0},null,{"$f":"AS41*AU41*100","v":500},null,null,500,1,7.5153668784236372,1,{"$f":"AS41*AU41*50","v":250},null,"Electric","y",null,"X=AS41*AU41*100.0","X=AS41*AU41*50","X=AS41 * ((12 * AU41 * (1/14.0 - 1/AW41) * 829) + (AY41/1000 * (1/8.2 - 1/BA41) * 2200))","X=0.0001",0,"X=AS41 * 12 * AU41 * (1/14.0 - 1/AW41)",0,0,"X=AS41 * AY41/1000 * (1/8.2 - 1/BA41) * AF41","X=AS41 * 12 * AU41 * (1/14.0 - 1/AW41) * AG41",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:DT41,$EG41:$IV41),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:DU41,$EG41:$IV41),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:DV41,$EG41:$IV41),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:DW41,$EG41:$IV41),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:DX41,$EG41:$IV41),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:DY41,$EG41:$IV41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:DZ41,$EG41:$IV41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:EA41,$EG41:$IV41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:EB41,$EG41:$IV41),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG41:$IV41,MATCH(0,COUNTIF($DR41:EC41,$EG41:$IV41),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{SEER}","{Heating BTUH}","{HSPF}","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{SEER}","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{HSPF}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Heating BTUH}","{SEER}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Electric","HVAC AIR-TO-AIR HEAT PUMP: < 5.4 Packaged","AH2","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*50",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ((12 * {Unit Size  - Tons} * (1/14.0 - 1/{SEER}) * 829) + ({Heating BTUH}/1000 * (1/8 - 1/{HSPF}) * 2200))",1E-4,null,"{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/14.0 - 1/{SEER})",null,null,"{Measure:Quantity} * {Heating BTUH}/1000 * (1/8 - 1/{HSPF}) * {Factor:WinterCF}","{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/14.0 - 1/{SEER}) * {Factor:SummerCF}",null,null,null,null,null,null,"2021-05-25","2022-06-30",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,{"$f":"AS42 * ((12 * AU42 * (1/14 - 1/AW42) * 829) + (AY42/1000 * (1/8 - 1/BA42) * 2200))","v":2170.4960317460323},{"$f":"0.0001","v":1E-4},0,{"$f":"AS42 * 12 * AU42 * (1/14 - 1/AW42)","v":0.53571428571428548},0,0,{"$f":"AS42 * AY42/1000 * (1/8 - 1/BA42) * AF42","v":0.32958333333333345},{"$f":"AS42 * 12 * AU42 * (1/14 - 1/AW42) * AG42","v":0.19124999999999992},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL42,BR42,BS42,BT42,BU42,BV42,BW42,BX42,BY42,BZ42,AE42,AH42,AI42,AJ42,AK42,AL42,AM42,AN42,AO42,AP42,CA42,CB42)","v":2946.0403808147266},1597.8893891376329,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC42:CK42,--(CC42:CK42>0))","v":4543.9297699523595},{"$f":"-SUMPRODUCT(CC42:CK42,--(CC42:CK42<0))","v":0},null,{"$f":"AS42*AU42*100","v":500},null,null,500,1,9.0878595399047182,1,{"$f":"AS42*AU42*50","v":250},null,"Electric","y",null,"X=AS42*AU42*100.0","X=AS42*AU42*50","X=AS42 * ((12 * AU42 * (1/14.0 - 1/AW42) * 829) + (AY42/1000 * (1/8 - 1/BA42) * 2200))","X=0.0001",0,"X=AS42 * 12 * AU42 * (1/14.0 - 1/AW42)",0,0,"X=AS42 * AY42/1000 * (1/8 - 1/BA42) * AF42","X=AS42 * 12 * AU42 * (1/14.0 - 1/AW42) * AG42",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:DT42,$EG42:$IV42),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:DU42,$EG42:$IV42),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:DV42,$EG42:$IV42),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:DW42,$EG42:$IV42),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:DX42,$EG42:$IV42),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:DY42,$EG42:$IV42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:DZ42,$EG42:$IV42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:EA42,$EG42:$IV42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:EB42,$EG42:$IV42),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG42:$IV42,MATCH(0,COUNTIF($DR42:EC42,$EG42:$IV42),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{SEER}","{Heating BTUH}","{HSPF}","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{SEER}","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{HSPF}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Heating BTUH}","{SEER}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Electric","HVAC AIR-TO-AIR HEAT PUMP: > = 5.4 to < 11.25","AH3","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*50",0,"2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30",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}",92000,"{COP}",4,"",null,"",null,"",null,"",null,"",null,{"$f":"AS43 * ((12 * AU43 * (1/11 - 1/AW43) * 829) + (AY43/1000 * (1/3.3 - 1/BA43) * 1600 / 3.412))","v":2890.7345909268547},{"$f":"0.0001","v":1E-4},0,{"$f":"AS43 * 12 * AU43 * (1/11 - 1/AW43)","v":0.72727272727272796},0,0,{"$f":"AS43 * AY43/1000 * (1/3.3 - 1/BA43) / 3.412 * AF43","v":0.60055419375466279},{"$f":"AS43 * 12 * AU43 * (1/11 - 1/AW43) * AG43","v":0.25963636363636389},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL43,BR43,BS43,BT43,BU43,BV43,BW43,BX43,BY43,BZ43,AE43,AH43,AI43,AJ43,AK43,AL43,AM43,AN43,AO43,AP43,CA43,CB43)","v":3923.6288436047821},2744.6646209828773,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC43:CK43,--(CC43:CK43>0))","v":6668.2934645876594},{"$f":"-SUMPRODUCT(CC43:CK43,--(CC43:CK43<0))","v":0},null,{"$f":"AS43*AU43*100","v":800},null,null,800,1,8.335366830734575,1,{"$f":"AS43*AU43*50","v":400},null,"Electric","y",null,"X=AS43*AU43*100.0","X=AS43*AU43*50","X=AS43 * ((12 * AU43 * (1/11.0 - 1/AW43) * 829) + (AY43/1000 * (1/3.3 - 1/BA43) * 1600 / 3.412))","X=0.0001",0,"X=AS43 * 12 * AU43 * (1/11.0 - 1/AW43)",0,0,"X=AS43 * AY43/1000 * (1/3.3 - 1/BA43) / 3.412 * AF43","X=AS43 * 12 * AU43 * (1/11.0 - 1/AW43) * AG43",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:DT43,$EG43:$IV43),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:DU43,$EG43:$IV43),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:DV43,$EG43:$IV43),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:DW43,$EG43:$IV43),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:DX43,$EG43:$IV43),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:DY43,$EG43:$IV43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:DZ43,$EG43:$IV43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:EA43,$EG43:$IV43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:EB43,$EG43:$IV43),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG43:$IV43,MATCH(0,COUNTIF($DR43:EC43,$EG43:$IV43),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","{Heating BTUH}","{COP}","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{EER}","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","{COP}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Heating BTUH}","{EER}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Electric","VFD: Building Exhaust Fan","BEF","2021-07-01","2021-09-09","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,"2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS44*AU44*755","v":3775},0,0,{"$f":"AS44*AU44*0.12","v":0.6},0,0,{"$f":"AS44*AF44*AU44*0.12","v":0.44219999999999998},{"$f":"AS44*AG44*AU44*0.12","v":0.21299999999999999},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL44,BR44,BS44,BT44,BU44,BV44,BW44,BX44,BY44,BZ44,AE44,AH44,AI44,AJ44,AK44,AL44,AM44,AN44,AO44,AP44,CA44,CB44)","v":4994.1120873132959},1832.8819119068789,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC44:CK44,--(CC44:CK44>0))","v":6826.9939992201744},{"$f":"-SUMPRODUCT(CC44:CK44,--(CC44:CK44<0))","v":0},null,{"$f":"AS44*IF(AU44=5,2425,IF(AU44=7.5,2648,IF(AU44=10,2871,IF(AU44=15,3317,IF(AU44=20,3763,IF(AU44=25,4209,IF(AU44=30,4655,0)))))))","v":2425},null,null,2425,1,2.8152552574103811,1,{"$f":"AS44*IF(AU44=5,400,IF(AU44=7.5,650,IF(AU44=10,1400,IF(AU44=15,1650,IF(AU44=20,1850,IF(AU44=25,2000,IF(AU44=30,2300,0)))))))","v":400},null,"Electric","y",null,"X=AS44*if(AU44=5,2425,if(AU44=7.5,2648,if(AU44=10,2871,if(AU44=15,3317,if(AU44=20,3763,if(AU44=25,4209,if(AU44=30,4655,0)))))))","X=AS44*if(AU44=5,400,if(AU44=7.5,650,if(AU44=10,1400,if(AU44=15,1650,if(AU44=20,1850,if(AU44=25,2000,if(AU44=30,2300,0)))))))","X=AS44*AU44*755",0,0,"X=AS44*AU44*.120",0,0,"X=AS44*AF44*AU44*.120","X=AS44*AG44*AU44*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:DT44,$EG44:$IV44),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:DU44,$EG44:$IV44),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:DV44,$EG44:$IV44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:DW44,$EG44:$IV44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:DX44,$EG44:$IV44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:DY44,$EG44:$IV44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:DZ44,$EG44:$IV44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:EA44,$EG44:$IV44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:EB44,$EG44:$IV44),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG44:$IV44,MATCH(0,COUNTIF($DR44:EC44,$EG44:$IV44),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Chilled Water Pumps","CWP","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1633",null,null,"{Measure:Quantity}*{Motor HP}*.183",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.183","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.183",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0,0.86499999999999999,0.309,0.18099999999999999,0.35899999999999999,0.151,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS45*AU45*1633","v":8165},0,0,{"$f":"AS45*AU45*0.183","v":0.91500000000000004},0,0,{"$f":"AS45*AF45*AU45*0.183","v":0},{"$f":"AS45*AG45*AU45*0.183","v":0.79147500000000004},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL45,BR45,BS45,BT45,BU45,BV45,BW45,BX45,BY45,BZ45,AE45,AH45,AI45,AJ45,AK45,AL45,AM45,AN45,AO45,AP45,CA45,CB45)","v":10482.626446289209},1321.9247414128822,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC45:CK45,--(CC45:CK45>0))","v":11804.551187702091},{"$f":"-SUMPRODUCT(CC45:CK45,--(CC45:CK45<0))","v":0},null,{"$f":"AS45*IF(AU45=5,2425,IF(AU45=7.5,2648,IF(AU45=10,2871,IF(AU45=15,3317,IF(AU45=20,3763,IF(AU45=25,4209,IF(AU45=30,4655,0)))))))","v":2425},null,null,2425,1,4.8678561598771513,1,{"$f":"AS45*IF(AU45=5,400,IF(AU45=7.5,650,IF(AU45=10,1400,IF(AU45=15,1650,IF(AU45=20,1850,IF(AU45=25,2000,IF(AU45=30,2300,0)))))))","v":400},null,"Electric","y",null,"X=AS45*if(AU45=5,2425,if(AU45=7.5,2648,if(AU45=10,2871,if(AU45=15,3317,if(AU45=20,3763,if(AU45=25,4209,if(AU45=30,4655,0)))))))","X=AS45*if(AU45=5,400,if(AU45=7.5,650,if(AU45=10,1400,if(AU45=15,1650,if(AU45=20,1850,if(AU45=25,2000,if(AU45=30,2300,0)))))))","X=AS45*AU45*1633",0,0,"X=AS45*AU45*.183",0,0,"X=AS45*AF45*AU45*.183","X=AS45*AG45*AU45*.183",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:DT45,$EG45:$IV45),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:DU45,$EG45:$IV45),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:DV45,$EG45:$IV45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:DW45,$EG45:$IV45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:DX45,$EG45:$IV45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:DY45,$EG45:$IV45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:DZ45,$EG45:$IV45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:EA45,$EG45:$IV45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:EB45,$EG45:$IV45),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG45:$IV45,MATCH(0,COUNTIF($DR45:EC45,$EG45:$IV45),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","Demand Control Ventilation - Existing Equipment Install","DCV - DCVE","2021-07-01","2021-09-09","Per Measure",2100,0,"Per Measure",500,0,"2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30",10,1.4999999999999999E-2,0.77700000000000002,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Space Type}",1,"{EER}",8400,"{Measure:Quantity}",0.37,"{Area Sq. Ft}",10,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS46 * AU46 * AW46 * 0.000433 * (12/ AY46) * 719","v":1161.1251791999998},{"$f":"0.0001","v":1E-4},0,{"$f":"AS46 * AU46 * AW46 * 0.000433 * 12/ AY46","v":1.6149168},0,0,{"$f":"AS46 * AU46 * AW46 * 0.000433 * 12/ AY46 * AF46","v":2.4223752000000001E-2},{"$f":"AS46 * AU46 * AW46 * 0.000433 * 12/ AY46 * AG46","v":1.2547903536},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL46,BR46,BS46,BT46,BU46,BV46,BW46,BX46,BY46,BZ46,AE46,AH46,AI46,AJ46,AK46,AL46,AM46,AN46,AO46,AP46,CA46,CB46)","v":1157.0477491727786},1733.7208634335025,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC46:CK46,--(CC46:CK46>0))","v":2890.7686126062808},{"$f":"-SUMPRODUCT(CC46:CK46,--(CC46:CK46<0))","v":0},null,{"$f":"2100","v":2100},null,null,2100,1,1.376556482193467,0,{"$f":"500","v":500},null,"Electric","y",0,"X=2100","X=500","X=AW46 * AY46 * AS46 * 0.000433 * (12/ AU46) * 719","X=0.0001",0,"X=AW46 * AY46 * AS46 * 0.000433 * 12/ AU46",0,0,"X=AW46 * AY46 * AS46 * 0.000433 * 12/ AU46 * AF46","X=AW46 * AY46 * AS46 * 0.000433 * 12/ AU46 * AG46",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:DT46,$EG46:$IV46),0)),\"\")","v":"{Space Type}"},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:DU46,$EG46:$IV46),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:DV46,$EG46:$IV46),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:DW46,$EG46:$IV46),0)),\"\")","v":"{Area Sq. Ft}"},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:DX46,$EG46:$IV46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:DY46,$EG46:$IV46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:DZ46,$EG46:$IV46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:EA46,$EG46:$IV46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:EB46,$EG46:$IV46),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG46:$IV46,MATCH(0,COUNTIF($DR46:EC46,$EG46:$IV46),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{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}","","","","","","{Measure:Quantity}","{Area Sq. Ft}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Electric","Demand Control Ventilation - New Equipment Install","DCV - DCVN","2021-07-01","2021-09-09","Per Measure",850,0,"Per Measure",500,0,"2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30",10,1.4999999999999999E-2,0.77700000000000002,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Space Type}",1,"{EER}",8400,"{Measure:Quantity}",0.37,"{Area Sq. Ft}",10,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS47 * AU47 * AW47 * 0.000433 * 12/ AY47 * 719","v":1161.1251792},{"$f":"0.0001","v":1E-4},0,{"$f":"AS47 * AU47 * AW47 * 0.000433 * 12/ AY47","v":1.6149168},0,0,{"$f":"AS47 * AU47 * AW47 * 0.000433 * 12/ AY47 * AF47","v":2.4223752000000001E-2},{"$f":"AS47 * AU47 * AW47 * 0.000433 * 12/ AY47 * AG47","v":1.2547903536},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL47,BR47,BS47,BT47,BU47,BV47,BW47,BX47,BY47,BZ47,AE47,AH47,AI47,AJ47,AK47,AL47,AM47,AN47,AO47,AP47,CA47,CB47)","v":1157.047749172779},1733.7208634335025,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC47:CK47,--(CC47:CK47>0))","v":2890.7686126062817},{"$f":"-SUMPRODUCT(CC47:CK47,--(CC47:CK47<0))","v":0},null,{"$f":"850","v":850},null,null,850,1,3.4009042501250373,1,{"$f":"500","v":500},null,"Electric","y",null,"X=850","X=500","X=AW47 * AY47 * AS47 * 0.000433 * 12/ AU47 * 719","X=0.0001",0,"X=AW47 * AY47 * AS47 * 0.000433 * 12/ AU47",0,0,"X=AW47 * AY47 * AS47 * 0.000433 * 12/ AU47 * AF47","X=AW47 * AY47 * AS47 * 0.000433 * 12/ AU47 * AG47",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:DT47,$EG47:$IV47),0)),\"\")","v":"{Space Type}"},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:DU47,$EG47:$IV47),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:DV47,$EG47:$IV47),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:DW47,$EG47:$IV47),0)),\"\")","v":"{Area Sq. Ft}"},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:DX47,$EG47:$IV47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:DY47,$EG47:$IV47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:DZ47,$EG47:$IV47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:EA47,$EG47:$IV47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:EB47,$EG47:$IV47),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG47:$IV47,MATCH(0,COUNTIF($DR47:EC47,$EG47:$IV47),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{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}","","","","","","{Measure:Quantity}","{Area Sq. Ft}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Electric","Energy Recovery Ventilator","ERV","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Ventilation Air Rate}*3.75",0,"Calculated","{Measure:Quantity}*{Ventilation Air Rate}*if({Eff Heating} < 0.65, 2.25, if({Eff Heating} < 0.75, 2.50, if({Eff Heating} < 0.85, 2.75, 3.00)))",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000*932*.77-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if({Heating Fuel Type} >=6, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE}/0.003412,0))",null,null,"{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)",null,null,"{Measure:Quantity}*-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*{Factor:WinterCF}","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)*{Factor:SummerCF}","{Measure:Quantity}*if({Heating Fuel Type} =1, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)*10","{Measure:Quantity}*if({Heating Fuel Type} =2, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =3, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =4, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =5, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)",null,"2021-05-25","2022-06-30",15,0.7,1,0.40939999999999999,0.25690000000000002,0.2084,0.12529999999999999,1,1,1,0.25,0,null,"{Measure:Quantity}",1,"{Ventilation Air Rate}",7200,"{Eff Heating}",0.68,"{Eff Cooling}",0.65,"{SEER}",18,"{Calculated Pressure Drop}",1,"{Heating Fuel Type}",6,"{AFUE}",1,"",null,"",null,{"$f":"AS48 *(0.0075*60*AU48*AY48*(31.1-28.3)/BA48/1000*932*0.77-AU48*BC48/((33013/5.202)*0.67*0.7)*0.746*8760*0.77+IF(BE48 >=6, 1.08*AU48*(68-36.5)*AW48*6492*0.77/1000000/BG48/0.003412,0))","v":232088.53519929785},0,0,{"$f":"AS48 *(0.0075*60*AU48*AY48*(31.1-28.3)/BA48/1000-AU48*BC48/((33013/5.202)*0.67*0.7)*0.746)","v":-1.4770119842819556},0,0,{"$f":"AS48*-AU48*BC48/((33013/5.202)*0.67*0.7)*0.746*AF48","v":-1.263228388997369},{"$f":"AS48 *(0.0075*60*AU48*AY48*(31.1-28.3)/BA48/1000-AU48*BC48/((33013/5.202)*0.67*0.7)*0.746)*AG48","v":-1.4770119842819556},{"$f":"AS48*IF(BE48 =1, 1.08*AU48*(68-36.5)*AW48*6492*0.77/1000000/BG48,0)*10","v":0},{"$f":"AS48*IF(BE48 =2, 1.08*AU48*(68-36.5)*AW48*6492*0.77/1000000/BG48,0)","v":0},{"$f":"AS48*IF(BE48 =3, 1.08*AU48*(68-36.5)*AW48*6492*0.77/1000000/BG48,0)","v":0},{"$f":"AS48*IF(BE48 =4, 1.08*AU48*(68-36.5)*AW48*6492*0.77/1000000/BG48,0)","v":0},{"$f":"AS48*IF(BE48 =5, 1.08*AU48*(68-36.5)*AW48*6492*0.77/1000000/BG48,0)","v":0},0,null,"Res","Default DR",{"$f":"Benefits(BL48,BR48,BS48,BT48,BU48,BV48,BW48,BX48,BY48,BZ48,AE48,AH48,AI48,AJ48,AK48,AL48,AM48,AN48,AO48,AP48,CA48,CB48)","v":303885.84914288396},-7522.3128917031645,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC48:CK48,--(CC48:CK48>0))","v":303885.84914288396},{"$f":"-SUMPRODUCT(CC48:CK48,--(CC48:CK48<0))","v":7522.3128917031645},null,{"$f":"AS48*AU48*3.75","v":27000},null,null,34522.312891703164,1,8.8025924015049881,1,{"$f":"AS48*AU48*IF(AW48 < 0.65, 2.25, IF(AW48 < 0.75, 2.5, IF(AW48 < 0.85, 2.75, 3)))","v":18000},null,"Electric","y",null,"X=AS48*AU48*3.75","X=AS48*AU48*if(AW48 < 0.65, 2.25, if(AW48 < 0.75, 2.50, if(AW48 < 0.85, 2.75, 3.00)))","X=AS48 *(0.0075*60*AU48*AY48*(31.1-28.3)/BA48/1000*932*.77-AU48*BC48/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if(BE48 >=6, 1.08*AU48*(68-36.5)*AW48*6492*.77/1000000/BG48/0.003412,0))",0,0,"X=AS48 *(0.0075*60*AU48*AY48*(31.1-28.3)/BA48/1000-AU48*BC48/((33013/5.202)*0.67*0.70)*0.746)",0,0,"X=AS48*-AU48*BC48/((33013/5.202)*0.67*0.70)*0.746*AF48","X=AS48 *(0.0075*60*AU48*AY48*(31.1-28.3)/BA48/1000-AU48*BC48/((33013/5.202)*0.67*0.70)*0.746)*AG48","X=AS48*if(BE48 =1, 1.08*AU48*(68-36.5)*AW48*6492*.77/1000000/BG48,0)*10","X=AS48*if(BE48 =2, 1.08*AU48*(68-36.5)*AW48*6492*.77/1000000/BG48,0)","X=AS48*if(BE48 =3, 1.08*AU48*(68-36.5)*AW48*6492*.77/1000000/BG48,0)","X=AS48*if(BE48 =4, 1.08*AU48*(68-36.5)*AW48*6492*.77/1000000/BG48,0)","X=AS48*if(BE48 =5, 1.08*AU48*(68-36.5)*AW48*6492*.77/1000000/BG48,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:DT48,$EG48:$IV48),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:DU48,$EG48:$IV48),0)),\"\")","v":"{Ventilation Air Rate}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:DV48,$EG48:$IV48),0)),\"\")","v":"{Eff Heating}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:DW48,$EG48:$IV48),0)),\"\")","v":"{Eff Cooling}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:DX48,$EG48:$IV48),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:DY48,$EG48:$IV48),0)),\"\")","v":"{Calculated Pressure Drop}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:DZ48,$EG48:$IV48),0)),\"\")","v":"{Heating Fuel Type}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:EA48,$EG48:$IV48),0)),\"\")","v":"{AFUE}"},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:EB48,$EG48:$IV48),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG48:$IV48,MATCH(0,COUNTIF($DR48:EC48,$EG48:$IV48),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Ventilation Air Rate}","","","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Heating}","{Eff Heating}","{Eff Heating}","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:SummerCF}","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","","","","","","","","","","",null,8]
["C&I HVAC - Electric","VFD: Heating Hot Water Circulation Pump","HHWP","2021-07-01","2021-09-09","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,"2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS49*AU49*1548","v":7740},0,0,{"$f":"AS49*AU49*0.096","v":0.48},0,0,{"$f":"AS49*AF49*AU49*0.096","v":0.35376000000000002},{"$f":"AS49*AG49*AU49*0.096","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL49,BR49,BS49,BT49,BU49,BV49,BW49,BX49,BY49,BZ49,AE49,AH49,AI49,AJ49,AK49,AL49,AM49,AN49,AO49,AP49,CA49,CB49)","v":10781.951625287265},1181.7027613562555,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC49:CK49,--(CC49:CK49>0))","v":11963.65438664352},{"$f":"-SUMPRODUCT(CC49:CK49,--(CC49:CK49<0))","v":0},null,{"$f":"AS49*IF(AU49=5,2425,IF(AU49=7.5,2648,IF(AU49=10,2871,IF(AU49=15,3317,IF(AU49=20,3763,IF(AU49=25,4209,IF(AU49=30,4655,0)))))))","v":2425},null,null,2425,1,4.9334657264509358,1,{"$f":"AS49*IF(AU49=5,400,IF(AU49=7.5,650,IF(AU49=10,1400,IF(AU49=15,1650,IF(AU49=20,1850,IF(AU49=25,2000,IF(AU49=30,2300,0)))))))","v":400},null,"Electric","y",null,"X=AS49*if(AU49=5,2425,if(AU49=7.5,2648,if(AU49=10,2871,if(AU49=15,3317,if(AU49=20,3763,if(AU49=25,4209,if(AU49=30,4655,0)))))))","X=AS49*if(AU49=5,400,if(AU49=7.5,650,if(AU49=10,1400,if(AU49=15,1650,if(AU49=20,1850,if(AU49=25,2000,if(AU49=30,2300,0)))))))","X=AS49*AU49*1548",0,0,"X=AS49*AU49*.096",0,0,"X=AS49*AF49*AU49*.096","X=AS49*AG49*AU49*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:DT49,$EG49:$IV49),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:DU49,$EG49:$IV49),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:DV49,$EG49:$IV49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:DW49,$EG49:$IV49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:DX49,$EG49:$IV49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:DY49,$EG49:$IV49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:DZ49,$EG49:$IV49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:EA49,$EG49:$IV49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:EB49,$EG49:$IV49),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG49:$IV49,MATCH(0,COUNTIF($DR49:EC49,$EG49:$IV49),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G49,FIND(CHAR(160),SUBSTITUTE($G49,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G49,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G49,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","",{"$f":"IFERROR(MID($J49,FIND(CHAR(160),SUBSTITUTE($J49,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J49,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J49,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}",{"$f":"IFERROR(MID($O49,FIND(CHAR(160),SUBSTITUTE($O49,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O49,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O49,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Motor HP}",{"$f":"IFERROR(MID($R49,FIND(CHAR(160),SUBSTITUTE($R49,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R49,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R49,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Motor HP}",{"$f":"IFERROR(MID($U49,FIND(CHAR(160),SUBSTITUTE($U49,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U49,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U49,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Motor HP}"},"","","","","","","","{Measure:Quantity}","{Factor:WinterCF}",{"$f":"IFERROR(MID($V49,FIND(CHAR(160),SUBSTITUTE($V49,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V49,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V49,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Motor HP}"},"","","","","","","","{Measure:Quantity}","{Factor:SummerCF}",{"$f":"IFERROR(MID($W49,FIND(CHAR(160),SUBSTITUTE($W49,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W49,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W49,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X49,FIND(CHAR(160),SUBSTITUTE($X49,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X49,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X49,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y49,FIND(CHAR(160),SUBSTITUTE($Y49,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y49,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y49,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z49,FIND(CHAR(160),SUBSTITUTE($Z49,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z49,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z49,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA49,FIND(CHAR(160),SUBSTITUTE($AA49,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA49,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA49,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB49,FIND(CHAR(160),SUBSTITUTE($AB49,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB49,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB49,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["C&I HVAC - Electric","Packaged Terminal Heat Pump Retrofit","PTHPR","2021-07-01","2021-09-09","Calculated","({Supplier Price for Materials}+{Labor Cost})",0,"Calculated","{Measure:Quantity}*if({Cooling Capacity (Btu/h)}<7000,430,if({Cooling Capacity (Btu/h)}<=15000,450,480))",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{EER_base}-1/{EER})*829*if({Operation Jun-Oct}=0,0,1)+{Heating Capacity (Btu/h)}/1000/3.412*(1/{COP_base}-1/{COP})*2200*({Operation Jun-Oct}+{Operation Nov}+{Operation Dec-Mar}+{Operation Apr}+{Operation May})/100)",null,null,"{Measure:Quantity} *Max(if({Operation Dec-Mar}=0,0,{Heating Capacity (Btu/h)}/1000/3.412*(1/{COP_base}-1/{COP})),if({Operation Jun-Oct}=0,0,{Cooling Capacity (Btu/h)}/1000*(1/{EER_base}-1/{EER})))",null,null,"if({Operation Dec-Mar}=0,0,{Measure:Quantity} * ({Heating Capacity (Btu/h)}/1000/3.412*(1/{COP_base}-1/{COP})*{Factor:WinterCF}))","if({Operation Jun-Oct}=0,0,{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{EER_base}-1/{EER})*{Factor:SummerCF}))",null,null,null,null,null,null,"2021-05-25","2022-06-30",15,0.56999999999999995,0.372,0.17,0.03,0.62,0.18,1,1,1,0.25,0,null,"{Supplier Price for Materials}",800,"{Labor Cost}",100,"{Measure:Quantity}",1,"{Cooling Capacity (Btu/h)}",7000,"{EER_base}",11.9,"{EER}",13,"{Operation Jun-Oct}",11,"{Heating Capacity (Btu/h)}",7000,"{COP_base}",1,"{COP}",4,{"$f":"AW50 * (AY50/1000*(1/BA50-1/BC50)*829*IF(BE50=0,0,1)+BG50/1000/3.412*(1/BI50-1/BK50)*2200*(BE50+11+66+8+4)/100)","v":3426.3738150684567},0,0,{"$f":"AW50 *MAX(IF(11=0,0,BG50/1000/3.412*(1/BI50-1/BK50)),IF(BE50=0,0,AY50/1000*(1/BA50-1/BC50)))","v":1.5386869871043376},0,0,{"$f":"IF(11=0,0,AW50 * (BG50/1000/3.412*(1/BI50-1/BK50)*AF50))","v":0.87705158264947236},{"$f":"IF(BE50=0,0,AW50 * (AY50/1000*(1/BA50-1/BC50)*AG50))","v":1.8515837104072369E-2},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL50,BR50,BS50,BT50,BU50,BV50,BW50,BX50,BY50,BZ50,AE50,AH50,AI50,AJ50,AK50,AL50,AM50,AN50,AO50,AP50,CA50,CB50)","v":4144.9718428857714},3330.6603761961978,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC50:CK50,--(CC50:CK50>0))","v":7475.6322190819692},{"$f":"-SUMPRODUCT(CC50:CK50,--(CC50:CK50<0))","v":0},null,{"$f":"(AS50+AU50)","v":900},null,null,900,1,8.3062580212021881,1,{"$f":"AW50*IF(AY50<7000,430,IF(AY50<=15000,450,480))","v":450},null,"RGGI","y",null,"X=(AS50+AU50)","X=AW50*if(AY50<7000,430,if(AY50<=15000,450,480))","X=AW50 * (AY50/1000*(1/BA50-1/BC50)*829*if(BE50=0,0,1)+BG50/1000/3.412*(1/BI50-1/BK50)*2200*(BE50+{Operation Nov}+{Operation Dec-Mar}+{Operation Apr}+{Operation May})/100)",0,0,"X=AW50 *Max(if({Operation Dec-Mar}=0,0,BG50/1000/3.412*(1/BI50-1/BK50)),if(BE50=0,0,AY50/1000*(1/BA50-1/BC50)))",0,0,"X=if({Operation Dec-Mar}=0,0,AW50 * (BG50/1000/3.412*(1/BI50-1/BK50)*AF50))","X=if(BE50=0,0,AW50 * (AY50/1000*(1/BA50-1/BC50)*AG50))",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:DT50,$EG50:$IV50),0)),\"\")","v":"{Supplier Price for Materials}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:DU50,$EG50:$IV50),0)),\"\")","v":"{Labor Cost}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:DV50,$EG50:$IV50),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:DW50,$EG50:$IV50),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:DX50,$EG50:$IV50),0)),\"\")","v":"{EER_base}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:DY50,$EG50:$IV50),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:DZ50,$EG50:$IV50),0)),\"\")","v":"{Operation Jun-Oct}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:EA50,$EG50:$IV50),0)),\"\")","v":"{Heating Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:EB50,$EG50:$IV50),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG50:$IV50,MATCH(0,COUNTIF($DR50:EC50,$EG50:$IV50),0)),\"\")","v":"{COP}"},null,null,"{Supplier Price for Materials}","{Labor Cost}","","","","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Cooling Capacity (Btu/h)}","","","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{EER_base}","{EER}","{Operation Jun-Oct}","{Heating Capacity (Btu/h)}","{COP_base}","{COP}","{Operation Jun-Oct}","{Operation Nov}","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Heating Capacity (Btu/h)}","{COP_base}","{COP}","{Operation Jun-Oct}","{Cooling Capacity (Btu/h)}","{EER_base}","{EER}","","{Measure:Quantity}","{Operation Dec-Mar}","{Heating Capacity (Btu/h)}","{COP_base}","{COP}","{Factor:WinterCF}","","","","","{Operation Dec-Mar}","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{EER_base}","{EER}","{Factor:SummerCF}","","","","","{Operation Jun-Oct}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,10]
["C&I HVAC - Electric","VFD: Return Fan on VAV Air Handler","RFA","2021-07-01","2021-09-09","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,"2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS51*AU51*1788","v":8940},0,0,{"$f":"AS51*AU51*0.302","v":1.51},0,0,{"$f":"AS51*AF51*AU51*0.302","v":0.31709999999999999},{"$f":"AS51*AG51*AU51*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL51,BR51,BS51,BT51,BU51,BV51,BW51,BX51,BY51,BZ51,AE51,AH51,AI51,AJ51,AK51,AL51,AM51,AN51,AO51,AP51,CA51,CB51)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC51:CK51,--(CC51:CK51>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC51:CK51,--(CC51:CK51<0))","v":0},null,{"$f":"AS51*IF(AU51=5,2425,IF(AU51=7.5,2648,IF(AU51=10,2871,IF(AU51=15,3317,IF(AU51=20,3763,IF(AU51=25,4209,IF(AU51=30,4655,0)))))))","v":2425},null,null,2425,1,6.0456207528904624,1,{"$f":"AS51*IF(AU51=5,400,IF(AU51=7.5,650,IF(AU51=10,1400,IF(AU51=15,1650,IF(AU51=20,1850,IF(AU51=25,2000,IF(AU51=30,2300,0)))))))","v":400},null,"Electric","y",null,"X=AS51*if(AU51=5,2425,if(AU51=7.5,2648,if(AU51=10,2871,if(AU51=15,3317,if(AU51=20,3763,if(AU51=25,4209,if(AU51=30,4655,0)))))))","X=AS51*if(AU51=5,400,if(AU51=7.5,650,if(AU51=10,1400,if(AU51=15,1650,if(AU51=20,1850,if(AU51=25,2000,if(AU51=30,2300,0)))))))","X=AS51*AU51*1788",0,0,"X=AS51*AU51*.302",0,0,"X=AS51*AF51*AU51*.302","X=AS51*AG51*AU51*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:DT51,$EG51:$IV51),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:DU51,$EG51:$IV51),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:DV51,$EG51:$IV51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:DW51,$EG51:$IV51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:DX51,$EG51:$IV51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:DY51,$EG51:$IV51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:DZ51,$EG51:$IV51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:EA51,$EG51:$IV51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:EB51,$EG51:$IV51),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG51:$IV51,MATCH(0,COUNTIF($DR51:EC51,$EG51:$IV51),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS52*AU52*1788","v":8940},0,0,{"$f":"AS52*AU52*0.302","v":1.51},0,0,{"$f":"AS52*AF52*AU52*0.302","v":0.31709999999999999},{"$f":"AS52*AG52*AU52*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL52,BR52,BS52,BT52,BU52,BV52,BW52,BX52,BY52,BZ52,AE52,AH52,AI52,AJ52,AK52,AL52,AM52,AN52,AO52,AP52,CA52,CB52)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC52:CK52,--(CC52:CK52>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC52:CK52,--(CC52:CK52<0))","v":0},null,{"$f":"AS52*IF(AU52=5,2425,IF(AU52=7.5,2648,IF(AU52=10,2871,IF(AU52=15,3317,IF(AU52=20,3763,IF(AU52=25,4209,IF(AU52=30,4655,0)))))))","v":2425},null,null,2425,1,6.0456207528904624,1,{"$f":"AS52*IF(AU52=5,400,IF(AU52=7.5,650,IF(AU52=10,1400,IF(AU52=15,1650,IF(AU52=20,1850,IF(AU52=25,2000,IF(AU52=30,2300,0)))))))","v":400},null,"Electric","y",null,"X=AS52*if(AU52=5,2425,if(AU52=7.5,2648,if(AU52=10,2871,if(AU52=15,3317,if(AU52=20,3763,if(AU52=25,4209,if(AU52=30,4655,0)))))))","X=AS52*if(AU52=5,400,if(AU52=7.5,650,if(AU52=10,1400,if(AU52=15,1650,if(AU52=20,1850,if(AU52=25,2000,if(AU52=30,2300,0)))))))","X=AS52*AU52*1788",0,0,"X=AS52*AU52*.302",0,0,"X=AS52*AF52*AU52*.302","X=AS52*AG52*AU52*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:DT52,$EG52:$IV52),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:DU52,$EG52:$IV52),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:DV52,$EG52:$IV52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:DW52,$EG52:$IV52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:DX52,$EG52:$IV52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:DY52,$EG52:$IV52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:DZ52,$EG52:$IV52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:EA52,$EG52:$IV52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:EB52,$EG52:$IV52),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG52:$IV52,MATCH(0,COUNTIF($DR52:EC52,$EG52:$IV52),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Supply Fan on VAV Air Handler","SFA","2021-07-01","2021-09-09","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,"2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS53*AU53*2033","v":10165},0,0,{"$f":"AS53*AU53*0.288","v":1.44},0,0,{"$f":"AS53*AF53*AU53*0.288","v":0.21023999999999998},{"$f":"AS53*AG53*AU53*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL53,BR53,BS53,BT53,BU53,BV53,BW53,BX53,BY53,BZ53,AE53,AH53,AI53,AJ53,AK53,AL53,AM53,AN53,AO53,AP53,CA53,CB53)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC53:CK53,--(CC53:CK53>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC53:CK53,--(CC53:CK53<0))","v":0},null,{"$f":"AS53*IF(AU53=5,2425,IF(AU53=7.5,2648,IF(AU53=10,2871,IF(AU53=15,3317,IF(AU53=20,3763,IF(AU53=25,4209,IF(AU53=30,4655,0)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS53*IF(AU53=5,400,IF(AU53=7.5,650,IF(AU53=10,1400,IF(AU53=15,1650,IF(AU53=20,1850,IF(AU53=25,2000,IF(AU53=30,2300,0)))))))","v":400},null,"Electric","y",null,"X=AS53*if(AU53=5,2425,if(AU53=7.5,2648,if(AU53=10,2871,if(AU53=15,3317,if(AU53=20,3763,if(AU53=25,4209,if(AU53=30,4655,0)))))))","X=AS53*if(AU53=5,400,if(AU53=7.5,650,if(AU53=10,1400,if(AU53=15,1650,if(AU53=20,1850,if(AU53=25,2000,if(AU53=30,2300,0)))))))","X=AS53*AU53*2033",0,0,"X=AS53*AU53*.288",0,0,"X=AS53*AF53*AU53*.288","X=AS53*AG53*AU53*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:DT53,$EG53:$IV53),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:DU53,$EG53:$IV53),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:DV53,$EG53:$IV53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:DW53,$EG53:$IV53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:DX53,$EG53:$IV53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:DY53,$EG53:$IV53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:DZ53,$EG53:$IV53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:EA53,$EG53:$IV53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:EB53,$EG53:$IV53),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG53:$IV53,MATCH(0,COUNTIF($DR53:EC53,$EG53:$IV53),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS54*AU54*2033","v":10165},0,0,{"$f":"AS54*AU54*0.288","v":1.44},0,0,{"$f":"AS54*AF54*AU54*0.288","v":0.21023999999999998},{"$f":"AS54*AG54*AU54*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL54,BR54,BS54,BT54,BU54,BV54,BW54,BX54,BY54,BZ54,AE54,AH54,AI54,AJ54,AK54,AL54,AM54,AN54,AO54,AP54,CA54,CB54)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC54:CK54,--(CC54:CK54>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC54:CK54,--(CC54:CK54<0))","v":0},null,{"$f":"AS54*IF(AU54=5,2425,IF(AU54=7.5,2648,IF(AU54=10,2871,IF(AU54=15,3317,IF(AU54=20,3763,IF(AU54=25,4209,IF(AU54=30,4655,0)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS54*IF(AU54=5,400,IF(AU54=7.5,650,IF(AU54=10,1400,IF(AU54=15,1650,IF(AU54=20,1850,IF(AU54=25,2000,IF(AU54=30,2300,0)))))))","v":400},null,"Electric","y",null,"X=AS54*if(AU54=5,2425,if(AU54=7.5,2648,if(AU54=10,2871,if(AU54=15,3317,if(AU54=20,3763,if(AU54=25,4209,if(AU54=30,4655,0)))))))","X=AS54*if(AU54=5,400,if(AU54=7.5,650,if(AU54=10,1400,if(AU54=15,1650,if(AU54=20,1850,if(AU54=25,2000,if(AU54=30,2300,0)))))))","X=AS54*AU54*2033",0,0,"X=AS54*AU54*.288",0,0,"X=AS54*AF54*AU54*.288","X=AS54*AG54*AU54*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:DT54,$EG54:$IV54),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:DU54,$EG54:$IV54),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:DV54,$EG54:$IV54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:DW54,$EG54:$IV54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:DX54,$EG54:$IV54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:DY54,$EG54:$IV54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:DZ54,$EG54:$IV54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:EA54,$EG54:$IV54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:EB54,$EG54:$IV54),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG54:$IV54,MATCH(0,COUNTIF($DR54:EC54,$EG54:$IV54),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Electric","Vertical Packaged Terminal Heat Pump Retrofit","VPTHPR","2021-07-01","2021-09-09","Calculated","({Supplier Price for Materials}+{Labor Cost})",0,"Calculated","{Measure:Quantity}*if({Cooling Capacity (Btu/h)}<7000,1100,if({Cooling Capacity (Btu/h)}<=15000,1350,1600))",0,null,null,"Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{EER_base}-1/{EER})*829*if({Operation Jun-Oct}=0,0,1)+{Heating Capacity (Btu/h)}/1000/3.412*(1/{COP_base}-1/{COP})*2200*({Operation Jun-Oct}+{Operation Nov}+{Operation Dec-Mar}+{Operation Apr}+{Operation May})/100)",null,null,"{Measure:Quantity} *Max(if({Operation Dec-Mar}=0,0,{Heating Capacity (Btu/h)}/1000/3.412*(1/{COP_base}-1/{COP})),if({Operation Jun-Oct}=0,0,{Cooling Capacity (Btu/h)}/1000*(1/{EER_base}-1/{EER})))",null,null,"if({Operation Dec-Mar}=0,0,{Measure:Quantity} * ({Heating Capacity (Btu/h)}/1000/3.412*(1/{COP_base}-1/{COP})*{Factor:WinterCF}))","if({Operation Jun-Oct}=0,0,{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{EER_base}-1/{EER})*{Factor:SummerCF}))",null,null,null,null,null,null,"2021-05-25","2022-06-30",15,0.56999999999999995,0.372,0.17,0.03,0.62,0.18,1,1,1,0.25,0,null,"{Supplier Price for Materials}",800,"{Labor Cost}",500,"{Measure:Quantity}",1,"{Cooling Capacity (Btu/h)}",20000,"{EER_base}",11.9,"{EER}",13,"{Operation Jun-Oct}",11,"{Heating Capacity (Btu/h)}",7000,"{COP_base}",1,"{COP}",4,{"$f":"AW55 * (AY55/1000*(1/BA55-1/BC55)*829*IF(BE55=0,0,1)+BG55/1000/3.412*(1/BI55-1/BK55)*2200*(BE55+11+66+8+4)/100)","v":3503.0040671692968},0,0,{"$f":"AW55 *MAX(IF(11=0,0,BG55/1000/3.412*(1/BI55-1/BK55)),IF(BE55=0,0,AY55/1000*(1/BA55-1/BC55)))","v":1.5386869871043376},0,0,{"$f":"IF(11=0,0,AW55 * (BG55/1000/3.412*(1/BI55-1/BK55)*AF55))","v":0.87705158264947236},{"$f":"IF(BE55=0,0,AW55 * (AY55/1000*(1/BA55-1/BC55)*AG55))","v":5.2902391725921052E-2},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL55,BR55,BS55,BT55,BU55,BV55,BW55,BX55,BY55,BZ55,AE55,AH55,AI55,AJ55,AK55,AL55,AM55,AN55,AO55,AP55,CA55,CB55)","v":4237.6734144055945},3395.2709522972309,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC55:CK55,--(CC55:CK55>0))","v":7632.9443667028254},{"$f":"-SUMPRODUCT(CC55:CK55,--(CC55:CK55<0))","v":0},null,{"$f":"(AS55+AU55)","v":1300},null,null,1300,1,4.7705902291892661,1,{"$f":"AW55*IF(AY55<7000,1100,IF(AY55<=15000,1350,1600))","v":1600},null,"RGGI","y",null,"X=(AS55+AU55)","X=AW55*if(AY55<7000,1100,if(AY55<=15000,1350,1600))","X=AW55 * (AY55/1000*(1/BA55-1/BC55)*829*if(BE55=0,0,1)+BG55/1000/3.412*(1/BI55-1/BK55)*2200*(BE55+{Operation Nov}+{Operation Dec-Mar}+{Operation Apr}+{Operation May})/100)",0,0,"X=AW55 *Max(if({Operation Dec-Mar}=0,0,BG55/1000/3.412*(1/BI55-1/BK55)),if(BE55=0,0,AY55/1000*(1/BA55-1/BC55)))",0,0,"X=if({Operation Dec-Mar}=0,0,AW55 * (BG55/1000/3.412*(1/BI55-1/BK55)*AF55))","X=if(BE55=0,0,AW55 * (AY55/1000*(1/BA55-1/BC55)*AG55))",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:DT55,$EG55:$IV55),0)),\"\")","v":"{Supplier Price for Materials}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:DU55,$EG55:$IV55),0)),\"\")","v":"{Labor Cost}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:DV55,$EG55:$IV55),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:DW55,$EG55:$IV55),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:DX55,$EG55:$IV55),0)),\"\")","v":"{EER_base}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:DY55,$EG55:$IV55),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:DZ55,$EG55:$IV55),0)),\"\")","v":"{Operation Jun-Oct}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:EA55,$EG55:$IV55),0)),\"\")","v":"{Heating Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:EB55,$EG55:$IV55),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG55:$IV55,MATCH(0,COUNTIF($DR55:EC55,$EG55:$IV55),0)),\"\")","v":"{COP}"},null,null,"{Supplier Price for Materials}","{Labor Cost}","","","","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Cooling Capacity (Btu/h)}","","","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{EER_base}","{EER}","{Operation Jun-Oct}","{Heating Capacity (Btu/h)}","{COP_base}","{COP}","{Operation Jun-Oct}","{Operation Nov}","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Heating Capacity (Btu/h)}","{COP_base}","{COP}","{Operation Jun-Oct}","{Cooling Capacity (Btu/h)}","{EER_base}","{EER}","","{Measure:Quantity}","{Operation Dec-Mar}","{Heating Capacity (Btu/h)}","{COP_base}","{COP}","{Factor:WinterCF}","","","","","{Operation Dec-Mar}","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{EER_base}","{EER}","{Factor:SummerCF}","","","","","{Operation Jun-Oct}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,10]
["C&I HVAC - Electric","Variable Refrigerant Flow - Single Phase","VRFSP","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Square Feet Served}*{Incremental Cost per SQFT}",0,"Calculated","{Measure:Quantity}*{Square Feet Served}*2.75",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{SEER_base}-1/{SEER})*829+{Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-3.412/{HSPF}))",null,null,"{Measure:Quantity} *Max({Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-3.412/{HSPF})/1600,{Cooling Capacity (Btu/h)}/1000*(1/{SEER_base}-1/{SEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-3.412/{HSPF})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{SEER_base}-1/{SEER})*{Factor:SummerCF})","if({Alternate Heating Fuel}=1,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)*10","if({Alternate Heating Fuel}=2,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=3,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=4,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=5,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)",null,"2021-05-25","2022-06-30",20,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.25,0,null,"{Measure:Quantity}",1,"{Square Feet Served}",2000,"{Incremental Cost per SQFT}",1.55,"{SEER_base}",50000,"{SEER}",12.5,"{Alternate Heating Fuel}",17,"{COP_base}",6,"{HSPF}",1,"{Cooling Capacity (Btu/h)}",10,"",null,{"$f":"AS56 * (AY56/1000*(1/BA56-1/BC56)*829+AU56*47.4/3.412*(IF(BE56<>6,0,1/BG56)-3.412/BI56))","v":19182.055444452108},0,0,{"$f":"AS56 *MAX(AU56*47.4/3.412*(IF(BE56<>6,0,1/BG56)-3.412/BI56)/1600,AY56/1000*(1/BA56-1/BC56))","v":11.440181711606096},0,0,{"$f":"AS56 * (AU56*47.4/3.412*(IF(BE56<>6,0,1/BG56)-3.412/BI56)/1600*AF56)","v":4.8048763188745598},{"$f":"AS56 * (AY56/1000*(1/BA56-1/BC56)*AG56)","v":0.37800000000000006},{"$f":"IF(BE56=1,AS56 * AU56*47.4/1000*1/BG56,0)*10","v":0},{"$f":"IF(BE56=2,AS56 * AU56*47.4/1000*1/BG56,0)","v":0},{"$f":"IF(BE56=3,AS56 * AU56*47.4/1000*1/BG56,0)","v":0},{"$f":"IF(BE56=4,AS56 * AU56*47.4/1000*1/BG56,0)","v":0},{"$f":"IF(BE56=5,AS56 * AU56*47.4/1000*1/BG56,0)","v":0},0,null,"Com","Default DR",{"$f":"Benefits(BL56,BR56,BS56,BT56,BU56,BV56,BW56,BX56,BY56,BZ56,AE56,AH56,AI56,AJ56,AK56,AL56,AM56,AN56,AO56,AP56,CA56,CB56)","v":31919.455521816646},23538.098660226562,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC56:CK56,--(CC56:CK56>0))","v":55457.554182043212},{"$f":"-SUMPRODUCT(CC56:CK56,--(CC56:CK56<0))","v":0},null,{"$f":"AS56*AU56*AW56","v":3100},null,null,3100,1,10.083191669462401,1,{"$f":"AS56*AU56*2.75","v":5500},null,"RGGI","y",null,"X=AS56*AU56*AW56","X=AS56*AU56*2.75","X=AS56 * (BI56/1000*(1/AY56-1/BA56)*829+AU56*47.4/3.412*(if(BC56<>6,0,1/BE56)-3.412/BG56))",0,0,"X=AS56 *Max(AU56*47.4/3.412*(if(BC56<>6,0,1/BE56)-3.412/BG56)/1600,BI56/1000*(1/AY56-1/BA56))",0,0,"X=AS56 * (AU56*47.4/3.412*(if(BC56<>6,0,1/BE56)-3.412/BG56)/1600*AF56)","X=AS56 * (BI56/1000*(1/AY56-1/BA56)*AG56)","X=if(BC56=1,AS56 * AU56*47.4/1000*1/BE56,0)*10","X=if(BC56=2,AS56 * AU56*47.4/1000*1/BE56,0)","X=if(BC56=3,AS56 * AU56*47.4/1000*1/BE56,0)","X=if(BC56=4,AS56 * AU56*47.4/1000*1/BE56,0)","X=if(BC56=5,AS56 * AU56*47.4/1000*1/BE56,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:DT56,$EG56:$IV56),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:DU56,$EG56:$IV56),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:DV56,$EG56:$IV56),0)),\"\")","v":"{Incremental Cost per SQFT}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:DW56,$EG56:$IV56),0)),\"\")","v":"{SEER_base}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:DX56,$EG56:$IV56),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:DY56,$EG56:$IV56),0)),\"\")","v":"{Alternate Heating Fuel}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:DZ56,$EG56:$IV56),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:EA56,$EG56:$IV56),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:EB56,$EG56:$IV56),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG56:$IV56,MATCH(0,COUNTIF($DR56:EC56,$EG56:$IV56),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","{Incremental Cost per SQFT}","","","","","","","","{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Square Feet Served}","{SEER_base}","{SEER}","{Square Feet Served}","{Alternate Heating Fuel}","{COP_base}","{HSPF}","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Alternate Heating Fuel}","{COP_base}","{HSPF}","{Cooling Capacity (Btu/h)}","{SEER_base}","{SEER}","","","{Measure:Quantity}","{Square Feet Served}","{Alternate Heating Fuel}","{COP_base}","{HSPF}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Square Feet Served}","{SEER_base}","{SEER}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","","","","","","","","","","",null,9]
["C&I HVAC - Electric","Variable Refrigerant Flow - With Heat Recovery","VRFWHR","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Square Feet Served}*{Incremental Cost per SQFT}",0,"Calculated","{Measure:Quantity}*{Square Feet Served}*3.25",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*829+{Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-1/{COP}))",null,null,"{Measure:Quantity} *Max({Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600,{Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*{Factor:SummerCF})","if({Alternate Heating Fuel}=1,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)*10","if({Alternate Heating Fuel}=2,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=3,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=4,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=5,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)",null,"2021-05-25","2022-06-30",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}",6330,"{Incremental Cost per SQFT}",1.77,"{IEER_base}",141000,"{IEER}",13,"{Alternate Heating Fuel}",21,"{COP_base}",3,"{COP}",0.82,"{Cooling Capacity (Btu/h)}",3.78,"",null,{"$f":"AS57 * (AY57/1000*(1/BA57-1/BC57)*829+AU57*47.4/3.412*(IF(BE57<>6,0,1/BG57)-1/BI57))","v":-19838.512056134565},0,0,{"$f":"AS57 *MAX(AU57*47.4/3.412*(IF(BE57<>6,0,1/BG57)-1/BI57)/1600,AY57/1000*(1/BA57-1/BC57))","v":4.1318681318681332},0,0,{"$f":"AS57 * (AU57*47.4/3.412*(IF(BE57<>6,0,1/BG57)-1/BI57)/1600*AF57)","v":-6.1067555685814776},{"$f":"AS57 * (AY57/1000*(1/BA57-1/BC57)*AG57)","v":1.4750769230769234},{"$f":"IF(BE57=1,AS57 * AU57*47.4/1000*1/BG57,0)*10","v":0},{"$f":"IF(BE57=2,AS57 * AU57*47.4/1000*1/BG57,0)","v":0},{"$f":"IF(BE57=3,AS57 * AU57*47.4/1000*1/BG57,0)","v":365.90487804878046},{"$f":"IF(BE57=4,AS57 * AU57*47.4/1000*1/BG57,0)","v":0},{"$f":"IF(BE57=5,AS57 * AU57*47.4/1000*1/BG57,0)","v":0},0,null,"Com","Default DR",{"$f":"Benefits(BL57,BR57,BS57,BT57,BU57,BV57,BW57,BX57,BY57,BZ57,AE57,AH57,AI57,AJ57,AK57,AL57,AM57,AN57,AO57,AP57,CA57,CB57)","v":-33011.816957184143},-25307.227076508076,0,198545.65271011405,0,0,0,0,0,{"$f":"SUMPRODUCT(CC57:CK57,--(CC57:CK57>0))","v":198545.65271011405},{"$f":"-SUMPRODUCT(CC57:CK57,--(CC57:CK57<0))","v":58319.044033692218},null,{"$f":"AS57*AU57*AW57","v":11204.1},null,null,69523.144033692224,1,2.5166911757402182,1,{"$f":"AS57*AU57*3.25","v":20572.5},null,"RGGI","y",null,"X=AS57*AU57*AW57","X=AS57*AU57*3.25","X=AS57 * (BI57/1000*(1/AY57-1/BA57)*829+AU57*47.4/3.412*(if(BC57<>6,0,1/BE57)-1/BG57))",0,0,"X=AS57 *Max(AU57*47.4/3.412*(if(BC57<>6,0,1/BE57)-1/BG57)/1600,BI57/1000*(1/AY57-1/BA57))",0,0,"X=AS57 * (AU57*47.4/3.412*(if(BC57<>6,0,1/BE57)-1/BG57)/1600*AF57)","X=AS57 * (BI57/1000*(1/AY57-1/BA57)*AG57)","X=if(BC57=1,AS57 * AU57*47.4/1000*1/BE57,0)*10","X=if(BC57=2,AS57 * AU57*47.4/1000*1/BE57,0)","X=if(BC57=3,AS57 * AU57*47.4/1000*1/BE57,0)","X=if(BC57=4,AS57 * AU57*47.4/1000*1/BE57,0)","X=if(BC57=5,AS57 * AU57*47.4/1000*1/BE57,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:DT57,$EG57:$IV57),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:DU57,$EG57:$IV57),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:DV57,$EG57:$IV57),0)),\"\")","v":"{Incremental Cost per SQFT}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:DW57,$EG57:$IV57),0)),\"\")","v":"{IEER_base}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:DX57,$EG57:$IV57),0)),\"\")","v":"{IEER}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:DY57,$EG57:$IV57),0)),\"\")","v":"{Alternate Heating Fuel}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:DZ57,$EG57:$IV57),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:EA57,$EG57:$IV57),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:EB57,$EG57:$IV57),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG57:$IV57,MATCH(0,COUNTIF($DR57:EC57,$EG57:$IV57),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","{Incremental Cost per SQFT}","","","","","","","","{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Square Feet Served}","{Alternate Heating Fuel}","{COP_base}","{COP}","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Alternate Heating Fuel}","{COP_base}","{COP}","{Cooling Capacity (Btu/h)}","{IEER_base}","{IEER}","","","{Measure:Quantity}","{Square Feet Served}","{Alternate Heating Fuel}","{COP_base}","{COP}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","","","","","","","","","","",null,9]
["C&I HVAC - Electric","Variable Refrigerant Flow - Without Heat Recovery","VRFWOHR","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Square Feet Served}*{Incremental Cost per SQFT}",0,"Calculated","{Measure:Quantity}*{Square Feet Served}*2.75",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*829+{Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-1/{COP}))",null,null,"{Measure:Quantity} *Max({Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600,{Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(if({Alternate Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*{Factor:SummerCF})","if({Alternate Heating Fuel}=1,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)*10","if({Alternate Heating Fuel}=2,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=3,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=4,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Alternate Heating Fuel}=5,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)",null,"2021-05-25","2022-06-30",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}",6330,"{Incremental Cost per SQFT}",2.08,"{IEER_base}",141000,"{IEER}",13,"{Alternate Heating Fuel}",21,"{COP_base}",3,"{COP}",0.82,"{Cooling Capacity (Btu/h)}",3.78,"",null,{"$f":"AS58 * (AY58/1000*(1/BA58-1/BC58)*829+AU58*47.4/3.412*(IF(BE58<>6,0,1/BG58)-1/BI58))","v":-19838.512056134565},0,0,{"$f":"AS58 *MAX(AU58*47.4/3.412*(IF(BE58<>6,0,1/BG58)-1/BI58)/1600,AY58/1000*(1/BA58-1/BC58))","v":4.1318681318681332},0,0,{"$f":"AS58 * (AU58*47.4/3.412*(IF(BE58<>6,0,1/BG58)-1/BI58)/1600*AF58)","v":-6.1067555685814776},{"$f":"AS58 * (AY58/1000*(1/BA58-1/BC58)*AG58)","v":1.4750769230769234},{"$f":"IF(BE58=1,AS58 * AU58*47.4/1000*1/BG58,0)*10","v":0},{"$f":"IF(BE58=2,AS58 * AU58*47.4/1000*1/BG58,0)","v":0},{"$f":"IF(BE58=3,AS58 * AU58*47.4/1000*1/BG58,0)","v":365.90487804878046},{"$f":"IF(BE58=4,AS58 * AU58*47.4/1000*1/BG58,0)","v":0},{"$f":"IF(BE58=5,AS58 * AU58*47.4/1000*1/BG58,0)","v":0},0,null,"Com","Default DR",{"$f":"Benefits(BL58,BR58,BS58,BT58,BU58,BV58,BW58,BX58,BY58,BZ58,AE58,AH58,AI58,AJ58,AK58,AL58,AM58,AN58,AO58,AP58,CA58,CB58)","v":-33011.816957184143},-25307.227076508076,0,198545.65271011405,0,0,0,0,0,{"$f":"SUMPRODUCT(CC58:CK58,--(CC58:CK58>0))","v":198545.65271011405},{"$f":"-SUMPRODUCT(CC58:CK58,--(CC58:CK58<0))","v":58319.044033692218},null,{"$f":"AS58*AU58*AW58","v":13166.4},null,null,71485.444033692213,1,2.6218765855969504,1,{"$f":"AS58*AU58*2.75","v":17407.5},null,"RGGI","y",null,"X=AS58*AU58*AW58","X=AS58*AU58*2.75","X=AS58 * (BI58/1000*(1/AY58-1/BA58)*829+AU58*47.4/3.412*(if(BC58<>6,0,1/BE58)-1/BG58))",0,0,"X=AS58 *Max(AU58*47.4/3.412*(if(BC58<>6,0,1/BE58)-1/BG58)/1600,BI58/1000*(1/AY58-1/BA58))",0,0,"X=AS58 * (AU58*47.4/3.412*(if(BC58<>6,0,1/BE58)-1/BG58)/1600*AF58)","X=AS58 * (BI58/1000*(1/AY58-1/BA58)*AG58)","X=if(BC58=1,AS58 * AU58*47.4/1000*1/BE58,0)*10","X=if(BC58=2,AS58 * AU58*47.4/1000*1/BE58,0)","X=if(BC58=3,AS58 * AU58*47.4/1000*1/BE58,0)","X=if(BC58=4,AS58 * AU58*47.4/1000*1/BE58,0)","X=if(BC58=5,AS58 * AU58*47.4/1000*1/BE58,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:DT58,$EG58:$IV58),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:DU58,$EG58:$IV58),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:DV58,$EG58:$IV58),0)),\"\")","v":"{Incremental Cost per SQFT}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:DW58,$EG58:$IV58),0)),\"\")","v":"{IEER_base}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:DX58,$EG58:$IV58),0)),\"\")","v":"{IEER}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:DY58,$EG58:$IV58),0)),\"\")","v":"{Alternate Heating Fuel}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:DZ58,$EG58:$IV58),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:EA58,$EG58:$IV58),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:EB58,$EG58:$IV58),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG58:$IV58,MATCH(0,COUNTIF($DR58:EC58,$EG58:$IV58),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","{Incremental Cost per SQFT}","","","","","","","","{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Square Feet Served}","{Alternate Heating Fuel}","{COP_base}","{COP}","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Alternate Heating Fuel}","{COP_base}","{COP}","{Cooling Capacity (Btu/h)}","{IEER_base}","{IEER}","","","{Measure:Quantity}","{Square Feet Served}","{Alternate Heating Fuel}","{COP_base}","{COP}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Alternate Heating Fuel}","{Measure:Quantity}","","","","","","","","","","",null,9]
["C&I HVAC - Electric","HVAC WATER SOURCE HEAT PUMP: < 11.25","WH","2021-07-01","2021-09-09","Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100.0",0,"Calculated","{Measure:Quantity}*{Unit Size  - Tons}*100",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity} * ((12 * {Unit Size  - Tons} * (1/13.0 - 1/{EER}) * 829) + ({Heating BTUH}/1000 * (1/4.3 - 1/{COP}) * 1600 / 3.412))",1E-4,null,"{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/13.0 - 1/{EER})",null,null,"{Measure:Quantity} * {Heating BTUH}/1000 * (1/4.3 - 1/{COP}) / 3.412 * {Factor:WinterCF}","{Measure:Quantity} * 12 * {Unit Size  - Tons} * (1/13.0 - 1/{EER}) * {Factor:SummerCF}",null,null,null,null,null,null,"2021-05-25","2022-06-30",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}",4.4000000000000004,"",null,"",null,"",null,"",null,"",null,{"$f":"AS59 * ((12 * AU59 * (1/13 - 1/AW59) * 829) + (AY59/1000 * (1/4.3 - 1/BA59) * 1600 / 3.412))","v":523.48043453724517},{"$f":"0.0001","v":1E-4},0,{"$f":"AS59 * 12 * AU59 * (1/13 - 1/AW59)","v":0.51923076923076938},0,0,{"$f":"AS59 * AY59/1000 * (1/4.3 - 1/BA59) / 3.412 * AF59","v":2.4422508296796056E-2},{"$f":"AS59 * 12 * AU59 * (1/13 - 1/AW59) * AG59","v":0.18536538461538465},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL59,BR59,BS59,BT59,BU59,BV59,BW59,BX59,BY59,BZ59,AE59,AH59,AI59,AJ59,AK59,AL59,AM59,AN59,AO59,AP59,CA59,CB59)","v":710.52629268000192},440.06935610092114,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC59:CK59,--(CC59:CK59>0))","v":1150.5956487809231},{"$f":"-SUMPRODUCT(CC59:CK59,--(CC59:CK59<0))","v":0},null,{"$f":"AS59*AU59*100","v":300},null,null,300,1,3.8353188292697435,1,{"$f":"AS59*AU59*100","v":300},null,"Electric","y",null,"X=AS59*AU59*100.0","X=AS59*AU59*100","X=AS59 * ((12 * AU59 * (1/13.0 - 1/AW59) * 829) + (AY59/1000 * (1/4.3 - 1/BA59) * 1600 / 3.412))","X=0.0001",0,"X=AS59 * 12 * AU59 * (1/13.0 - 1/AW59)",0,0,"X=AS59 * AY59/1000 * (1/4.3 - 1/BA59) / 3.412 * AF59","X=AS59 * 12 * AU59 * (1/13.0 - 1/AW59) * AG59",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:DT59,$EG59:$IV59),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:DU59,$EG59:$IV59),0)),\"\")","v":"{Unit Size  - Tons}"},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:DV59,$EG59:$IV59),0)),\"\")","v":"{EER}"},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:DW59,$EG59:$IV59),0)),\"\")","v":"{Heating BTUH}"},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:DX59,$EG59:$IV59),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:DY59,$EG59:$IV59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:DZ59,$EG59:$IV59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:EA59,$EG59:$IV59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:EB59,$EG59:$IV59),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG59:$IV59,MATCH(0,COUNTIF($DR59:EC59,$EG59:$IV59),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G59,FIND(CHAR(160),SUBSTITUTE($G59,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G59,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G59,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Unit Size  - Tons}","","","","","","","","",{"$f":"IFERROR(MID($J59,FIND(CHAR(160),SUBSTITUTE($J59,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J59,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J59,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Unit Size  - Tons}","","","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}",{"$f":"IFERROR(MID($O59,FIND(CHAR(160),SUBSTITUTE($O59,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O59,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O59,\"{\",CHAR(160),FC$1))+1),\"\")","v":"{EER}"},"{Heating BTUH}","{COP}","","","","","","{Measure:Quantity}","{Unit Size  - Tons}",{"$f":"IFERROR(MID($R59,FIND(CHAR(160),SUBSTITUTE($R59,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R59,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R59,\"{\",CHAR(160),FM$1))+1),\"\")","v":"{EER}"},"","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}",{"$f":"IFERROR(MID($U59,FIND(CHAR(160),SUBSTITUTE($U59,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U59,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U59,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{COP}"},"{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Heating BTUH}",{"$f":"IFERROR(MID($V59,FIND(CHAR(160),SUBSTITUTE($V59,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V59,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V59,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{EER}"},"{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Unit Size  - Tons}",{"$f":"IFERROR(MID($W59,FIND(CHAR(160),SUBSTITUTE($W59,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W59,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W59,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X59,FIND(CHAR(160),SUBSTITUTE($X59,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X59,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X59,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y59,FIND(CHAR(160),SUBSTITUTE($Y59,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y59,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y59,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z59,FIND(CHAR(160),SUBSTITUTE($Z59,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z59,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z59,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA59,FIND(CHAR(160),SUBSTITUTE($AA59,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA59,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA59,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB59,FIND(CHAR(160),SUBSTITUTE($AB59,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB59,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB59,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,5]
["C&I HVAC - Heat Pump Retrofits for Small Business","Ductless Heat Pump Retrofit","DHPCR","2021-07-01","2022-06-30","Per Measure",2605,0,"Calculated","if({Existing Heating System Fuel}=1,0,Min(Min({Measure:Quantity},3),{Number of existing zones/thermostats})*(1600+{SBI Active Region}*400)*{SGS/General Service Customer})",0,"2021-07-01","2022-06-30","Calculated","if({Existing Heating System Fuel}=6,6169,-3197)+if({Existing Heating System Fuel}=0,1768,0)+({Measure:Quantity}-1)*(if({Existing Heating System Fuel}=6,2998,-1681)+if({Existing Heating System Fuel}=0,916,0))",null,null,null,null,null,"if({Existing Heating System Fuel}=6,1.214,-0.725)+({Measure:Quantity}-1)*if({Existing Heating System Fuel}=6,0.629,-0.403)","0.133+(1*{Measure:Quantity}-1)*0.053","10*if({Existing Heating System Fuel}=1,1,if({Existing Heating System Fuel}=0,0.29,0))*37.71+(1*{Measure:Quantity}-1)*if({Existing Heating System Fuel}=1,1,if({Existing Heating System Fuel}=0,0.29,0))*19.53","if({Existing Heating System Fuel}=2,1,if({Existing Heating System Fuel}=0,0.13,0))*37.71+(1*{Measure:Quantity}-1)*if({Existing Heating System Fuel}=2,1,if({Existing Heating System Fuel}=0,0.13,0))*19.53","if({Existing Heating System Fuel}=3,1,if({Existing Heating System Fuel}=0,0.41,0))*37.71+(1*{Measure:Quantity}-1)*if({Existing Heating System Fuel}=3,1,if({Existing Heating System Fuel}=0,0.41,0))*19.53","if({Existing Heating System Fuel}=4,1,if({Existing Heating System Fuel}=0,0,0))*37.71+(1*{Measure:Quantity}-1)*if({Existing Heating System Fuel}=4,1,if({Existing Heating System Fuel}=0,0,0))*19.53","if({Existing Heating System Fuel}=5,1,if({Existing Heating System Fuel}=0,0.01,0))*37.71+(1*{Measure:Quantity}-1)*if({Existing Heating System Fuel}=5,1,if({Existing Heating System Fuel}=0,0.01,0))*19.53",null,"2020-07-16","2022-06-30",15,1,1,0.37959999999999999,0.53290000000000004,4.5699999999999998E-2,4.1500000000000002E-2,1,1,1,0.25,1.6E-2,null,"{Existing Heating System Fuel}",0,"{Measure:Quantity}",1,"{Number of existing zones/thermostats}",1,"{SBI Active Region}",0,"{SGS/General Service Customer}",1,"",null,"",null,"",null,"",2.6,"",null,{"$f":"IF(AS60=6,6169,-3197)+IF(AS60=0,1768,0)+(AU60-1)*(IF(AS60=6,2998,-1681)+IF(AS60=0,916,0))","v":-1429},0,0,0,0,0,{"$f":"IF(AS60=6,1.214,-0.725)+(AU60-1)*IF(AS60=6,0.629,-0.403)","v":-0.72499999999999998},{"$f":"0.133+(1*AU60-1)*0.053","v":0.13300000000000001},{"$f":"10*IF(AS60=1,1,IF(AS60=0,0.29,0))*37.71+(1*AU60-1)*IF(AS60=1,1,IF(AS60=0,0.29,0))*19.53","v":109.35899999999999},{"$f":"IF(AS60=2,1,IF(AS60=0,0.13,0))*37.71+(1*AU60-1)*IF(AS60=2,1,IF(AS60=0,0.13,0))*19.53","v":4.9023000000000003},{"$f":"IF(AS60=3,1,IF(AS60=0,0.41,0))*37.71+(1*AU60-1)*IF(AS60=3,1,IF(AS60=0,0.41,0))*19.53","v":15.4611},{"$f":"IF(AS60=4,1,IF(AS60=0,0,0))*37.71+(1*AU60-1)*IF(AS60=4,1,IF(AS60=0,0,0))*19.53","v":0},{"$f":"IF(AS60=5,1,IF(AS60=0,0.01,0))*37.71+(1*AU60-1)*IF(AS60=5,1,IF(AS60=0,0.01,0))*19.53","v":0.37709999999999999},0,null,"Res","Default DR",{"$f":"Benefits(BL60,BR60,BS60,BT60,BU60,BV60,BW60,BX60,BY60,BZ60,AE60,AH60,AI60,AJ60,AK60,AL60,AM60,AN60,AO60,AP60,CA60,CB60)","v":-1948.7406144961367},-2474.5755909780642,2112.4281365634311,6527.3920091502878,0,2894.3519139578366,101.50962417636053,0,0,{"$f":"SUMPRODUCT(CC60:CK60,--(CC60:CK60>0))","v":11635.681683847915},{"$f":"-SUMPRODUCT(CC60:CK60,--(CC60:CK60<0))","v":4423.3162054742006},null,{"$f":"2605","v":2605},null,null,7028.3162054742006,1,1.6555432828683974,1,{"$f":"IF(AS60=1,0,MIN(MIN(AU60,3),AW60)*(1600+AY60*400)*BA60)","v":1600},null,"Electric","y",null,"X=2605","X=if(AS60=1,0,Min(Min(AU60,3),AW60)*(1600+AY60*400)*BA60)","X=if(AS60=6,6169,-3197)+if(AS60=0,1768,0)+(AU60-1)*(if(AS60=6,2998,-1681)+if(AS60=0,916,0))",0,0,0,0,0,"X=if(AS60=6,1.214,-0.725)+(AU60-1)*if(AS60=6,0.629,-0.403)","X=0.133+(1*AU60-1)*0.053","X=10*if(AS60=1,1,if(AS60=0,0.29,0))*37.71+(1*AU60-1)*if(AS60=1,1,if(AS60=0,0.29,0))*19.53","X=if(AS60=2,1,if(AS60=0,0.13,0))*37.71+(1*AU60-1)*if(AS60=2,1,if(AS60=0,0.13,0))*19.53","X=if(AS60=3,1,if(AS60=0,0.41,0))*37.71+(1*AU60-1)*if(AS60=3,1,if(AS60=0,0.41,0))*19.53","X=if(AS60=4,1,if(AS60=0,0,0))*37.71+(1*AU60-1)*if(AS60=4,1,if(AS60=0,0,0))*19.53","X=if(AS60=5,1,if(AS60=0,0.01,0))*37.71+(1*AU60-1)*if(AS60=5,1,if(AS60=0,0.01,0))*19.53",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:DT60,$EG60:$IV60),0)),\"\")","v":"{Existing Heating System Fuel}"},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:DU60,$EG60:$IV60),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:DV60,$EG60:$IV60),0)),\"\")","v":"{Number of existing zones/thermostats}"},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:DW60,$EG60:$IV60),0)),\"\")","v":"{SBI Active Region}"},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:DX60,$EG60:$IV60),0)),\"\")","v":"{SGS/General Service Customer}"},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:DY60,$EG60:$IV60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:DZ60,$EG60:$IV60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:EA60,$EG60:$IV60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:EB60,$EG60:$IV60),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG60:$IV60,MATCH(0,COUNTIF($DR60:EC60,$EG60:$IV60),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Existing Heating System Fuel}","{Measure:Quantity}","{Number of existing zones/thermostats}","{SBI Active Region}","{SGS/General Service Customer}","","","","","","{Existing Heating System Fuel}","{Measure:Quantity}","{Measure:Quantity}","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","","","","","","{Existing Heating System Fuel}","","","","","","","","{Existing Heating System Fuel}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","{Measure:Quantity}","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","{Existing Heating System Fuel}","{Existing Heating System Fuel}","{Measure:Quantity}","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","{Existing Heating System Fuel}","{Existing Heating System Fuel}","{Measure:Quantity}","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","{Existing Heating System Fuel}","{Existing Heating System Fuel}","{Measure:Quantity}","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","{Existing Heating System Fuel}","{Existing Heating System Fuel}","{Measure:Quantity}","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","{Existing Heating System Fuel}","{Existing Heating System Fuel}","","","","","","","","","","",null,5]
["C&I HVAC - High Performance Heat Pumps","DHP Lost Opportunity Single Zone","DHP1L","2021-07-01","2022-06-30","Per Measure",682,0,"Per Measure",500,0,"2021-07-01","2022-06-30","Calculated","if({Backup Heating System Fuel}=6,717,165)+if({Backup Heating System Fuel}=0,108,0)+({Measure:Quantity}-1)*(if({Backup Heating System Fuel}=6,302,113)+if({Backup Heating System Fuel}=0,38,0))",null,null,null,null,null,"if({Backup Heating System Fuel}=6,0.031,0.011)+({Measure:Quantity}-1)*if({Backup Heating System Fuel}=6,-0.004,-0.016)","0.222+(1*{Measure:Quantity}-1)*0.089","10*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*2.3+(1*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*0.82","if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*2.3+(1*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*0.82","if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*2.3+(1*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*0.82","if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*2.3+(1*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*0.82","if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*2.3+(1*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*0.82",null,"2021-07-01","2022-06-30",18,1,1,0.36899999999999999,0.51200000000000001,6.6000000000000003E-2,5.1999999999999998E-2,1,1,1,0.33,1.6E-2,null,"{Measure:Quantity}",0,"{Backup Heating System Fuel}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",2.6,"",null,{"$f":"IF(AS61=6,717,165)+IF(AS61=0,108,0)+(AU61-1)*(IF(AS61=6,302,113)+IF(AS61=0,38,0))","v":273},0,0,0,0,0,{"$f":"IF(AS61=6,0.031,0.011)+(AU61-1)*IF(AS61=6,-0.004,-0.016)","v":1.0999999999999999E-2},{"$f":"0.222+(1*AU61-1)*0.089","v":0.222},{"$f":"10*IF(AS61=1,1,IF(AS61=0,0.29,0))*2.3+(1*AU61-1)*IF(AS61=1,1,IF(AS61=0,0.29,0))*0.82","v":6.669999999999999},{"$f":"IF(AS61=2,1,IF(AS61=0,0.13,0))*2.3+(1*AU61-1)*IF(AS61=2,1,IF(AS61=0,0.13,0))*0.82","v":0.29899999999999999},{"$f":"IF(AS61=3,1,IF(AS61=0,0.41,0))*2.3+(1*AU61-1)*IF(AS61=3,1,IF(AS61=0,0.41,0))*0.82","v":0.94299999999999984},{"$f":"IF(AS61=4,1,IF(AS61=0,0,0))*2.3+(1*AU61-1)*IF(AS61=4,1,IF(AS61=0,0,0))*0.82","v":0},{"$f":"IF(AS61=5,1,IF(AS61=0,0.01,0))*2.3+(1*AU61-1)*IF(AS61=5,1,IF(AS61=0,0.01,0))*0.82","v":2.3E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL61,BR61,BS61,BT61,BU61,BV61,BW61,BX61,BY61,BZ61,AE61,AH61,AI61,AJ61,AK61,AL61,AM61,AN61,AO61,AP61,CA61,CB61)","v":421.01751789966289},530.16969401723372,144.73884874462527,455.43448452552423,0,202.85987865189787,7.2370329456625022,0,0,{"$f":"SUMPRODUCT(CC61:CK61,--(CC61:CK61>0))","v":1761.4574567846066},{"$f":"-SUMPRODUCT(CC61:CK61,--(CC61:CK61<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,2.5827821946988365,1,{"$f":"500","v":500},null,"Electric","y",null,"X=682","X=500","X=if(AU61=6,717,165)+if(AU61=0,108,0)+(AS61-1)*(if(AU61=6,302,113)+if(AU61=0,38,0))",0,0,0,0,0,"X=if(AU61=6,0.031,0.011)+(AS61-1)*if(AU61=6,-0.004,-0.016)","X=0.222+(1*AS61-1)*0.089","X=10*if(AU61=1,1,if(AU61=0,0.29,0))*2.3+(1*AS61-1)*if(AU61=1,1,if(AU61=0,0.29,0))*0.82","X=if(AU61=2,1,if(AU61=0,0.13,0))*2.3+(1*AS61-1)*if(AU61=2,1,if(AU61=0,0.13,0))*0.82","X=if(AU61=3,1,if(AU61=0,0.41,0))*2.3+(1*AS61-1)*if(AU61=3,1,if(AU61=0,0.41,0))*0.82","X=if(AU61=4,1,if(AU61=0,0,0))*2.3+(1*AS61-1)*if(AU61=4,1,if(AU61=0,0,0))*0.82","X=if(AU61=5,1,if(AU61=0,0.01,0))*2.3+(1*AS61-1)*if(AU61=5,1,if(AU61=0,0.01,0))*0.82",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:DT61,$EG61:$IV61),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:DU61,$EG61:$IV61),0)),\"\")","v":"{Backup Heating System Fuel}"},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:DV61,$EG61:$IV61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:DW61,$EG61:$IV61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:DX61,$EG61:$IV61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:DY61,$EG61:$IV61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:DZ61,$EG61:$IV61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:EA61,$EG61:$IV61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:EB61,$EG61:$IV61),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG61:$IV61,MATCH(0,COUNTIF($DR61:EC61,$EG61:$IV61),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","","{Backup Heating System Fuel}","","","","","","","","{Backup Heating System Fuel}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","",null,2]
["C&I HVAC - High Performance Heat Pumps","DHP Lost Opportunity 2 Zones","DHP2L","2021-07-01","2022-06-30","Per Measure",682,0,"Per Measure",750,0,"2021-07-01","2022-06-30","Calculated","if({Backup Heating System Fuel}=6,717,165)+if({Backup Heating System Fuel}=0,108,0)+(2*{Measure:Quantity}-1)*(if({Backup Heating System Fuel}=6,302,113)+if({Backup Heating System Fuel}=0,38,0))",null,null,null,null,null,"if({Backup Heating System Fuel}=6,0.031,0.011)+(2*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=6,-0.004,-0.016)","0.222+(2*{Measure:Quantity}-1)*0.089","10*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*2.3+(2*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*0.82","if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*2.3+(2*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*0.82","if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*2.3+(2*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*0.82","if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*2.3+(2*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*0.82","if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*2.3+(2*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*0.82",null,"2021-07-01","2022-06-30",18,1,1,0.36899999999999999,0.51200000000000001,6.6000000000000003E-2,5.1999999999999998E-2,1,1,1,0.33,1.6E-2,null,"{Measure:Quantity}",0,"{Backup Heating System Fuel}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS62=6,717,165)+IF(AS62=0,108,0)+(2*AU62-1)*(IF(AS62=6,302,113)+IF(AS62=0,38,0))","v":424},0,0,0,0,0,{"$f":"IF(AS62=6,0.031,0.011)+(2*AU62-1)*IF(AS62=6,-0.004,-0.016)","v":-5.000000000000001E-3},{"$f":"0.222+(2*AU62-1)*0.089","v":0.311},{"$f":"10*IF(AS62=1,1,IF(AS62=0,0.29,0))*2.3+(2*AU62-1)*IF(AS62=1,1,IF(AS62=0,0.29,0))*0.82","v":6.9077999999999991},{"$f":"IF(AS62=2,1,IF(AS62=0,0.13,0))*2.3+(2*AU62-1)*IF(AS62=2,1,IF(AS62=0,0.13,0))*0.82","v":0.40559999999999996},{"$f":"IF(AS62=3,1,IF(AS62=0,0.41,0))*2.3+(2*AU62-1)*IF(AS62=3,1,IF(AS62=0,0.41,0))*0.82","v":1.2791999999999999},{"$f":"IF(AS62=4,1,IF(AS62=0,0,0))*2.3+(2*AU62-1)*IF(AS62=4,1,IF(AS62=0,0,0))*0.82","v":0},{"$f":"IF(AS62=5,1,IF(AS62=0,0.01,0))*2.3+(2*AU62-1)*IF(AS62=5,1,IF(AS62=0,0.01,0))*0.82","v":3.1199999999999999E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL62,BR62,BS62,BT62,BU62,BV62,BW62,BX62,BY62,BZ62,AE62,AH62,AI62,AJ62,AK62,AL62,AM62,AN62,AO62,AP62,CA62,CB62)","v":653.88801314819432},654.02081106224341,149.89910335204237,617.80677900853732,0,275.18383538866146,9.81719251759435,0,0,{"$f":"SUMPRODUCT(CC62:CK62,--(CC62:CK62>0))","v":2360.6157344772732},{"$f":"-SUMPRODUCT(CC62:CK62,--(CC62:CK62<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,3.1474876459696977,1,{"$f":"750","v":750},null,"Electric","y",null,"X=682","X=750","X=if(AU62=6,717,165)+if(AU62=0,108,0)+(2*AS62-1)*(if(AU62=6,302,113)+if(AU62=0,38,0))",0,0,0,0,0,"X=if(AU62=6,0.031,0.011)+(2*AS62-1)*if(AU62=6,-0.004,-0.016)","X=0.222+(2*AS62-1)*0.089","X=10*if(AU62=1,1,if(AU62=0,0.29,0))*2.3+(2*AS62-1)*if(AU62=1,1,if(AU62=0,0.29,0))*0.82","X=if(AU62=2,1,if(AU62=0,0.13,0))*2.3+(2*AS62-1)*if(AU62=2,1,if(AU62=0,0.13,0))*0.82","X=if(AU62=3,1,if(AU62=0,0.41,0))*2.3+(2*AS62-1)*if(AU62=3,1,if(AU62=0,0.41,0))*0.82","X=if(AU62=4,1,if(AU62=0,0,0))*2.3+(2*AS62-1)*if(AU62=4,1,if(AU62=0,0,0))*0.82","X=if(AU62=5,1,if(AU62=0,0.01,0))*2.3+(2*AS62-1)*if(AU62=5,1,if(AU62=0,0.01,0))*0.82",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:DT62,$EG62:$IV62),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:DU62,$EG62:$IV62),0)),\"\")","v":"{Backup Heating System Fuel}"},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:DV62,$EG62:$IV62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:DW62,$EG62:$IV62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:DX62,$EG62:$IV62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:DY62,$EG62:$IV62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:DZ62,$EG62:$IV62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:EA62,$EG62:$IV62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:EB62,$EG62:$IV62),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG62:$IV62,MATCH(0,COUNTIF($DR62:EC62,$EG62:$IV62),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","","{Backup Heating System Fuel}","","","","","","","","{Backup Heating System Fuel}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","",null,2]
["C&I HVAC - High Performance Heat Pumps","DHP Lost Opportunity 3 Zones","DHP3L","2021-07-01","2022-06-30","Per Measure",682,0,"Per Measure",1000,0,"2021-07-01","2022-06-30","Calculated","if({Backup Heating System Fuel}=6,717,165)+if({Backup Heating System Fuel}=0,108,0)+(3*{Measure:Quantity}-1)*(if({Backup Heating System Fuel}=6,302,113)+if({Backup Heating System Fuel}=0,38,0))",null,null,null,null,null,"if({Backup Heating System Fuel}=6,0.031,0.011)+(3*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=6,-0.004,-0.016)","0.222+(3*{Measure:Quantity}-1)*0.089","10*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*2.3+(3*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*0.82","if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*2.3+(3*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*0.82","if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*2.3+(3*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*0.82","if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*2.3+(3*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*0.82","if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*2.3+(3*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*0.82",null,"2021-07-01","2022-06-30",18,1,1,0.36899999999999999,0.51200000000000001,6.6000000000000003E-2,5.1999999999999998E-2,1,1,1,0.33,1.6E-2,null,"{Measure:Quantity}",0,"{Backup Heating System Fuel}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS63=6,717,165)+IF(AS63=0,108,0)+(3*AU63-1)*(IF(AS63=6,302,113)+IF(AS63=0,38,0))","v":575},0,0,0,0,0,{"$f":"IF(AS63=6,0.031,0.011)+(3*AU63-1)*IF(AS63=6,-0.004,-0.016)","v":-2.1000000000000001E-2},{"$f":"0.222+(3*AU63-1)*0.089","v":0.4},{"$f":"10*IF(AS63=1,1,IF(AS63=0,0.29,0))*2.3+(3*AU63-1)*IF(AS63=1,1,IF(AS63=0,0.29,0))*0.82","v":7.1455999999999991},{"$f":"IF(AS63=2,1,IF(AS63=0,0.13,0))*2.3+(3*AU63-1)*IF(AS63=2,1,IF(AS63=0,0.13,0))*0.82","v":0.51219999999999999},{"$f":"IF(AS63=3,1,IF(AS63=0,0.41,0))*2.3+(3*AU63-1)*IF(AS63=3,1,IF(AS63=0,0.41,0))*0.82","v":1.6153999999999997},{"$f":"IF(AS63=4,1,IF(AS63=0,0,0))*2.3+(3*AU63-1)*IF(AS63=4,1,IF(AS63=0,0,0))*0.82","v":0},{"$f":"IF(AS63=5,1,IF(AS63=0,0.01,0))*2.3+(3*AU63-1)*IF(AS63=5,1,IF(AS63=0,0.01,0))*0.82","v":3.9399999999999998E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL63,BR63,BS63,BT63,BU63,BV63,BW63,BX63,BY63,BZ63,AE63,AH63,AI63,AJ63,AK63,AL63,AM63,AN63,AO63,AP63,CA63,CB63)","v":886.75850839672614},777.87192810725276,155.05935795945939,780.17907349155018,0,347.507792125425,12.397352089526198,0,0,{"$f":"SUMPRODUCT(CC63:CK63,--(CC63:CK63>0))","v":2959.7740121699399},{"$f":"-SUMPRODUCT(CC63:CK63,--(CC63:CK63<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,2.9597740121699401,1,{"$f":"1000","v":1000},null,"Electric","y",null,"X=682","X=1000","X=if(AU63=6,717,165)+if(AU63=0,108,0)+(3*AS63-1)*(if(AU63=6,302,113)+if(AU63=0,38,0))",0,0,0,0,0,"X=if(AU63=6,0.031,0.011)+(3*AS63-1)*if(AU63=6,-0.004,-0.016)","X=0.222+(3*AS63-1)*0.089","X=10*if(AU63=1,1,if(AU63=0,0.29,0))*2.3+(3*AS63-1)*if(AU63=1,1,if(AU63=0,0.29,0))*0.82","X=if(AU63=2,1,if(AU63=0,0.13,0))*2.3+(3*AS63-1)*if(AU63=2,1,if(AU63=0,0.13,0))*0.82","X=if(AU63=3,1,if(AU63=0,0.41,0))*2.3+(3*AS63-1)*if(AU63=3,1,if(AU63=0,0.41,0))*0.82","X=if(AU63=4,1,if(AU63=0,0,0))*2.3+(3*AS63-1)*if(AU63=4,1,if(AU63=0,0,0))*0.82","X=if(AU63=5,1,if(AU63=0,0.01,0))*2.3+(3*AS63-1)*if(AU63=5,1,if(AU63=0,0.01,0))*0.82",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:DT63,$EG63:$IV63),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:DU63,$EG63:$IV63),0)),\"\")","v":"{Backup Heating System Fuel}"},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:DV63,$EG63:$IV63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:DW63,$EG63:$IV63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:DX63,$EG63:$IV63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:DY63,$EG63:$IV63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:DZ63,$EG63:$IV63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:EA63,$EG63:$IV63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:EB63,$EG63:$IV63),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG63:$IV63,MATCH(0,COUNTIF($DR63:EC63,$EG63:$IV63),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","","{Backup Heating System Fuel}","","","","","","","","{Backup Heating System Fuel}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","",null,2]
["C&I HVAC - High Performance Heat Pumps","DHP Lost Opportunity 4 Zones","DHP4L","2021-07-01","2022-06-30","Per Measure",682,0,"Per Measure",1250,0,"2021-07-01","2022-06-30","Calculated","if({Backup Heating System Fuel}=6,717,165)+if({Backup Heating System Fuel}=0,108,0)+(4*{Measure:Quantity}-1)*(if({Backup Heating System Fuel}=6,302,113)+if({Backup Heating System Fuel}=0,38,0))",null,null,null,null,null,"if({Backup Heating System Fuel}=6,0.031,0.011)+(4*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=6,-0.004,-0.016)","0.222+(4*{Measure:Quantity}-1)*0.089","10*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*2.3+(4*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.29,0))*0.82","if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*2.3+(4*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.13,0))*0.82","if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*2.3+(4*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.41,0))*0.82","if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*2.3+(4*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0,0))*0.82","if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*2.3+(4*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.01,0))*0.82",null,"2021-07-01","2022-06-30",18,1,1,0.36899999999999999,0.51200000000000001,6.6000000000000003E-2,5.1999999999999998E-2,1,1,1,0.33,1.6E-2,null,"{Measure:Quantity}",0,"{Backup Heating System Fuel}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS64=6,717,165)+IF(AS64=0,108,0)+(4*AU64-1)*(IF(AS64=6,302,113)+IF(AS64=0,38,0))","v":726},0,0,0,0,0,{"$f":"IF(AS64=6,0.031,0.011)+(4*AU64-1)*IF(AS64=6,-0.004,-0.016)","v":-3.7000000000000005E-2},{"$f":"0.222+(4*AU64-1)*0.089","v":0.48899999999999999},{"$f":"10*IF(AS64=1,1,IF(AS64=0,0.29,0))*2.3+(4*AU64-1)*IF(AS64=1,1,IF(AS64=0,0.29,0))*0.82","v":7.3833999999999991},{"$f":"IF(AS64=2,1,IF(AS64=0,0.13,0))*2.3+(4*AU64-1)*IF(AS64=2,1,IF(AS64=0,0.13,0))*0.82","v":0.61880000000000002},{"$f":"IF(AS64=3,1,IF(AS64=0,0.41,0))*2.3+(4*AU64-1)*IF(AS64=3,1,IF(AS64=0,0.41,0))*0.82","v":1.9515999999999998},{"$f":"IF(AS64=4,1,IF(AS64=0,0,0))*2.3+(4*AU64-1)*IF(AS64=4,1,IF(AS64=0,0,0))*0.82","v":0},{"$f":"IF(AS64=5,1,IF(AS64=0,0.01,0))*2.3+(4*AU64-1)*IF(AS64=5,1,IF(AS64=0,0.01,0))*0.82","v":4.7599999999999996E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL64,BR64,BS64,BT64,BU64,BV64,BW64,BX64,BY64,BZ64,AE64,AH64,AI64,AJ64,AK64,AL64,AM64,AN64,AO64,AP64,CA64,CB64)","v":1119.6290036452576},901.72304515226222,160.21961256687649,942.55136797456328,0,419.83174886218865,14.977511661458047,0,0,{"$f":"SUMPRODUCT(CC64:CK64,--(CC64:CK64>0))","v":3558.9322898626065},{"$f":"-SUMPRODUCT(CC64:CK64,--(CC64:CK64<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,2.8471458318900851,1,{"$f":"1250","v":1250},null,"Electric","y",null,"X=682","X=1250","X=if(AU64=6,717,165)+if(AU64=0,108,0)+(4*AS64-1)*(if(AU64=6,302,113)+if(AU64=0,38,0))",0,0,0,0,0,"X=if(AU64=6,0.031,0.011)+(4*AS64-1)*if(AU64=6,-0.004,-0.016)","X=0.222+(4*AS64-1)*0.089","X=10*if(AU64=1,1,if(AU64=0,0.29,0))*2.3+(4*AS64-1)*if(AU64=1,1,if(AU64=0,0.29,0))*0.82","X=if(AU64=2,1,if(AU64=0,0.13,0))*2.3+(4*AS64-1)*if(AU64=2,1,if(AU64=0,0.13,0))*0.82","X=if(AU64=3,1,if(AU64=0,0.41,0))*2.3+(4*AS64-1)*if(AU64=3,1,if(AU64=0,0.41,0))*0.82","X=if(AU64=4,1,if(AU64=0,0,0))*2.3+(4*AS64-1)*if(AU64=4,1,if(AU64=0,0,0))*0.82","X=if(AU64=5,1,if(AU64=0,0.01,0))*2.3+(4*AS64-1)*if(AU64=5,1,if(AU64=0,0.01,0))*0.82",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:DT64,$EG64:$IV64),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:DU64,$EG64:$IV64),0)),\"\")","v":"{Backup Heating System Fuel}"},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:DV64,$EG64:$IV64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:DW64,$EG64:$IV64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:DX64,$EG64:$IV64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:DY64,$EG64:$IV64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:DZ64,$EG64:$IV64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:EA64,$EG64:$IV64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:EB64,$EG64:$IV64),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG64:$IV64,MATCH(0,COUNTIF($DR64:EC64,$EG64:$IV64),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","","{Backup Heating System Fuel}","","","","","","","","{Backup Heating System Fuel}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","",null,2]
["C&I HVAC - High Performance Heat Pumps","Ductless Heat Pump Multi-Family","MPDHPNC","2021-07-01","2022-06-30","Per Measure",682,0,"Calculated","{Measure:Quantity}*(500+({Number of Zones}-1)*250)",0,"2021-07-01","2022-06-30","Calculated","if({Backup Heating System Fuel}=6,354,178)+if({Backup Heating System Fuel}=0,35,0)+({Number of Zones}*{Measure:Quantity}-1)*(if({Backup Heating System Fuel}=6,302,113)+if({Backup Heating System Fuel}=0,38,0))",null,null,null,null,null,"if({Backup Heating System Fuel}=6,0.013,0.001)+({Number of Zones}*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=6,-0.004,-0.016)","0.111+({Number of Zones}*{Measure:Quantity}-1)*0.089","10*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.11,0))*0.75+({Number of Zones}*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=1,1,if({Backup Heating System Fuel}=0,0.11,0))*0.82","if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.17,0))*0.75+({Number of Zones}*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=2,1,if({Backup Heating System Fuel}=0,0.17,0))*0.82","if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.68,0))*0.75+({Number of Zones}*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=3,1,if({Backup Heating System Fuel}=0,0.68,0))*0.82","if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0.01,0))*0.75+({Number of Zones}*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=4,1,if({Backup Heating System Fuel}=0,0.01,0))*0.82","if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.02,0))*0.75+({Number of Zones}*{Measure:Quantity}-1)*if({Backup Heating System Fuel}=5,1,if({Backup Heating System Fuel}=0,0.02,0))*0.82",null,"2021-07-01","2022-06-30",18,1,1,0.38700000000000001,0.53,4.5999999999999999E-2,3.6999999999999998E-2,1,1,1,0.11,0.01,null,"{Measure:Quantity}",1,"{Number of Zones}",1,"{Backup Heating System Fuel}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW65=6,354,178)+IF(AW65=0,35,0)+(AU65*AS65-1)*(IF(AW65=6,302,113)+IF(AW65=0,38,0))","v":213},0,0,0,0,0,{"$f":"IF(AW65=6,0.013,0.001)+(AU65*AS65-1)*IF(AW65=6,-0.004,-0.016)","v":1E-3},{"$f":"0.111+(AU65*AS65-1)*0.089","v":0.111},{"$f":"10*IF(AW65=1,1,IF(AW65=0,0.11,0))*0.75+(AU65*AS65-1)*IF(AW65=1,1,IF(AW65=0,0.11,0))*0.82","v":0.82500000000000007},{"$f":"IF(AW65=2,1,IF(AW65=0,0.17,0))*0.75+(AU65*AS65-1)*IF(AW65=2,1,IF(AW65=0,0.17,0))*0.82","v":0.1275},{"$f":"IF(AW65=3,1,IF(AW65=0,0.68,0))*0.75+(AU65*AS65-1)*IF(AW65=3,1,IF(AW65=0,0.68,0))*0.82","v":0.51},{"$f":"IF(AW65=4,1,IF(AW65=0,0.01,0))*0.75+(AU65*AS65-1)*IF(AW65=4,1,IF(AW65=0,0.01,0))*0.82","v":7.4999999999999997E-3},{"$f":"IF(AW65=5,1,IF(AW65=0,0.02,0))*0.75+(AU65*AS65-1)*IF(AW65=5,1,IF(AW65=0,0.02,0))*0.82","v":1.4999999999999999E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL65,BR65,BS65,BT65,BU65,BV65,BW65,BX65,BY65,BZ65,AE65,AH65,AI65,AJ65,AK65,AL65,AM65,AN65,AO65,AP65,CA65,CB65)","v":330.55246889527928},245.52940747519429,17.90248129150163,246.31133309439807,4.23839074417769,86.503794408418003,4.7198040949972837,0,0,{"$f":"SUMPRODUCT(CC65:CK65,--(CC65:CK65>0))","v":935.75768000396613},{"$f":"-SUMPRODUCT(CC65:CK65,--(CC65:CK65<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,1.3720787096832348,1,{"$f":"AS65*(500+(AU65-1)*250)","v":500},null,"Electric","y",null,"X=682","X=AS65*(500+(AU65-1)*250)","X=if(AW65=6,354,178)+if(AW65=0,35,0)+(AU65*AS65-1)*(if(AW65=6,302,113)+if(AW65=0,38,0))",0,0,0,0,0,"X=if(AW65=6,0.013,0.001)+(AU65*AS65-1)*if(AW65=6,-0.004,-0.016)","X=0.111+(AU65*AS65-1)*0.089","X=10*if(AW65=1,1,if(AW65=0,0.11,0))*0.75+(AU65*AS65-1)*if(AW65=1,1,if(AW65=0,0.11,0))*0.82","X=if(AW65=2,1,if(AW65=0,0.17,0))*0.75+(AU65*AS65-1)*if(AW65=2,1,if(AW65=0,0.17,0))*0.82","X=if(AW65=3,1,if(AW65=0,0.68,0))*0.75+(AU65*AS65-1)*if(AW65=3,1,if(AW65=0,0.68,0))*0.82","X=if(AW65=4,1,if(AW65=0,0.01,0))*0.75+(AU65*AS65-1)*if(AW65=4,1,if(AW65=0,0.01,0))*0.82","X=if(AW65=5,1,if(AW65=0,0.02,0))*0.75+(AU65*AS65-1)*if(AW65=5,1,if(AW65=0,0.02,0))*0.82",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:DT65,$EG65:$IV65),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:DU65,$EG65:$IV65),0)),\"\")","v":"{Number of Zones}"},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:DV65,$EG65:$IV65),0)),\"\")","v":"{Backup Heating System Fuel}"},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:DW65,$EG65:$IV65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:DX65,$EG65:$IV65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:DY65,$EG65:$IV65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:DZ65,$EG65:$IV65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:EA65,$EG65:$IV65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:EB65,$EG65:$IV65),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG65:$IV65,MATCH(0,COUNTIF($DR65:EC65,$EG65:$IV65),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","{Number of Zones}","","","","","","","","","{Measure:Quantity}","{Number of Zones}","{Number of Zones}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","","{Measure:Quantity}","{Backup Heating System Fuel}","","","","","","","{Backup Heating System Fuel}","{Number of Zones}","","","","","","","","","{Number of Zones}","{Measure:Quantity}","{Number of Zones}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Number of Zones}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Number of Zones}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Number of Zones}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","{Number of Zones}","{Measure:Quantity}","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","{Backup Heating System Fuel}","{Backup Heating System Fuel}","","","","","","","","","","",null,3]
["C&I HVAC - High Performance VRF Retrofits","Variable Refrigerant Flow - Single Phase Retrofit","VRFSPR","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Square Feet Served}*{Cost per SQFT}",0,"Calculated","{Measure:Quantity}*{Square Feet Served}*4",0,"2020-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{SEER_base}-1/{SEER})*829+{Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-3.412/{HSPF}))",null,null,"{Measure:Quantity} *Max({Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-3.412/{HSPF})/1600,{Cooling Capacity (Btu/h)}/1000*(1/{SEER_base}-1/{SEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-3.412/{HSPF})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{SEER_base}-1/{SEER})*{Factor:SummerCF})","if({Existing Heating Fuel}=1,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)*10","if({Existing Heating Fuel}=2,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=3,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=4,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=5,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)",null,"2020-07-01","2022-06-30",20,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.25,0,null,"{Measure:Quantity}",1,"{Square Feet Served}",2000,"{Cost per SQFT}",11.33,"{SEER_base}",50000,"{SEER}",12.5,"{Existing Heating Fuel}",17,"{COP_base}",6,"{HSPF}",1,"{Cooling Capacity (Btu/h)}",10,"",null,{"$f":"AS66 * (AY66/1000*(1/BA66-1/BC66)*829+AU66*47.4/3.412*(IF(BE66<>6,0,1/BG66)-3.412/BI66))","v":19182.055444452108},0,0,{"$f":"AS66 *MAX(AU66*47.4/3.412*(IF(BE66<>6,0,1/BG66)-3.412/BI66)/1600,AY66/1000*(1/BA66-1/BC66))","v":11.440181711606096},0,0,{"$f":"AS66 * (AU66*47.4/3.412*(IF(BE66<>6,0,1/BG66)-3.412/BI66)/1600*AF66)","v":4.8048763188745598},{"$f":"AS66 * (AY66/1000*(1/BA66-1/BC66)*AG66)","v":0.37800000000000006},{"$f":"IF(BE66=1,AS66 * AU66*47.4/1000*1/BG66,0)*10","v":0},{"$f":"IF(BE66=2,AS66 * AU66*47.4/1000*1/BG66,0)","v":0},{"$f":"IF(BE66=3,AS66 * AU66*47.4/1000*1/BG66,0)","v":0},{"$f":"IF(BE66=4,AS66 * AU66*47.4/1000*1/BG66,0)","v":0},{"$f":"IF(BE66=5,AS66 * AU66*47.4/1000*1/BG66,0)","v":0},0,null,"Com","Default DR",{"$f":"Benefits(BL66,BR66,BS66,BT66,BU66,BV66,BW66,BX66,BY66,BZ66,AE66,AH66,AI66,AJ66,AK66,AL66,AM66,AN66,AO66,AP66,CA66,CB66)","v":31919.455521816646},23538.098660226562,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC66:CK66,--(CC66:CK66>0))","v":55457.554182043212},{"$f":"-SUMPRODUCT(CC66:CK66,--(CC66:CK66<0))","v":0},null,{"$f":"AS66*AU66*AW66","v":22660},null,null,22660,1,2.4473766188015538,1,{"$f":"AS66*AU66*4","v":8000},null,"RGGI","y",null,"X=AS66*AU66*AW66","X=AS66*AU66*4","X=AS66 * (BI66/1000*(1/AY66-1/BA66)*829+AU66*47.4/3.412*(if(BC66<>6,0,1/BE66)-3.412/BG66))",0,0,"X=AS66 *Max(AU66*47.4/3.412*(if(BC66<>6,0,1/BE66)-3.412/BG66)/1600,BI66/1000*(1/AY66-1/BA66))",0,0,"X=AS66 * (AU66*47.4/3.412*(if(BC66<>6,0,1/BE66)-3.412/BG66)/1600*AF66)","X=AS66 * (BI66/1000*(1/AY66-1/BA66)*AG66)","X=if(BC66=1,AS66 * AU66*47.4/1000*1/BE66,0)*10","X=if(BC66=2,AS66 * AU66*47.4/1000*1/BE66,0)","X=if(BC66=3,AS66 * AU66*47.4/1000*1/BE66,0)","X=if(BC66=4,AS66 * AU66*47.4/1000*1/BE66,0)","X=if(BC66=5,AS66 * AU66*47.4/1000*1/BE66,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:DT66,$EG66:$IV66),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:DU66,$EG66:$IV66),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:DV66,$EG66:$IV66),0)),\"\")","v":"{Cost per SQFT}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:DW66,$EG66:$IV66),0)),\"\")","v":"{SEER_base}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:DX66,$EG66:$IV66),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:DY66,$EG66:$IV66),0)),\"\")","v":"{Existing Heating Fuel}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:DZ66,$EG66:$IV66),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:EA66,$EG66:$IV66),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:EB66,$EG66:$IV66),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG66:$IV66,MATCH(0,COUNTIF($DR66:EC66,$EG66:$IV66),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","{Cost per SQFT}","","","","","","","","{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Square Feet Served}","{SEER_base}","{SEER}","{Square Feet Served}","{Existing Heating Fuel}","{COP_base}","{HSPF}","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Existing Heating Fuel}","{COP_base}","{HSPF}","{Cooling Capacity (Btu/h)}","{SEER_base}","{SEER}","","","{Measure:Quantity}","{Square Feet Served}","{Existing Heating Fuel}","{COP_base}","{HSPF}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Square Feet Served}","{SEER_base}","{SEER}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","","","","","","","","","","",null,9]
["C&I HVAC - High Performance VRF Retrofits","Variable Refrigerant Flow - With Heat Recovery Retrofit","VRFWHRR","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Square Feet Served}*{Cost per SQFT}",0,"Calculated","{Measure:Quantity}*{Square Feet Served}*6",0,"2020-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*829+{Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-1/{COP}))",null,null,"{Measure:Quantity} *Max({Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600,{Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*{Factor:SummerCF})","if({Existing Heating Fuel}=1,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)*10","if({Existing Heating Fuel}=2,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=3,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=4,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=5,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)",null,"2020-07-01","2022-06-30",20,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.25,0,null,"{Measure:Quantity}",1,"{Square Feet Served}",6330,"{Cost per SQFT}",13.33,"{IEER_base}",141000,"{IEER}",9.5,"{Existing Heating Fuel}",21,"{COP_base}",3,"{COP}",0.8,"{Cooling Capacity (Btu/h)}",3.78,"",null,{"$f":"AS67 * (AY67/1000*(1/BA67-1/BC67)*829+AU67*47.4/3.412*(IF(BE67<>6,0,1/BG67)-1/BI67))","v":-16525.868331438211},0,0,{"$f":"AS67 *MAX(AU67*47.4/3.412*(IF(BE67<>6,0,1/BG67)-1/BI67)/1600,AY67/1000*(1/BA67-1/BC67))","v":8.1278195488721803},0,0,{"$f":"AS67 * (AU67*47.4/3.412*(IF(BE67<>6,0,1/BG67)-1/BI67)/1600*AF67)","v":-6.1067555685814776},{"$f":"AS67 * (AY67/1000*(1/BA67-1/BC67)*AG67)","v":2.9016315789473683},{"$f":"IF(BE67=1,AS67 * AU67*47.4/1000*1/BG67,0)*10","v":0},{"$f":"IF(BE67=2,AS67 * AU67*47.4/1000*1/BG67,0)","v":0},{"$f":"IF(BE67=3,AS67 * AU67*47.4/1000*1/BG67,0)","v":375.05249999999995},{"$f":"IF(BE67=4,AS67 * AU67*47.4/1000*1/BG67,0)","v":0},{"$f":"IF(BE67=5,AS67 * AU67*47.4/1000*1/BG67,0)","v":0},0,null,"Com","Default DR",{"$f":"Benefits(BL67,BR67,BS67,BT67,BU67,BV67,BW67,BX67,BY67,BZ67,AE67,AH67,AI67,AJ67,AK67,AL67,AM67,AN67,AO67,AP67,CA67,CB67)","v":-27499.48881611144},-21945.271143881833,0,203509.29402786682,0,0,0,0,0,{"$f":"SUMPRODUCT(CC67:CK67,--(CC67:CK67>0))","v":203509.29402786682},{"$f":"-SUMPRODUCT(CC67:CK67,--(CC67:CK67<0))","v":49444.759959993273},null,{"$f":"AS67*AU67*AW67","v":84378.9},null,null,133823.65995999327,1,1.5207273070300584,1,{"$f":"AS67*AU67*6","v":37980},null,"RGGI","y",null,"X=AS67*AU67*AW67","X=AS67*AU67*6","X=AS67 * (BI67/1000*(1/AY67-1/BA67)*829+AU67*47.4/3.412*(if(BC67<>6,0,1/BE67)-1/BG67))",0,0,"X=AS67 *Max(AU67*47.4/3.412*(if(BC67<>6,0,1/BE67)-1/BG67)/1600,BI67/1000*(1/AY67-1/BA67))",0,0,"X=AS67 * (AU67*47.4/3.412*(if(BC67<>6,0,1/BE67)-1/BG67)/1600*AF67)","X=AS67 * (BI67/1000*(1/AY67-1/BA67)*AG67)","X=if(BC67=1,AS67 * AU67*47.4/1000*1/BE67,0)*10","X=if(BC67=2,AS67 * AU67*47.4/1000*1/BE67,0)","X=if(BC67=3,AS67 * AU67*47.4/1000*1/BE67,0)","X=if(BC67=4,AS67 * AU67*47.4/1000*1/BE67,0)","X=if(BC67=5,AS67 * AU67*47.4/1000*1/BE67,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:DT67,$EG67:$IV67),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:DU67,$EG67:$IV67),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:DV67,$EG67:$IV67),0)),\"\")","v":"{Cost per SQFT}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:DW67,$EG67:$IV67),0)),\"\")","v":"{IEER_base}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:DX67,$EG67:$IV67),0)),\"\")","v":"{IEER}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:DY67,$EG67:$IV67),0)),\"\")","v":"{Existing Heating Fuel}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:DZ67,$EG67:$IV67),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:EA67,$EG67:$IV67),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:EB67,$EG67:$IV67),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG67:$IV67,MATCH(0,COUNTIF($DR67:EC67,$EG67:$IV67),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","{Cost per SQFT}","","","","","","","","{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Square Feet Served}","{Existing Heating Fuel}","{COP_base}","{COP}","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Existing Heating Fuel}","{COP_base}","{COP}","{Cooling Capacity (Btu/h)}","{IEER_base}","{IEER}","","","{Measure:Quantity}","{Square Feet Served}","{Existing Heating Fuel}","{COP_base}","{COP}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","","","","","","","","","","",null,9]
["C&I HVAC - High Performance VRF Retrofits","Variable Refrigerant Flow - Without Heat Recovery Retrofit","VRFWOHRR","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Square Feet Served}*{Cost per SQFT}",0,"Calculated","{Measure:Quantity}*{Square Feet Served}*4",0,"2020-07-01","2022-06-30","Calculated","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*829+{Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-1/{COP}))",null,null,"{Measure:Quantity} *Max({Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600,{Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER}))",null,null,"{Measure:Quantity} * ({Square Feet Served}*47.4/3.412*(if({Existing Heating Fuel}<>6,0,1/{COP_base})-1/{COP})/1600*{Factor:WinterCF})","{Measure:Quantity} * ({Cooling Capacity (Btu/h)}/1000*(1/{IEER_base}-1/{IEER})*{Factor:SummerCF})","if({Existing Heating Fuel}=1,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)*10","if({Existing Heating Fuel}=2,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=3,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=4,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)","if({Existing Heating Fuel}=5,{Measure:Quantity} * {Square Feet Served}*47.4/1000*1/{COP_base},0)",null,"2020-07-01","2022-06-30",20,0.42,0.35699999999999998,0.17,0.03,0.62,0.18,1,1.1220000000000001,1,0.25,0,null,"{Measure:Quantity}",1,"{Square Feet Served}",6330,"{Cost per SQFT}",11.57,"{IEER_base}",141000,"{IEER}",9.5,"{Existing Heating Fuel}",21,"{COP_base}",3,"{COP}",0.8,"{Cooling Capacity (Btu/h)}",3.78,"",null,{"$f":"AS68 * (AY68/1000*(1/BA68-1/BC68)*829+AU68*47.4/3.412*(IF(BE68<>6,0,1/BG68)-1/BI68))","v":-16525.868331438211},0,0,{"$f":"AS68 *MAX(AU68*47.4/3.412*(IF(BE68<>6,0,1/BG68)-1/BI68)/1600,AY68/1000*(1/BA68-1/BC68))","v":8.1278195488721803},0,0,{"$f":"AS68 * (AU68*47.4/3.412*(IF(BE68<>6,0,1/BG68)-1/BI68)/1600*AF68)","v":-6.1067555685814776},{"$f":"AS68 * (AY68/1000*(1/BA68-1/BC68)*AG68)","v":2.9016315789473683},{"$f":"IF(BE68=1,AS68 * AU68*47.4/1000*1/BG68,0)*10","v":0},{"$f":"IF(BE68=2,AS68 * AU68*47.4/1000*1/BG68,0)","v":0},{"$f":"IF(BE68=3,AS68 * AU68*47.4/1000*1/BG68,0)","v":375.05249999999995},{"$f":"IF(BE68=4,AS68 * AU68*47.4/1000*1/BG68,0)","v":0},{"$f":"IF(BE68=5,AS68 * AU68*47.4/1000*1/BG68,0)","v":0},0,null,"Com","Default DR",{"$f":"Benefits(BL68,BR68,BS68,BT68,BU68,BV68,BW68,BX68,BY68,BZ68,AE68,AH68,AI68,AJ68,AK68,AL68,AM68,AN68,AO68,AP68,CA68,CB68)","v":-27499.48881611144},-21945.271143881833,0,203509.29402786682,0,0,0,0,0,{"$f":"SUMPRODUCT(CC68:CK68,--(CC68:CK68>0))","v":203509.29402786682},{"$f":"-SUMPRODUCT(CC68:CK68,--(CC68:CK68<0))","v":49444.759959993273},null,{"$f":"AS68*AU68*AW68","v":73238.100000000006},null,null,122682.85995999328,1,1.6588241755550119,1,{"$f":"AS68*AU68*4","v":25320},null,"RGGI","y",null,"X=AS68*AU68*AW68","X=AS68*AU68*4","X=AS68 * (BI68/1000*(1/AY68-1/BA68)*829+AU68*47.4/3.412*(if(BC68<>6,0,1/BE68)-1/BG68))",0,0,"X=AS68 *Max(AU68*47.4/3.412*(if(BC68<>6,0,1/BE68)-1/BG68)/1600,BI68/1000*(1/AY68-1/BA68))",0,0,"X=AS68 * (AU68*47.4/3.412*(if(BC68<>6,0,1/BE68)-1/BG68)/1600*AF68)","X=AS68 * (BI68/1000*(1/AY68-1/BA68)*AG68)","X=if(BC68=1,AS68 * AU68*47.4/1000*1/BE68,0)*10","X=if(BC68=2,AS68 * AU68*47.4/1000*1/BE68,0)","X=if(BC68=3,AS68 * AU68*47.4/1000*1/BE68,0)","X=if(BC68=4,AS68 * AU68*47.4/1000*1/BE68,0)","X=if(BC68=5,AS68 * AU68*47.4/1000*1/BE68,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:DT68,$EG68:$IV68),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:DU68,$EG68:$IV68),0)),\"\")","v":"{Square Feet Served}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:DV68,$EG68:$IV68),0)),\"\")","v":"{Cost per SQFT}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:DW68,$EG68:$IV68),0)),\"\")","v":"{IEER_base}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:DX68,$EG68:$IV68),0)),\"\")","v":"{IEER}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:DY68,$EG68:$IV68),0)),\"\")","v":"{Existing Heating Fuel}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:DZ68,$EG68:$IV68),0)),\"\")","v":"{COP_base}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:EA68,$EG68:$IV68),0)),\"\")","v":"{COP}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:EB68,$EG68:$IV68),0)),\"\")","v":"{Cooling Capacity (Btu/h)}"},{"$f":"IFERROR(INDEX($EG68:$IV68,MATCH(0,COUNTIF($DR68:EC68,$EG68:$IV68),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Square Feet Served}","{Cost per SQFT}","","","","","","","","{Measure:Quantity}","{Square Feet Served}","","","","","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Square Feet Served}","{Existing Heating Fuel}","{COP_base}","{COP}","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Existing Heating Fuel}","{COP_base}","{COP}","{Cooling Capacity (Btu/h)}","{IEER_base}","{IEER}","","","{Measure:Quantity}","{Square Feet Served}","{Existing Heating Fuel}","{COP_base}","{COP}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Square Feet Served}","{IEER_base}","{IEER}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{Cooling Capacity (Btu/h)}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","{Square Feet Served}","{COP_base}","","","","","","","{Existing Heating Fuel}","{Measure:Quantity}","","","","","","","","","","",null,9]
["C&I HVAC - Natural Gas","Modulating Burner Controls for Boilers and Heaters","AF1","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*2.14",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*1.25",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",21,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1000,"{End-Use}",1,"{Annual Hours of Operation}",1,"{Existing Fuel}",2000,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW69<>1,0,AS69 * (AU69 * 0.03 * IF(AY69=1,1565,BA69)) / 1000 * 10)","v":469.5},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL69,BR69,BS69,BT69,BU69,BV69,BW69,BX69,BY69,BZ69,AE69,AH69,AI69,AJ69,AK69,AL69,AM69,AN69,AO69,AP69,CA69,CB69)","v":0},0,11165.226225328717,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC69:CK69,--(CC69:CK69>0))","v":11165.226225328717},{"$f":"-SUMPRODUCT(CC69:CK69,--(CC69:CK69<0))","v":0},null,{"$f":"AS69*AU69*2.14","v":2140},null,null,2140,1,5.2173954323965965,1,{"$f":"AS69*AU69*1.25","v":1250},null,"NG","y",null,"X=AS69*AU69*2.14","X=AS69*AU69*1.25",0,0,0,0,0,0,0,0,"X=if(BA69<>1,0,AS69 * (AU69 * 0.03 * if(AW69=1,1565,AY69)) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:DT69,$EG69:$IV69),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:DU69,$EG69:$IV69),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:DV69,$EG69:$IV69),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:DW69,$EG69:$IV69),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:DX69,$EG69:$IV69),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:DY69,$EG69:$IV69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:DZ69,$EG69:$IV69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:EA69,$EG69:$IV69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:EB69,$EG69:$IV69),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG69:$IV69,MATCH(0,COUNTIF($DR69:EC69,$EG69:$IV69),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G69,FIND(CHAR(160),SUBSTITUTE($G69,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G69,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G69,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Capacity (MBTUH)}","","","","","","","","",{"$f":"IFERROR(MID($J69,FIND(CHAR(160),SUBSTITUTE($J69,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J69,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J69,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}",{"$f":"IFERROR(MID($O69,FIND(CHAR(160),SUBSTITUTE($O69,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O69,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O69,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R69,FIND(CHAR(160),SUBSTITUTE($R69,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R69,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R69,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U69,FIND(CHAR(160),SUBSTITUTE($U69,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U69,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U69,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V69,FIND(CHAR(160),SUBSTITUTE($V69,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V69,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V69,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W69,FIND(CHAR(160),SUBSTITUTE($W69,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W69,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W69,\"{\",CHAR(160),GQ$1))+1),\"\")","v":"{Capacity (MBTUH)}"},"{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}",{"$f":"IFERROR(MID($X69,FIND(CHAR(160),SUBSTITUTE($X69,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X69,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X69,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y69,FIND(CHAR(160),SUBSTITUTE($Y69,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y69,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y69,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z69,FIND(CHAR(160),SUBSTITUTE($Z69,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z69,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z69,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA69,FIND(CHAR(160),SUBSTITUTE($AA69,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA69,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA69,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB69,FIND(CHAR(160),SUBSTITUTE($AB69,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB69,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB69,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,5]
["C&I HVAC - Natural Gas","Boiler Stack Heat Exchanger (Economizer)","AF2","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,2120,1500)",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}/1000*if({Economizer Type}=1,1325,950)",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * if({Economizer Type}=1,0.1,0.05)) / 1000 * 10)",null,null,null,null,null,"2021-05-25","2022-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1000,"{Economizer Type}",0,"{Existing Fuel}",1,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AY70<>1,0,AS70 * (AU70 * 1565 * IF(AW70=1,0.1,0.05)) / 1000 * 10)","v":782.5},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL70,BR70,BS70,BT70,BU70,BV70,BW70,BX70,BY70,BZ70,AE70,AH70,AI70,AJ70,AK70,AL70,AM70,AN70,AO70,AP70,CA70,CB70)","v":0},0,18088.938181332676,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC70:CK70,--(CC70:CK70>0))","v":18088.938181332676},{"$f":"-SUMPRODUCT(CC70:CK70,--(CC70:CK70<0))","v":0},null,{"$f":"AS70*AU70/1000*IF(AW70=1,2120,1500)","v":1500},null,null,1500,1,12.05929212088845,1,{"$f":"AS70*AU70/1000*IF(AW70=1,1325,950)","v":950},null,"NG","y",null,"X=AS70*AU70/1000*if(AW70=1,2120,1500)","X=AS70*AU70/1000*if(AW70=1,1325,950)",0,0,0,0,0,0,0,0,"X=if(AY70<>1,0,AS70 * (AU70 * 1565 * if(AW70=1,0.1,0.05)) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:DT70,$EG70:$IV70),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:DU70,$EG70:$IV70),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:DV70,$EG70:$IV70),0)),\"\")","v":"{Economizer Type}"},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:DW70,$EG70:$IV70),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:DX70,$EG70:$IV70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:DY70,$EG70:$IV70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:DZ70,$EG70:$IV70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:EA70,$EG70:$IV70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:EB70,$EG70:$IV70),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG70:$IV70,MATCH(0,COUNTIF($DR70:EC70,$EG70:$IV70),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Natural Gas","Boiler Reset/Lockout Controls","AF3","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*612.00",0,"Calculated","{Measure:Quantity}*375",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.08) / 1000 * 10)",null,null,null,null,null,"2021-05-25","2022-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1,"{Existing Fuel}",1112,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU71<>1,0,AS71 * (AW71 * 1565 * 0.08) / 1000 * 10)","v":1392.2239999999999},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL71,BR71,BS71,BT71,BU71,BV71,BW71,BX71,BY71,BZ71,AE71,AH71,AI71,AJ71,AK71,AL71,AM71,AN71,AO71,AP71,CA71,CB71)","v":0},0,32183.838812227103,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC71:CK71,--(CC71:CK71>0))","v":32183.838812227103},{"$f":"-SUMPRODUCT(CC71:CK71,--(CC71:CK71<0))","v":0},null,{"$f":"AS71*612","v":612},null,null,612,1,52.587971915403763,1,{"$f":"AS71*375","v":375},null,"NG","y",null,"X=AS71*612.00","X=AS71*375",0,0,0,0,0,0,0,0,"X=if(AW71<>1,0,AS71 * (AU71 * 1565 * 0.08) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:DT71,$EG71:$IV71),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:DU71,$EG71:$IV71),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:DV71,$EG71:$IV71),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:DW71,$EG71:$IV71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:DX71,$EG71:$IV71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:DY71,$EG71:$IV71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:DZ71,$EG71:$IV71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:EA71,$EG71:$IV71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:EB71,$EG71:$IV71),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG71:$IV71,MATCH(0,COUNTIF($DR71:EC71,$EG71:$IV71),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas","Oxygen Trim for Boilers and Heaters","AF4","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*20000.00",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*0.75",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.02 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000 * 10)",null,null,null,null,null,"2021-05-25","2022-06-30",15,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",2200,"{End-Use}",1,"{Annual Hours of Operation}",1,"{Existing Fuel}",3250,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW72<>1,0,AS72 * (AU72 * 0.02 * IF(AY72=1,1565,BA72)) / 1000 * 10)","v":688.6},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL72,BR72,BS72,BT72,BU72,BV72,BW72,BX72,BY72,BZ72,AE72,AH72,AI72,AJ72,AK72,AL72,AM72,AN72,AO72,AP72,CA72,CB72)","v":0},0,13301.310498793682,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC72:CK72,--(CC72:CK72>0))","v":13301.310498793682},{"$f":"-SUMPRODUCT(CC72:CK72,--(CC72:CK72<0))","v":0},null,{"$f":"AS72*20000","v":20000},null,null,20000,1,{"$f":"(SUMPRODUCT(CC72:CJ72,--(CC72:CJ72>0))+CN72)*CS72/((-SUMPRODUCT(CC72:CJ72,--(CC72:CJ72<0))+MAX(CO72,CV72)+CP72+CQ72)*CS72+IF(FRIncentives=\"Yes\",CV72*(1-CS72),0))","v":0.66506552493968407},1,{"$f":"AS72*AU72*0.75","v":1650},null,"NG","y",null,"X=AS72*20000.00","X=AS72*AU72*0.75",0,0,0,0,0,0,0,0,"X=if(BA72<>1,0,AS72 * (AU72 * 0.02 * if(AW72=1,1565,AY72)) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:DT72,$EG72:$IV72),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:DU72,$EG72:$IV72),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:DV72,$EG72:$IV72),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:DW72,$EG72:$IV72),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:DX72,$EG72:$IV72),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:DY72,$EG72:$IV72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:DZ72,$EG72:$IV72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:EA72,$EG72:$IV72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:EB72,$EG72:$IV72),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG72:$IV72,MATCH(0,COUNTIF($DR72:EC72,$EG72:$IV72),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Natural Gas","Boiler Turbulator","AF5","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*15.00",0,"Calculated","{Measure:Quantity}*9.5",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,{"$f":"DU73","v":"{Measure:Quantity}"},1,{"$f":"DV73","v":"{Capacity (MBTUH)}"},1,{"$f":"DW73","v":"{Flue Gas Temperature Before (oF)}"},1000,{"$f":"DX73","v":"{Flue Gas Temperature After (oF)}"},270,{"$f":"DY73","v":"{Existing Fuel}"},220,{"$f":"DZ73","v":""},null,{"$f":"EA73","v":""},null,{"$f":"EB73","v":""},null,{"$f":"EC73","v":""},null,{"$f":"ED73","v":""},null,0,0,0,0,0,0,0,0,{"$f":"IF(AU73<>1,0,AS73 * (AW73 * 1565 * 0.7 * (AY73-BA73)/40/100)/1000 * 10)","v":136.9375},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL73,BR73,BS73,BT73,BU73,BV73,BW73,BX73,BY73,BZ73,AE73,AH73,AI73,AJ73,AK73,AL73,AM73,AN73,AO73,AP73,CA73,CB73)","v":0},0,3165.5641817332189,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC73:CK73,--(CC73:CK73>0))","v":3165.5641817332189},{"$f":"-SUMPRODUCT(CC73:CK73,--(CC73:CK73<0))","v":0},null,{"$f":"AS73*15","v":15},null,null,{"$f":"CM73+CO73","v":15},{"$f":"IF(NetOrGross=\"Net\",(1-AO73+AP73),1)","v":1},211.03761211554792,1,{"$f":"AS73*9.5","v":9.5},null,"NG","y",null,{"$f":"IF(F73=\"Manual Entry\",\"Manual\",IF(G73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73))))","v":"X=AS73*15.00"},{"$f":"IF(I73=\"Manual Entry\",\"Manual\",IF(J73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(J73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73))))","v":"X=AS73*9.5"},{"$f":"IF(O73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(P73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(Q73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(R73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(S73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(T73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(U73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(V73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(W73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":"X=if(BA73<>1,0,AS73 * (AU73 * 1565 * 0.7 * (AW73-AY73)/40/100)/1000 * 10)"},{"$f":"IF(X73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(Y73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(Z73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(AA73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},{"$f":"IF(AB73=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB73,$ED73,$ED$2&ROW($ED73)),$EC73,$EC$2&ROW($EC73)),$EB73,$EB$2&ROW($EB73)),$EA73,$EA$2&ROW($EA73)),$DZ73,$DZ$2&ROW($DZ73)),$DY73,$DY$2&ROW($DY73)),$DX73,$DX$2&ROW($DX73)),$DW73,$DW$2&ROW($DW73)),$DV73,$DV$2&ROW($DV73)),$DU73,$DU$2&ROW($DU73)),$DT73,$DT$2&ROW($DT73)),$DS73,$DS$2&ROW($DS73)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:DT73,$EG73:$IV73),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:DU73,$EG73:$IV73),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:DV73,$EG73:$IV73),0)),\"\")","v":"{Flue Gas Temperature Before (oF)}"},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:DW73,$EG73:$IV73),0)),\"\")","v":"{Flue Gas Temperature After (oF)}"},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:DX73,$EG73:$IV73),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:DY73,$EG73:$IV73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:DZ73,$EG73:$IV73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:EA73,$EG73:$IV73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:EB73,$EG73:$IV73),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG73:$IV73,MATCH(0,COUNTIF($DR73:EC73,$EG73:$IV73),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DU73:ED73,\"\")","v":5}]
["C&I HVAC - Natural Gas","Programmable Thermostat","AF6","2021-07-01","2022-06-30","Per Measure",157,0,"Calculated","{Measure:Quantity}*100",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000 * 10)",null,null,null,null,null,"2021-05-25","2022-06-30",8,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",1,"{Existing Fuel}",223,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU74<>1,0,AS74 * (AW74 * 1565 *0.068) / 1000 * 10)","v":237.31660000000005},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL74,BR74,BS74,BT74,BU74,BV74,BW74,BX74,BY74,BZ74,AE74,AH74,AI74,AJ74,AK74,AL74,AM74,AN74,AO74,AP74,CA74,CB74)","v":0},0,2855.9338242938834,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC74:CK74,--(CC74:CK74>0))","v":2855.9338242938834},{"$f":"-SUMPRODUCT(CC74:CK74,--(CC74:CK74<0))","v":0},null,{"$f":"157","v":157},null,null,157,1,18.190661301234925,1,{"$f":"AS74*100","v":100},null,"NG","y",null,"X=157","X=AS74*100",0,0,0,0,0,0,0,0,"X=if(AW74<>1,0,AS74 * (AU74 * 1565 *0.068) / 1000 * 10)",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:DT74,$EG74:$IV74),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:DU74,$EG74:$IV74),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:DV74,$EG74:$IV74),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:DW74,$EG74:$IV74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:DX74,$EG74:$IV74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:DY74,$EG74:$IV74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:DZ74,$EG74:$IV74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:EA74,$EG74:$IV74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:EB74,$EG74:$IV74),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG74:$IV74,MATCH(0,COUNTIF($DR74:EC74,$EG74:$IV74),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Natural Gas","VFD: Building Exhaust Fan","BEF","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*755",null,null,"{Measure:Quantity}*{Motor HP}*.120",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.120","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.120",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.73699999999999999,0.35499999999999998,0.44400000000000001,0.222,0.16,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS75*AU75*755","v":3775},0,0,{"$f":"AS75*AU75*0.12","v":0.6},0,0,{"$f":"AS75*AF75*AU75*0.12","v":0.44219999999999998},{"$f":"AS75*AG75*AU75*0.12","v":0.21299999999999999},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL75,BR75,BS75,BT75,BU75,BV75,BW75,BX75,BY75,BZ75,AE75,AH75,AI75,AJ75,AK75,AL75,AM75,AN75,AO75,AP75,CA75,CB75)","v":4994.1120873132959},1832.8819119068789,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC75:CK75,--(CC75:CK75>0))","v":6826.9939992201744},{"$f":"-SUMPRODUCT(CC75:CK75,--(CC75:CK75<0))","v":0},null,{"$f":"AS75*IF(AU75=5,2425,IF(AU75=7.5,2648,IF(AU75=10,2871,IF(AU75=15,3317,IF(AU75=20,3763,IF(AU75=25,4209,IF(AU75=30,4655,0)))))))","v":2425},null,null,2425,1,2.8152552574103811,1,{"$f":"AS75*IF(AU75=5,400,IF(AU75=7.5,650,IF(AU75=10,1400,IF(AU75=15,1650,IF(AU75=20,1850,IF(AU75=25,2000,IF(AU75=30,2300,0)))))))","v":400},null,"NG","y",null,"X=AS75*if(AU75=5,2425,if(AU75=7.5,2648,if(AU75=10,2871,if(AU75=15,3317,if(AU75=20,3763,if(AU75=25,4209,if(AU75=30,4655,0)))))))","X=AS75*if(AU75=5,400,if(AU75=7.5,650,if(AU75=10,1400,if(AU75=15,1650,if(AU75=20,1850,if(AU75=25,2000,if(AU75=30,2300,0)))))))","X=AS75*AU75*755",0,0,"X=AS75*AU75*.120",0,0,"X=AS75*AF75*AU75*.120","X=AS75*AG75*AU75*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:DT75,$EG75:$IV75),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:DU75,$EG75:$IV75),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:DV75,$EG75:$IV75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:DW75,$EG75:$IV75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:DX75,$EG75:$IV75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:DY75,$EG75:$IV75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:DZ75,$EG75:$IV75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:EA75,$EG75:$IV75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:EB75,$EG75:$IV75),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG75:$IV75,MATCH(0,COUNTIF($DR75:EC75,$EG75:$IV75),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","Energy Recovery Ventilator","ERV","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Ventilation Air Rate}*3.75",0,"Calculated","{Measure:Quantity}*{Ventilation Air Rate}*if({Eff Heating} < 0.65, 2.25, if({Eff Heating} < 0.75, 2.50, if({Eff Heating} < 0.85, 2.75, 3.00)))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000*932*.77-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if({Heating Fuel Type} >=6, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE}/0.003412,0))",null,null,"{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)",null,null,"{Measure:Quantity}*-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*{Factor:WinterCF}","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)*{Factor:SummerCF}","{Measure:Quantity}*if({Heating Fuel Type} =1, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)*10","{Measure:Quantity}*if({Heating Fuel Type} =2, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =3, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =4, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =5, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)",null,"2021-05-25","2022-06-30",15,0.7,1,0.40939999999999999,0.25690000000000002,0.2084,0.12529999999999999,1,1,1,0.25,0,null,"{Measure:Quantity}",1,"{Ventilation Air Rate}",700,"{Eff Heating}",0.68,"{Eff Cooling}",0.68,"{SEER}",18,"{Calculated Pressure Drop}",1,"{Heating Fuel Type}",1,"{AFUE}",0.95,"",null,"",null,{"$f":"AS76 *(0.0075*60*AU76*AY76*(31.1-28.3)/BA76/1000*932*0.77-AU76*BC76/((33013/5.202)*0.67*0.7)*0.746*8760*0.77+IF(BE76 >=6, 1.08*AU76*(68-36.5)*AW76*6492*0.77/1000000/BG76/0.003412,0))","v":-1159.522697625702},0,0,{"$f":"AS76 *(0.0075*60*AU76*AY76*(31.1-28.3)/BA76/1000-AU76*BC76/((33013/5.202)*0.67*0.7)*0.746)","v":-0.14212838736074568},0,0,{"$f":"AS76*-AU76*BC76/((33013/5.202)*0.67*0.7)*0.746*AF76","v":-0.12281387115252197},{"$f":"AS76 *(0.0075*60*AU76*AY76*(31.1-28.3)/BA76/1000-AU76*BC76/((33013/5.202)*0.67*0.7)*0.746)*AG76","v":-0.14212838736074568},{"$f":"AS76*IF(BE76 =1, 1.08*AU76*(68-36.5)*AW76*6492*0.77/1000000/BG76,0)*10","v":852.0927949136842},{"$f":"AS76*IF(BE76 =2, 1.08*AU76*(68-36.5)*AW76*6492*0.77/1000000/BG76,0)","v":0},{"$f":"AS76*IF(BE76 =3, 1.08*AU76*(68-36.5)*AW76*6492*0.77/1000000/BG76,0)","v":0},{"$f":"AS76*IF(BE76 =4, 1.08*AU76*(68-36.5)*AW76*6492*0.77/1000000/BG76,0)","v":0},{"$f":"AS76*IF(BE76 =5, 1.08*AU76*(68-36.5)*AW76*6492*0.77/1000000/BG76,0)","v":0},0,null,"Res","Default DR",{"$f":"Benefits(BL76,BR76,BS76,BT76,BU76,BV76,BW76,BX76,BY76,BZ76,AE76,AH76,AI76,AJ76,AK76,AL76,AM76,AN76,AO76,AP76,CA76,CB76)","v":-1518.2246691584955},-728.57392082239039,16459.411616223995,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC76:CK76,--(CC76:CK76>0))","v":16459.411616223995},{"$f":"-SUMPRODUCT(CC76:CK76,--(CC76:CK76<0))","v":2246.7985899808859},null,{"$f":"AS76*AU76*3.75","v":2625},null,null,4871.7985899808864,1,3.3785082269356645,1,{"$f":"AS76*AU76*IF(AW76 < 0.65, 2.25, IF(AW76 < 0.75, 2.5, IF(AW76 < 0.85, 2.75, 3)))","v":1750},null,"Electric","y",null,"X=AS76*AU76*3.75","X=AS76*AU76*if(AW76 < 0.65, 2.25, if(AW76 < 0.75, 2.50, if(AW76 < 0.85, 2.75, 3.00)))","X=AS76 *(0.0075*60*AU76*AY76*(31.1-28.3)/BA76/1000*932*.77-AU76*BC76/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if(BE76 >=6, 1.08*AU76*(68-36.5)*AW76*6492*.77/1000000/BG76/0.003412,0))",0,0,"X=AS76 *(0.0075*60*AU76*AY76*(31.1-28.3)/BA76/1000-AU76*BC76/((33013/5.202)*0.67*0.70)*0.746)",0,0,"X=AS76*-AU76*BC76/((33013/5.202)*0.67*0.70)*0.746*AF76","X=AS76 *(0.0075*60*AU76*AY76*(31.1-28.3)/BA76/1000-AU76*BC76/((33013/5.202)*0.67*0.70)*0.746)*AG76","X=AS76*if(BE76 =1, 1.08*AU76*(68-36.5)*AW76*6492*.77/1000000/BG76,0)*10","X=AS76*if(BE76 =2, 1.08*AU76*(68-36.5)*AW76*6492*.77/1000000/BG76,0)","X=AS76*if(BE76 =3, 1.08*AU76*(68-36.5)*AW76*6492*.77/1000000/BG76,0)","X=AS76*if(BE76 =4, 1.08*AU76*(68-36.5)*AW76*6492*.77/1000000/BG76,0)","X=AS76*if(BE76 =5, 1.08*AU76*(68-36.5)*AW76*6492*.77/1000000/BG76,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:DT76,$EG76:$IV76),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:DU76,$EG76:$IV76),0)),\"\")","v":"{Ventilation Air Rate}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:DV76,$EG76:$IV76),0)),\"\")","v":"{Eff Heating}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:DW76,$EG76:$IV76),0)),\"\")","v":"{Eff Cooling}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:DX76,$EG76:$IV76),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:DY76,$EG76:$IV76),0)),\"\")","v":"{Calculated Pressure Drop}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:DZ76,$EG76:$IV76),0)),\"\")","v":"{Heating Fuel Type}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:EA76,$EG76:$IV76),0)),\"\")","v":"{AFUE}"},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:EB76,$EG76:$IV76),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG76:$IV76,MATCH(0,COUNTIF($DR76:EC76,$EG76:$IV76),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Ventilation Air Rate}","","","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Heating}","{Eff Heating}","{Eff Heating}","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:SummerCF}","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","","","","","","","","","","",null,8]
["C&I HVAC - Natural Gas","G10 Gas-fired condensing hot water boiler >1000 MBtu/h and <=2500 MBtu/h","G10","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*9375",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",1456,"{Indoor Design Temp (oF)}",1352549,"{Outdoor Design Temp (oF)}",71.5,"{Unit Efficiency - AFUE or Thermal Efficiency}",-4,"{Design Load (Btu/h)}",95.674999999999997,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS77 * (AW77/(AY77-BA77)*186648/1000000) * (100/80-100/BC77) * 10","v":6847.7593296888408},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL77,BR77,BS77,BT77,BU77,BV77,BW77,BX77,BY77,BZ77,AE77,AH77,AI77,AJ77,AK77,AL77,AM77,AN77,AO77,AP77,CA77,CB77)","v":0},0,175444.41673097023,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC77:CK77,--(CC77:CK77>0))","v":175444.41673097023},{"$f":"-SUMPRODUCT(CC77:CK77,--(CC77:CK77<0))","v":0},null,{"$f":"AS77*(AU77*3.47+1982)","v":7034.3200000000006},null,null,7034.3200000000006,1,18.714071117970157,1,{"$f":"AS77*9375","v":9375},null,"NG","y",null,"X=AS77*(AU77*3.47+1982)","X=AS77*9375",0,0,0,0,0,0,0,0,"X=AS77 * (BC77/(AW77-AY77)*186648/1000000) * (100/80-100/BA77) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:DT77,$EG77:$IV77),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:DU77,$EG77:$IV77),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:DV77,$EG77:$IV77),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:DW77,$EG77:$IV77),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:DX77,$EG77:$IV77),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:DY77,$EG77:$IV77),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:DZ77,$EG77:$IV77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:EA77,$EG77:$IV77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:EB77,$EG77:$IV77),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG77:$IV77,MATCH(0,COUNTIF($DR77:EC77,$EG77:$IV77),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","{Measure:Quantity}","{Design Load (Btu/h)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,6]
["C&I HVAC - Natural Gas","G11 Gas-fired condensing hot water boiler > 2500 MBtu/h","G11","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*12500",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",2500,"{Indoor Design Temp (oF)}",3400000,"{Outdoor Design Temp (oF)}",72,"{Unit Efficiency - AFUE or Thermal Efficiency}",-1,"{Design Load (Btu/h)}",95,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS78 * (AW78/(AY78-BA78)*186648/1000000) * (100/82-100/BC78) * 10","v":14507.256581145482},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL78,BR78,BS78,BT78,BU78,BV78,BW78,BX78,BY78,BZ78,AE78,AH78,AI78,AJ78,AK78,AL78,AM78,AN78,AO78,AP78,CA78,CB78)","v":0},0,371686.13070419524,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC78:CK78,--(CC78:CK78>0))","v":371686.13070419524},{"$f":"-SUMPRODUCT(CC78:CK78,--(CC78:CK78<0))","v":0},null,{"$f":"AS78*(AU78*3.47+1982)","v":10657},null,null,10657,1,29.73489045633562,1,{"$f":"AS78*12500","v":12500},null,"NG","y",null,"X=AS78*(AU78*3.47+1982)","X=AS78*12500",0,0,0,0,0,0,0,0,"X=AS78 * (BC78/(AW78-AY78)*186648/1000000) * (100/82-100/BA78) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:DT78,$EG78:$IV78),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:DU78,$EG78:$IV78),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:DV78,$EG78:$IV78),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:DW78,$EG78:$IV78),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:DX78,$EG78:$IV78),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:DY78,$EG78:$IV78),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:DZ78,$EG78:$IV78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:EA78,$EG78:$IV78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:EB78,$EG78:$IV78),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG78:$IV78,MATCH(0,COUNTIF($DR78:EC78,$EG78:$IV78),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","{Measure:Quantity}","{Design Load (Btu/h)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,6]
["C&I HVAC - Natural Gas","G9 Gas-fired condensing hot water boiler >500 MBtu/h and <=1000 MBtu/h","G9","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*5000",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",805,"{Indoor Design Temp (oF)}",982898,"{Outdoor Design Temp (oF)}",70.5,"{Unit Efficiency - AFUE or Thermal Efficiency}",-8.75,"{Design Load (Btu/h)}",96.25,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS79 * (AW79/(AY79-BA79)*186648/1000000) * (100/80-100/BC79) * 10","v":4885.3441287066271},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL79,BR79,BS79,BT79,BU79,BV79,BW79,BX79,BY79,BZ79,AE79,AH79,AI79,AJ79,AK79,AL79,AM79,AN79,AO79,AP79,CA79,CB79)","v":0},0,125165.95720222991,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC79:CK79,--(CC79:CK79>0))","v":125165.95720222991},{"$f":"-SUMPRODUCT(CC79:CK79,--(CC79:CK79<0))","v":0},null,{"$f":"AS79*(AU79*3.47+1982)","v":4775.3500000000004},null,null,4775.3500000000004,1,25.033191440445982,1,{"$f":"AS79*5000","v":5000},null,"NG","y",null,"X=AS79*(AU79*3.47+1982)","X=AS79*5000",0,0,0,0,0,0,0,0,"X=AS79 * (BC79/(AW79-AY79)*186648/1000000) * (100/80-100/BA79) * 10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:DT79,$EG79:$IV79),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:DU79,$EG79:$IV79),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:DV79,$EG79:$IV79),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:DW79,$EG79:$IV79),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:DX79,$EG79:$IV79),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:DY79,$EG79:$IV79),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:DZ79,$EG79:$IV79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:EA79,$EG79:$IV79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:EB79,$EG79:$IV79),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG79:$IV79,MATCH(0,COUNTIF($DR79:EC79,$EG79:$IV79),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G79,FIND(CHAR(160),SUBSTITUTE($G79,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G79,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G79,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Equipment Capacity MBtu/h}","","","","","","","","",{"$f":"IFERROR(MID($J79,FIND(CHAR(160),SUBSTITUTE($J79,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J79,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J79,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($O79,FIND(CHAR(160),SUBSTITUTE($O79,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O79,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O79,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R79,FIND(CHAR(160),SUBSTITUTE($R79,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R79,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R79,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U79,FIND(CHAR(160),SUBSTITUTE($U79,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U79,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U79,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V79,FIND(CHAR(160),SUBSTITUTE($V79,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V79,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V79,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W79,FIND(CHAR(160),SUBSTITUTE($W79,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W79,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W79,\"{\",CHAR(160),GQ$1))+1),\"\")","v":"{Indoor Design Temp (oF)}"},"{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","","{Measure:Quantity}","{Design Load (Btu/h)}",{"$f":"IFERROR(MID($X79,FIND(CHAR(160),SUBSTITUTE($X79,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X79,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X79,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y79,FIND(CHAR(160),SUBSTITUTE($Y79,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y79,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y79,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z79,FIND(CHAR(160),SUBSTITUTE($Z79,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z79,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z79,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA79,FIND(CHAR(160),SUBSTITUTE($AA79,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA79,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA79,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB79,FIND(CHAR(160),SUBSTITUTE($AB79,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB79,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB79,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,6]
["C&I HVAC - Natural Gas","VFD: Heating Hot Water Circulation Pump","HHWP","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1548",null,null,"{Measure:Quantity}*{Motor HP}*.096",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.096","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.096",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.73699999999999999,0,0.53600000000000003,0.46300000000000002,0,1E-3,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS80*AU80*1548","v":7740},0,0,{"$f":"AS80*AU80*0.096","v":0.48},0,0,{"$f":"AS80*AF80*AU80*0.096","v":0.35376000000000002},{"$f":"AS80*AG80*AU80*0.096","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL80,BR80,BS80,BT80,BU80,BV80,BW80,BX80,BY80,BZ80,AE80,AH80,AI80,AJ80,AK80,AL80,AM80,AN80,AO80,AP80,CA80,CB80)","v":10781.951625287265},1181.7027613562555,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC80:CK80,--(CC80:CK80>0))","v":11963.65438664352},{"$f":"-SUMPRODUCT(CC80:CK80,--(CC80:CK80<0))","v":0},null,{"$f":"AS80*IF(AU80=5,2425,IF(AU80=7.5,2648,IF(AU80=10,2871,IF(AU80=15,3317,IF(AU80=20,3763,IF(AU80=25,4209,IF(AU80=30,4655,0)))))))","v":2425},null,null,2425,1,4.9334657264509358,1,{"$f":"AS80*IF(AU80=5,400,IF(AU80=7.5,650,IF(AU80=10,1400,IF(AU80=15,1650,IF(AU80=20,1850,IF(AU80=25,2000,IF(AU80=30,2300,0)))))))","v":400},null,"NG","y",null,"X=AS80*if(AU80=5,2425,if(AU80=7.5,2648,if(AU80=10,2871,if(AU80=15,3317,if(AU80=20,3763,if(AU80=25,4209,if(AU80=30,4655,0)))))))","X=AS80*if(AU80=5,400,if(AU80=7.5,650,if(AU80=10,1400,if(AU80=15,1650,if(AU80=20,1850,if(AU80=25,2000,if(AU80=30,2300,0)))))))","X=AS80*AU80*1548",0,0,"X=AS80*AU80*.096",0,0,"X=AS80*AF80*AU80*.096","X=AS80*AG80*AU80*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:DT80,$EG80:$IV80),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:DU80,$EG80:$IV80),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:DV80,$EG80:$IV80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:DW80,$EG80:$IV80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:DX80,$EG80:$IV80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:DY80,$EG80:$IV80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:DZ80,$EG80:$IV80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:EA80,$EG80:$IV80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:EB80,$EG80:$IV80),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG80:$IV80,MATCH(0,COUNTIF($DR80:EC80,$EG80:$IV80),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Return Fan on VAV Air Handler","RFA","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS81*AU81*1788","v":8940},0,0,{"$f":"AS81*AU81*0.302","v":1.51},0,0,{"$f":"AS81*AF81*AU81*0.302","v":0.31709999999999999},{"$f":"AS81*AG81*AU81*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL81,BR81,BS81,BT81,BU81,BV81,BW81,BX81,BY81,BZ81,AE81,AH81,AI81,AJ81,AK81,AL81,AM81,AN81,AO81,AP81,CA81,CB81)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC81:CK81,--(CC81:CK81>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC81:CK81,--(CC81:CK81<0))","v":0},null,{"$f":"AS81*IF(AU81=5,2425,IF(AU81=7.5,2648,IF(AU81=10,2871,IF(AU81=15,3317,IF(AU81=20,3763,IF(AU81=25,4209,IF(AU81=30,4655,0)))))))","v":2425},null,null,2425,1,6.0456207528904624,1,{"$f":"AS81*IF(AU81=5,400,IF(AU81=7.5,650,IF(AU81=10,1400,IF(AU81=15,1650,IF(AU81=20,1850,IF(AU81=25,2000,IF(AU81=30,2300,0)))))))","v":400},null,"NG","y",null,"X=AS81*if(AU81=5,2425,if(AU81=7.5,2648,if(AU81=10,2871,if(AU81=15,3317,if(AU81=20,3763,if(AU81=25,4209,if(AU81=30,4655,0)))))))","X=AS81*if(AU81=5,400,if(AU81=7.5,650,if(AU81=10,1400,if(AU81=15,1650,if(AU81=20,1850,if(AU81=25,2000,if(AU81=30,2300,0)))))))","X=AS81*AU81*1788",0,0,"X=AS81*AU81*.302",0,0,"X=AS81*AF81*AU81*.302","X=AS81*AG81*AU81*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:DT81,$EG81:$IV81),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:DU81,$EG81:$IV81),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:DV81,$EG81:$IV81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:DW81,$EG81:$IV81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:DX81,$EG81:$IV81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:DY81,$EG81:$IV81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:DZ81,$EG81:$IV81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:EA81,$EG81:$IV81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:EB81,$EG81:$IV81),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG81:$IV81,MATCH(0,COUNTIF($DR81:EC81,$EG81:$IV81),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS82*AU82*1788","v":8940},0,0,{"$f":"AS82*AU82*0.302","v":1.51},0,0,{"$f":"AS82*AF82*AU82*0.302","v":0.31709999999999999},{"$f":"AS82*AG82*AU82*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL82,BR82,BS82,BT82,BU82,BV82,BW82,BX82,BY82,BZ82,AE82,AH82,AI82,AJ82,AK82,AL82,AM82,AN82,AO82,AP82,CA82,CB82)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC82:CK82,--(CC82:CK82>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC82:CK82,--(CC82:CK82<0))","v":0},null,{"$f":"AS82*IF(AU82=5,2425,IF(AU82=7.5,2648,IF(AU82=10,2871,IF(AU82=15,3317,IF(AU82=20,3763,IF(AU82=25,4209,IF(AU82=30,4655,0)))))))","v":2425},null,null,2425,1,6.0456207528904624,1,{"$f":"AS82*IF(AU82=5,400,IF(AU82=7.5,650,IF(AU82=10,1400,IF(AU82=15,1650,IF(AU82=20,1850,IF(AU82=25,2000,IF(AU82=30,2300,0)))))))","v":400},null,"NG","y",null,"X=AS82*if(AU82=5,2425,if(AU82=7.5,2648,if(AU82=10,2871,if(AU82=15,3317,if(AU82=20,3763,if(AU82=25,4209,if(AU82=30,4655,0)))))))","X=AS82*if(AU82=5,400,if(AU82=7.5,650,if(AU82=10,1400,if(AU82=15,1650,if(AU82=20,1850,if(AU82=25,2000,if(AU82=30,2300,0)))))))","X=AS82*AU82*1788",0,0,"X=AS82*AU82*.302",0,0,"X=AS82*AF82*AU82*.302","X=AS82*AG82*AU82*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:DT82,$EG82:$IV82),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:DU82,$EG82:$IV82),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:DV82,$EG82:$IV82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:DW82,$EG82:$IV82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:DX82,$EG82:$IV82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:DY82,$EG82:$IV82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:DZ82,$EG82:$IV82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:EA82,$EG82:$IV82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:EB82,$EG82:$IV82),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG82:$IV82,MATCH(0,COUNTIF($DR82:EC82,$EG82:$IV82),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Supply Fan on VAV Air Handler","SFA","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS83*AU83*2033","v":10165},0,0,{"$f":"AS83*AU83*0.288","v":1.44},0,0,{"$f":"AS83*AF83*AU83*0.288","v":0.21023999999999998},{"$f":"AS83*AG83*AU83*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL83,BR83,BS83,BT83,BU83,BV83,BW83,BX83,BY83,BZ83,AE83,AH83,AI83,AJ83,AK83,AL83,AM83,AN83,AO83,AP83,CA83,CB83)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC83:CK83,--(CC83:CK83>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC83:CK83,--(CC83:CK83<0))","v":0},null,{"$f":"AS83*IF(AU83=5,2425,IF(AU83=7.5,2648,IF(AU83=10,2871,IF(AU83=15,3317,IF(AU83=20,3763,IF(AU83=25,4209,IF(AU83=30,4655,0)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS83*IF(AU83=5,400,IF(AU83=7.5,650,IF(AU83=10,1400,IF(AU83=15,1650,IF(AU83=20,1850,IF(AU83=25,2000,IF(AU83=30,2300,0)))))))","v":400},null,"NG","y",null,"X=AS83*if(AU83=5,2425,if(AU83=7.5,2648,if(AU83=10,2871,if(AU83=15,3317,if(AU83=20,3763,if(AU83=25,4209,if(AU83=30,4655,0)))))))","X=AS83*if(AU83=5,400,if(AU83=7.5,650,if(AU83=10,1400,if(AU83=15,1650,if(AU83=20,1850,if(AU83=25,2000,if(AU83=30,2300,0)))))))","X=AS83*AU83*2033",0,0,"X=AS83*AU83*.288",0,0,"X=AS83*AF83*AU83*.288","X=AS83*AG83*AU83*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:DT83,$EG83:$IV83),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:DU83,$EG83:$IV83),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:DV83,$EG83:$IV83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:DW83,$EG83:$IV83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:DX83,$EG83:$IV83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:DY83,$EG83:$IV83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:DZ83,$EG83:$IV83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:EA83,$EG83:$IV83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:EB83,$EG83:$IV83),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG83:$IV83,MATCH(0,COUNTIF($DR83:EC83,$EG83:$IV83),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Natural Gas","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS84*AU84*2033","v":10165},0,0,{"$f":"AS84*AU84*0.288","v":1.44},0,0,{"$f":"AS84*AF84*AU84*0.288","v":0.21023999999999998},{"$f":"AS84*AG84*AU84*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL84,BR84,BS84,BT84,BU84,BV84,BW84,BX84,BY84,BZ84,AE84,AH84,AI84,AJ84,AK84,AL84,AM84,AN84,AO84,AP84,CA84,CB84)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC84:CK84,--(CC84:CK84>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC84:CK84,--(CC84:CK84<0))","v":0},null,{"$f":"AS84*IF(AU84=5,2425,IF(AU84=7.5,2648,IF(AU84=10,2871,IF(AU84=15,3317,IF(AU84=20,3763,IF(AU84=25,4209,IF(AU84=30,4655,0)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS84*IF(AU84=5,400,IF(AU84=7.5,650,IF(AU84=10,1400,IF(AU84=15,1650,IF(AU84=20,1850,IF(AU84=25,2000,IF(AU84=30,2300,0)))))))","v":400},null,"NG","y",null,"X=AS84*if(AU84=5,2425,if(AU84=7.5,2648,if(AU84=10,2871,if(AU84=15,3317,if(AU84=20,3763,if(AU84=25,4209,if(AU84=30,4655,0)))))))","X=AS84*if(AU84=5,400,if(AU84=7.5,650,if(AU84=10,1400,if(AU84=15,1650,if(AU84=20,1850,if(AU84=25,2000,if(AU84=30,2300,0)))))))","X=AS84*AU84*2033",0,0,"X=AS84*AU84*.288",0,0,"X=AS84*AF84*AU84*.288","X=AS84*AG84*AU84*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:DT84,$EG84:$IV84),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:DU84,$EG84:$IV84),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:DV84,$EG84:$IV84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:DW84,$EG84:$IV84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:DX84,$EG84:$IV84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:DY84,$EG84:$IV84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:DZ84,$EG84:$IV84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:EA84,$EG84:$IV84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:EB84,$EG84:$IV84),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG84:$IV84,MATCH(0,COUNTIF($DR84:EC84,$EG84:$IV84),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","Modulating Burner Controls for Boilers and Heaters","AF1","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*2.14",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*1.25",0,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",21,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",3628,"{End-Use}",3,"{Annual Hours of Operation}",1,"{Existing Fuel}",3361,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW85<>3,0,AS85 * (AU85 * 0.03 * IF(AY85=1,1565,BA85)) / 1000)","v":170.33459999999997},0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL85,BR85,BS85,BT85,BU85,BV85,BW85,BX85,BY85,BZ85,AE85,AH85,AI85,AJ85,AK85,AL85,AM85,AN85,AO85,AP85,CA85,CB85)","v":0},0,0,91652.923108534771,0,0,0,0,0,{"$f":"SUMPRODUCT(CC85:CK85,--(CC85:CK85>0))","v":91652.923108534771},{"$f":"-SUMPRODUCT(CC85:CK85,--(CC85:CK85<0))","v":0},null,{"$f":"AS85*AU85*2.14","v":7763.92},null,null,7763.92,1,11.804980358959748,1,{"$f":"AS85*AU85*1.25","v":4535},null,"RGGI","y",null,"X=AS85*AU85*2.14","X=AS85*AU85*1.25",0,0,0,0,0,0,0,0,0,0,"X=if(BA85<>3,0,AS85 * (AU85 * 0.03 * if(AW85=1,1565,AY85)) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:DT85,$EG85:$IV85),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:DU85,$EG85:$IV85),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:DV85,$EG85:$IV85),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:DW85,$EG85:$IV85),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:DX85,$EG85:$IV85),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:DY85,$EG85:$IV85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:DZ85,$EG85:$IV85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:EA85,$EG85:$IV85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:EB85,$EG85:$IV85),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG85:$IV85,MATCH(0,COUNTIF($DR85:EC85,$EG85:$IV85),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Oil","Boiler Stack Heat Exchanger (Economizer)","AF2","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",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,{"$f":"IF(AY86<>3,0,AS86 * (AU86 * 1565 * IF(AW86=1,0.1,0.05)) / 1000)","v":78.25},0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL86,BR86,BS86,BT86,BU86,BV86,BW86,BX86,BY86,BZ86,AE86,AH86,AI86,AJ86,AK86,AL86,AM86,AN86,AO86,AP86,CA86,CB86)","v":0},0,0,40711.370412414122,0,0,0,0,0,{"$f":"SUMPRODUCT(CC86:CK86,--(CC86:CK86>0))","v":40711.370412414122},{"$f":"-SUMPRODUCT(CC86:CK86,--(CC86:CK86<0))","v":0},null,{"$f":"AS86*AU86/1000*IF(AW86=1,2120,1500)","v":1500},null,null,1500,1,27.140913608276083,1,{"$f":"AS86*AU86/1000*IF(AW86=1,1325,950)","v":950},null,"RGGI","y",null,"X=AS86*AU86/1000*if(AW86=1,2120,1500)","X=AS86*AU86/1000*if(AW86=1,1325,950)",0,0,0,0,0,0,0,0,0,0,"X=if(AY86<>3,0,AS86 * (AU86 * 1565 * if(AW86=1,0.1,0.05)) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:DT86,$EG86:$IV86),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:DU86,$EG86:$IV86),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:DV86,$EG86:$IV86),0)),\"\")","v":"{Economizer Type}"},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:DW86,$EG86:$IV86),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:DX86,$EG86:$IV86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:DY86,$EG86:$IV86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:DZ86,$EG86:$IV86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:EA86,$EG86:$IV86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:EB86,$EG86:$IV86),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG86:$IV86,MATCH(0,COUNTIF($DR86:EC86,$EG86:$IV86),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Oil","Boiler Reset/Lockout Controls","AF3","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*612.00",0,"Calculated","{Measure:Quantity}*375",0,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",3,"{Existing Fuel}",200,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU87<>3,0,AS87 * (AW87 * 1565 * 0.08) / 1000)","v":25.04},0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL87,BR87,BS87,BT87,BU87,BV87,BW87,BX87,BY87,BZ87,AE87,AH87,AI87,AJ87,AK87,AL87,AM87,AN87,AO87,AP87,CA87,CB87)","v":0},0,0,13027.638531972518,0,0,0,0,0,{"$f":"SUMPRODUCT(CC87:CK87,--(CC87:CK87>0))","v":13027.638531972518},{"$f":"-SUMPRODUCT(CC87:CK87,--(CC87:CK87<0))","v":0},null,{"$f":"AS87*612","v":612},null,null,612,1,21.28699106531457,1,{"$f":"AS87*375","v":375},null,"RGGI","y",null,"X=AS87*612.00","X=AS87*375",0,0,0,0,0,0,0,0,0,0,"X=if(AW87<>3,0,AS87 * (AU87 * 1565 * 0.08) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:DT87,$EG87:$IV87),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:DU87,$EG87:$IV87),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:DV87,$EG87:$IV87),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:DW87,$EG87:$IV87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:DX87,$EG87:$IV87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:DY87,$EG87:$IV87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:DZ87,$EG87:$IV87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:EA87,$EG87:$IV87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:EB87,$EG87:$IV87),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG87:$IV87,MATCH(0,COUNTIF($DR87:EC87,$EG87:$IV87),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Oil","Oxygen Trim for Boilers and Heaters","AF4","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*20000.00",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*0.75",0,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",15,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",2200,"{End-Use}",3,"{Annual Hours of Operation}",1,"{Existing Fuel}",3250,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW88<>3,0,AS88 * (AU88 * 0.02 * IF(AY88=1,1565,BA88)) / 1000)","v":68.86},0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL88,BR88,BS88,BT88,BU88,BV88,BW88,BX88,BY88,BZ88,AE88,AH88,AI88,AJ88,AK88,AL88,AM88,AN88,AO88,AP88,CA88,CB88)","v":0},0,0,29071.425302862594,0,0,0,0,0,{"$f":"SUMPRODUCT(CC88:CK88,--(CC88:CK88>0))","v":29071.425302862594},{"$f":"-SUMPRODUCT(CC88:CK88,--(CC88:CK88<0))","v":0},null,{"$f":"AS88*20000","v":20000},null,null,20000,1,1.4535712651431296,1,{"$f":"AS88*AU88*0.75","v":1650},null,"RGGI","y",null,"X=AS88*20000.00","X=AS88*AU88*0.75",0,0,0,0,0,0,0,0,0,0,"X=if(BA88<>3,0,AS88 * (AU88 * 0.02 * if(AW88=1,1565,AY88)) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:DT88,$EG88:$IV88),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:DU88,$EG88:$IV88),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:DV88,$EG88:$IV88),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:DW88,$EG88:$IV88),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:DX88,$EG88:$IV88),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:DY88,$EG88:$IV88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:DZ88,$EG88:$IV88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:EA88,$EG88:$IV88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:EB88,$EG88:$IV88),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG88:$IV88,MATCH(0,COUNTIF($DR88:EC88,$EG88:$IV88),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Oil","Boiler Turbulator","AF5","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*15.00",0,"Calculated","{Measure:Quantity}*9.5",0,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",3,"{Flue Gas Temperature Before (oF)}",200,"{Flue Gas Temperature After (oF)}",270,"{Existing Fuel}",220,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU89<>3,0,AS89 * (AW89 * 1565 * 0.7 * (AY89-BA89)/40/100))/1000","v":2.73875},0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL89,BR89,BS89,BT89,BU89,BV89,BW89,BX89,BY89,BZ89,AE89,AH89,AI89,AJ89,AK89,AL89,AM89,AN89,AO89,AP89,CA89,CB89)","v":0},0,0,1424.897964434494,0,0,0,0,0,{"$f":"SUMPRODUCT(CC89:CK89,--(CC89:CK89>0))","v":1424.897964434494},{"$f":"-SUMPRODUCT(CC89:CK89,--(CC89:CK89<0))","v":0},null,{"$f":"AS89*15","v":15},null,null,15,1,94.993197628966271,1,{"$f":"AS89*9.5","v":9.5},null,"RGGI","y",null,"X=AS89*15.00","X=AS89*9.5",0,0,0,0,0,0,0,0,0,0,"X=if(BA89<>3,0,AS89 * (AU89 * 1565 * 0.7 * (AW89-AY89)/40/100))/1000",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:DT89,$EG89:$IV89),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:DU89,$EG89:$IV89),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:DV89,$EG89:$IV89),0)),\"\")","v":"{Flue Gas Temperature Before (oF)}"},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:DW89,$EG89:$IV89),0)),\"\")","v":"{Flue Gas Temperature After (oF)}"},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:DX89,$EG89:$IV89),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:DY89,$EG89:$IV89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:DZ89,$EG89:$IV89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:EA89,$EG89:$IV89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:EB89,$EG89:$IV89),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG89:$IV89,MATCH(0,COUNTIF($DR89:EC89,$EG89:$IV89),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G89,FIND(CHAR(160),SUBSTITUTE($G89,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G89,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G89,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","",{"$f":"IFERROR(MID($J89,FIND(CHAR(160),SUBSTITUTE($J89,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J89,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J89,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($O89,FIND(CHAR(160),SUBSTITUTE($O89,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O89,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O89,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R89,FIND(CHAR(160),SUBSTITUTE($R89,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R89,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R89,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U89,FIND(CHAR(160),SUBSTITUTE($U89,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U89,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U89,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V89,FIND(CHAR(160),SUBSTITUTE($V89,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V89,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V89,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W89,FIND(CHAR(160),SUBSTITUTE($W89,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W89,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W89,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X89,FIND(CHAR(160),SUBSTITUTE($X89,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X89,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X89,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y89,FIND(CHAR(160),SUBSTITUTE($Y89,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y89,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y89,\"{\",CHAR(160),HK$1))+1),\"\")","v":"{Capacity (MBTUH)}"},"{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","","{Existing Fuel}","{Measure:Quantity}",{"$f":"IFERROR(MID($Z89,FIND(CHAR(160),SUBSTITUTE($Z89,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z89,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z89,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA89,FIND(CHAR(160),SUBSTITUTE($AA89,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA89,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA89,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB89,FIND(CHAR(160),SUBSTITUTE($AB89,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB89,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB89,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,5]
["C&I HVAC - Oil","Programmable Thermostat","AF6","2021-07-01","2022-06-30","Per Measure",157,0,"Calculated","{Measure:Quantity}*100",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,null,null,"if({Existing Fuel}<>3,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000)",null,null,null,"2021-05-24","2022-06-30",8,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",3,"{Existing Fuel}",100,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU90<>3,0,AS90 * (AW90 * 1565 *0.068) / 1000)","v":10.641999999999999},0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL90,BR90,BS90,BT90,BU90,BV90,BW90,BX90,BY90,BZ90,AE90,AH90,AI90,AJ90,AK90,AL90,AM90,AN90,AO90,AP90,CA90,CB90)","v":0},0,0,2662.4801377388171,0,0,0,0,0,{"$f":"SUMPRODUCT(CC90:CK90,--(CC90:CK90>0))","v":2662.4801377388171},{"$f":"-SUMPRODUCT(CC90:CK90,--(CC90:CK90<0))","v":0},null,{"$f":"157","v":157},null,null,157,1,16.958472214896926,1,{"$f":"AS90*100","v":100},null,"RGGI","y",null,"X=157","X=AS90*100",0,0,0,0,0,0,0,0,0,0,"X=if(AW90<>3,0,AS90 * (AU90 * 1565 *0.068) / 1000)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:DT90,$EG90:$IV90),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:DU90,$EG90:$IV90),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:DV90,$EG90:$IV90),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:DW90,$EG90:$IV90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:DX90,$EG90:$IV90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:DY90,$EG90:$IV90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:DZ90,$EG90:$IV90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:EA90,$EG90:$IV90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:EB90,$EG90:$IV90),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG90:$IV90,MATCH(0,COUNTIF($DR90:EC90,$EG90:$IV90),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Oil","VFD: Building Exhaust Fan","BEF","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*755",null,null,"{Measure:Quantity}*{Motor HP}*.120",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.120","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.120",null,null,null,null,null,null,"2021-05-24","2022-06-30",13,0.73699999999999999,0.35499999999999998,0.44400000000000001,0.222,0.16,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS91*AU91*755","v":3775},0,0,{"$f":"AS91*AU91*0.12","v":0.6},0,0,{"$f":"AS91*AF91*AU91*0.12","v":0.44219999999999998},{"$f":"AS91*AG91*AU91*0.12","v":0.21299999999999999},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL91,BR91,BS91,BT91,BU91,BV91,BW91,BX91,BY91,BZ91,AE91,AH91,AI91,AJ91,AK91,AL91,AM91,AN91,AO91,AP91,CA91,CB91)","v":4994.1120873132959},1832.8819119068789,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC91:CK91,--(CC91:CK91>0))","v":6826.9939992201744},{"$f":"-SUMPRODUCT(CC91:CK91,--(CC91:CK91<0))","v":0},null,{"$f":"AS91*IF(AU91=5,2425,IF(AU91=7.5,2648,IF(AU91=10,2871,IF(AU91=15,3317,IF(AU91=20,3763,IF(AU91=25,4209,IF(AU91=30,4655,0)))))))","v":2425},null,null,2425,1,2.8152552574103811,1,{"$f":"AS91*IF(AU91=5,400,IF(AU91=7.5,650,IF(AU91=10,1400,IF(AU91=15,1650,IF(AU91=20,1850,IF(AU91=25,2000,IF(AU91=30,2300,0)))))))","v":400},null,"RGGI","y",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)))))))","X=AS91*if(AU91=5,400,if(AU91=7.5,650,if(AU91=10,1400,if(AU91=15,1650,if(AU91=20,1850,if(AU91=25,2000,if(AU91=30,2300,0)))))))","X=AS91*AU91*755",0,0,"X=AS91*AU91*.120",0,0,"X=AS91*AF91*AU91*.120","X=AS91*AG91*AU91*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:DT91,$EG91:$IV91),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:DU91,$EG91:$IV91),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:DV91,$EG91:$IV91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:DW91,$EG91:$IV91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:DX91,$EG91:$IV91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:DY91,$EG91:$IV91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:DZ91,$EG91:$IV91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:EA91,$EG91:$IV91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:EB91,$EG91:$IV91),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG91:$IV91,MATCH(0,COUNTIF($DR91:EC91,$EG91:$IV91),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","Energy Recovery Ventilator","ERV","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Ventilation Air Rate}*3.75",0,"Calculated","{Measure:Quantity}*{Ventilation Air Rate}*if({Eff Heating} < 0.65, 2.25, if({Eff Heating} < 0.75, 2.50, if({Eff Heating} < 0.85, 2.75, 3.00)))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000*932*.77-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if({Heating Fuel Type} >=6, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE}/0.003412,0))",null,null,"{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)",null,null,"{Measure:Quantity}*-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*{Factor:WinterCF}","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)*{Factor:SummerCF}","{Measure:Quantity}*if({Heating Fuel Type} =1, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)*10","{Measure:Quantity}*if({Heating Fuel Type} =2, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =3, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =4, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =5, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)",null,"2021-05-24","2022-06-30",15,0.7,1,0.40939999999999999,0.25690000000000002,0.2084,0.12529999999999999,1,1,1,0.25,0,null,"{Measure:Quantity}",1,"{Ventilation Air Rate}",1000,"{Eff Heating}",0.68,"{Eff Cooling}",0.65,"{SEER}",18,"{Calculated Pressure Drop}",1,"{Heating Fuel Type}",3,"{AFUE}",0.88,"",null,"",null,{"$f":"AS92 *(0.0075*60*AU92*AY92*(31.1-28.3)/BA92/1000*932*0.77-AU92*BC92/((33013/5.202)*0.67*0.7)*0.746*8760*0.77+IF(BE92 >=6, 1.08*AU92*(68-36.5)*AW92*6492*0.77/1000000/BG92/0.003412,0))","v":-1657.9680406081457},0,0,{"$f":"AS92 *(0.0075*60*AU92*AY92*(31.1-28.3)/BA92/1000-AU92*BC92/((33013/5.202)*0.67*0.7)*0.746)","v":-0.20514055337249384},0,0,{"$f":"AS92*-AU92*BC92/((33013/5.202)*0.67*0.7)*0.746*AF92","v":-0.17544838736074569},{"$f":"AS92 *(0.0075*60*AU92*AY92*(31.1-28.3)/BA92/1000-AU92*BC92/((33013/5.202)*0.67*0.7)*0.746)*AG92","v":-0.20514055337249384},{"$f":"AS92*IF(BE92 =1, 1.08*AU92*(68-36.5)*AW92*6492*0.77/1000000/BG92,0)*10","v":0},{"$f":"AS92*IF(BE92 =2, 1.08*AU92*(68-36.5)*AW92*6492*0.77/1000000/BG92,0)","v":0},{"$f":"AS92*IF(BE92 =3, 1.08*AU92*(68-36.5)*AW92*6492*0.77/1000000/BG92,0)","v":131.41041480000001},{"$f":"AS92*IF(BE92 =4, 1.08*AU92*(68-36.5)*AW92*6492*0.77/1000000/BG92,0)","v":0},{"$f":"AS92*IF(BE92 =5, 1.08*AU92*(68-36.5)*AW92*6492*0.77/1000000/BG92,0)","v":0},0,null,"Res","Default DR",{"$f":"Benefits(BL92,BR92,BS92,BT92,BU92,BV92,BW92,BX92,BY92,BZ92,AE92,AH92,AI92,AJ92,AK92,AL92,AM92,AN92,AO92,AP92,CA92,CB92)","v":-2170.8656372850173},-1044.7656794032173,0,55479.059800702722,0,0,0,0,0,{"$f":"SUMPRODUCT(CC92:CK92,--(CC92:CK92>0))","v":55479.059800702722},{"$f":"-SUMPRODUCT(CC92:CK92,--(CC92:CK92<0))","v":3215.6313166882346},null,{"$f":"AS92*AU92*3.75","v":3750},null,null,6965.6313166882346,1,7.9646850771137121,1,{"$f":"AS92*AU92*IF(AW92 < 0.65, 2.25, IF(AW92 < 0.75, 2.5, IF(AW92 < 0.85, 2.75, 3)))","v":2500},null,"Electric","y",null,"X=AS92*AU92*3.75","X=AS92*AU92*if(AW92 < 0.65, 2.25, if(AW92 < 0.75, 2.50, if(AW92 < 0.85, 2.75, 3.00)))","X=AS92 *(0.0075*60*AU92*AY92*(31.1-28.3)/BA92/1000*932*.77-AU92*BC92/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if(BE92 >=6, 1.08*AU92*(68-36.5)*AW92*6492*.77/1000000/BG92/0.003412,0))",0,0,"X=AS92 *(0.0075*60*AU92*AY92*(31.1-28.3)/BA92/1000-AU92*BC92/((33013/5.202)*0.67*0.70)*0.746)",0,0,"X=AS92*-AU92*BC92/((33013/5.202)*0.67*0.70)*0.746*AF92","X=AS92 *(0.0075*60*AU92*AY92*(31.1-28.3)/BA92/1000-AU92*BC92/((33013/5.202)*0.67*0.70)*0.746)*AG92","X=AS92*if(BE92 =1, 1.08*AU92*(68-36.5)*AW92*6492*.77/1000000/BG92,0)*10","X=AS92*if(BE92 =2, 1.08*AU92*(68-36.5)*AW92*6492*.77/1000000/BG92,0)","X=AS92*if(BE92 =3, 1.08*AU92*(68-36.5)*AW92*6492*.77/1000000/BG92,0)","X=AS92*if(BE92 =4, 1.08*AU92*(68-36.5)*AW92*6492*.77/1000000/BG92,0)","X=AS92*if(BE92 =5, 1.08*AU92*(68-36.5)*AW92*6492*.77/1000000/BG92,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:DT92,$EG92:$IV92),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:DU92,$EG92:$IV92),0)),\"\")","v":"{Ventilation Air Rate}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:DV92,$EG92:$IV92),0)),\"\")","v":"{Eff Heating}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:DW92,$EG92:$IV92),0)),\"\")","v":"{Eff Cooling}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:DX92,$EG92:$IV92),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:DY92,$EG92:$IV92),0)),\"\")","v":"{Calculated Pressure Drop}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:DZ92,$EG92:$IV92),0)),\"\")","v":"{Heating Fuel Type}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:EA92,$EG92:$IV92),0)),\"\")","v":"{AFUE}"},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:EB92,$EG92:$IV92),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG92:$IV92,MATCH(0,COUNTIF($DR92:EC92,$EG92:$IV92),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Ventilation Air Rate}","","","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Heating}","{Eff Heating}","{Eff Heating}","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:SummerCF}","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","","","","","","","","","","",null,8]
["C&I HVAC - Oil","H2L Hot Water Boiler >500MBtu/h","H2L","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",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)}",-2,"{Unit Efficiency - AFUE or Thermal Efficiency}",86.1,"",null,"",null,"",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU93=0,AS93*((AY93/(BA93-BC93)*186648/1000000)*(100/82-100/BE93)),0)","v":138.04489866025412},0,0,0,null,"Res","RGGI DR",{"$f":"Benefits(BL93,BR93,BS93,BT93,BU93,BV93,BW93,BX93,BY93,BZ93,AE93,AH93,AI93,AJ93,AK93,AL93,AM93,AN93,AO93,AP93,CA93,CB93)","v":0},0,0,81230.373603464512,0,0,0,0,0,{"$f":"SUMPRODUCT(CC93:CK93,--(CC93:CK93>0))","v":81230.373603464512},{"$f":"-SUMPRODUCT(CC93:CK93,--(CC93:CK93<0))","v":0},null,{"$f":"AS93*IF(AU93=0,IF(AW93<500,0,IF(AW93<1000,1039,IF(AW93<2500,7612,8416))),0)","v":1039},null,null,1039,1,78.181302794479805,1,{"$f":"AS93*IF(AU93=0,IF(AW93<500,0,IF(AW93<1000,800,IF(AW93<2500,5500,6500))),0)","v":800},null,"RGGI","y",null,"X=AS93*if(AU93=0,if(AW93<500,0,if(AW93<1000,1039,if(AW93<2500,7612,8416))),0)","X=AS93*if(AU93=0,if(AW93<500,0,if(AW93<1000,800,if(AW93<2500,5500,6500))),0)",0,0,0,0,0,0,0,0,0,0,"X=if(AU93=0,AS93*((AY93/(BA93-BC93)*186648/1000000)*(100/82-100/BE93)),0)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:DT93,$EG93:$IV93),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:DU93,$EG93:$IV93),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:DV93,$EG93:$IV93),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:DW93,$EG93:$IV93),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:DX93,$EG93:$IV93),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:DY93,$EG93:$IV93),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:DZ93,$EG93:$IV93),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:EA93,$EG93:$IV93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:EB93,$EG93:$IV93),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG93:$IV93,MATCH(0,COUNTIF($DR93:EC93,$EG93:$IV93),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","","{Measure:Quantity}","{Fuel}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","","{Measure:Quantity}","{Fuel}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","{Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Oil","H3L Steam Boiler >500 MBtu/h","H3L","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",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,{"$f":"IF(AU94=0,AS94*((AY94/(BA94-BC94)*186648/1000000)*(100/81-100/BE94)),0)","v":32.584884884884843},0,0,0,null,"Res","RGGI DR",{"$f":"Benefits(BL94,BR94,BS94,BT94,BU94,BV94,BW94,BX94,BY94,BZ94,AE94,AH94,AI94,AJ94,AK94,AL94,AM94,AN94,AO94,AP94,CA94,CB94)","v":0},0,0,19174.068717594484,0,0,0,0,0,{"$f":"SUMPRODUCT(CC94:CK94,--(CC94:CK94>0))","v":19174.068717594484},{"$f":"-SUMPRODUCT(CC94:CK94,--(CC94:CK94<0))","v":0},null,{"$f":"AS94*IF(AU94=0,IF(AW94<500,0,IF(AW94<1000,858,IF(AW94<2500,2826,4738))),0)","v":858},null,null,858,1,22.347399437755808,1,{"$f":"AS94*IF(AU94=0,IF(AW94<500,0,IF(AW94<1000,650,IF(AW94<2500,2200,3500))),0)","v":650},null,"RGGI","y",null,"X=AS94*if(AU94=0,if(AW94<500,0,if(AW94<1000,858,if(AW94<2500,2826,4738))),0)","X=AS94*if(AU94=0,if(AW94<500,0,if(AW94<1000,650,if(AW94<2500,2200,3500))),0)",0,0,0,0,0,0,0,0,0,0,"X=if(AU94=0,AS94*((AY94/(BA94-BC94)*186648/1000000)*(100/81-100/BE94)),0)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:DT94,$EG94:$IV94),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:DU94,$EG94:$IV94),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:DV94,$EG94:$IV94),0)),\"\")","v":"{Equipment Capacity (MBtu/h)}"},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:DW94,$EG94:$IV94),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:DX94,$EG94:$IV94),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:DY94,$EG94:$IV94),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:DZ94,$EG94:$IV94),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:EA94,$EG94:$IV94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:EB94,$EG94:$IV94),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG94:$IV94,MATCH(0,COUNTIF($DR94:EC94,$EG94:$IV94),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Fuel}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","","{Measure:Quantity}","{Fuel}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","{Equipment Capacity (MBtu/h)}","","","","","","{Measure:Quantity}","{Fuel}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","{Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Oil","VFD: Heating Hot Water Circulation Pump","HHWP","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",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,{"$f":"AS95*AU95*1548","v":7740},0,0,{"$f":"AS95*AU95*0.096","v":0.48},0,0,{"$f":"AS95*AF95*AU95*0.096","v":0.35376000000000002},{"$f":"AS95*AG95*AU95*0.096","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL95,BR95,BS95,BT95,BU95,BV95,BW95,BX95,BY95,BZ95,AE95,AH95,AI95,AJ95,AK95,AL95,AM95,AN95,AO95,AP95,CA95,CB95)","v":10781.951625287265},1181.7027613562555,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC95:CK95,--(CC95:CK95>0))","v":11963.65438664352},{"$f":"-SUMPRODUCT(CC95:CK95,--(CC95:CK95<0))","v":0},null,{"$f":"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)))))))","v":2425},null,null,2425,1,4.9334657264509358,1,{"$f":"AS95*IF(AU95=5,400,IF(AU95=7.5,650,IF(AU95=10,1400,IF(AU95=15,1650,IF(AU95=20,1850,IF(AU95=25,2000,IF(AU95=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS95*if(AU95=5,2425,if(AU95=7.5,2648,if(AU95=10,2871,if(AU95=15,3317,if(AU95=20,3763,if(AU95=25,4209,if(AU95=30,4655,0)))))))","X=AS95*if(AU95=5,400,if(AU95=7.5,650,if(AU95=10,1400,if(AU95=15,1650,if(AU95=20,1850,if(AU95=25,2000,if(AU95=30,2300,0)))))))","X=AS95*AU95*1548",0,0,"X=AS95*AU95*.096",0,0,"X=AS95*AF95*AU95*.096","X=AS95*AG95*AU95*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:DT95,$EG95:$IV95),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:DU95,$EG95:$IV95),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:DV95,$EG95:$IV95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:DW95,$EG95:$IV95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:DX95,$EG95:$IV95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:DY95,$EG95:$IV95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:DZ95,$EG95:$IV95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:EA95,$EG95:$IV95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:EB95,$EG95:$IV95),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG95:$IV95,MATCH(0,COUNTIF($DR95:EC95,$EG95:$IV95),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Return Fan on VAV Air Handler","RFA","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2021-05-24","2022-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS96*AU96*1788","v":8940},0,0,{"$f":"AS96*AU96*0.302","v":1.51},0,0,{"$f":"AS96*AF96*AU96*0.302","v":0.31709999999999999},{"$f":"AS96*AG96*AU96*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL96,BR96,BS96,BT96,BU96,BV96,BW96,BX96,BY96,BZ96,AE96,AH96,AI96,AJ96,AK96,AL96,AM96,AN96,AO96,AP96,CA96,CB96)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC96:CK96,--(CC96:CK96>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC96:CK96,--(CC96:CK96<0))","v":0},null,{"$f":"AS96*IF(AU96=5,2425,IF(AU96=7.5,2648,IF(AU96=10,2871,IF(AU96=15,3317,IF(AU96=20,3763,IF(AU96=25,4209,IF(AU96=30,4655,0)))))))","v":2425},null,null,2425,1,6.0456207528904624,1,{"$f":"AS96*IF(AU96=5,400,IF(AU96=7.5,650,IF(AU96=10,1400,IF(AU96=15,1650,IF(AU96=20,1850,IF(AU96=25,2000,IF(AU96=30,2300,0)))))))","v":400},null,"RGGI","y",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)))))))","X=AS96*if(AU96=5,400,if(AU96=7.5,650,if(AU96=10,1400,if(AU96=15,1650,if(AU96=20,1850,if(AU96=25,2000,if(AU96=30,2300,0)))))))","X=AS96*AU96*1788",0,0,"X=AS96*AU96*.302",0,0,"X=AS96*AF96*AU96*.302","X=AS96*AG96*AU96*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:DT96,$EG96:$IV96),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:DU96,$EG96:$IV96),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:DV96,$EG96:$IV96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:DW96,$EG96:$IV96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:DX96,$EG96:$IV96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:DY96,$EG96:$IV96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:DZ96,$EG96:$IV96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:EA96,$EG96:$IV96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:EB96,$EG96:$IV96),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG96:$IV96,MATCH(0,COUNTIF($DR96:EC96,$EG96:$IV96),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",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,{"$f":"AS97*AU97*1788","v":8940},0,0,{"$f":"AS97*AU97*0.302","v":1.51},0,0,{"$f":"AS97*AF97*AU97*0.302","v":0.31709999999999999},{"$f":"AS97*AG97*AU97*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL97,BR97,BS97,BT97,BU97,BV97,BW97,BX97,BY97,BZ97,AE97,AH97,AI97,AJ97,AK97,AL97,AM97,AN97,AO97,AP97,CA97,CB97)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC97:CK97,--(CC97:CK97>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC97:CK97,--(CC97:CK97<0))","v":0},null,{"$f":"AS97*IF(AU97=5,2425,IF(AU97=7.5,2648,IF(AU97=10,2871,IF(AU97=15,3317,IF(AU97=20,3763,IF(AU97=25,4209,IF(AU97=30,4655,0)))))))","v":2425},null,null,2425,1,6.0456207528904624,1,{"$f":"AS97*IF(AU97=5,400,IF(AU97=7.5,650,IF(AU97=10,1400,IF(AU97=15,1650,IF(AU97=20,1850,IF(AU97=25,2000,IF(AU97=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS97*if(AU97=5,2425,if(AU97=7.5,2648,if(AU97=10,2871,if(AU97=15,3317,if(AU97=20,3763,if(AU97=25,4209,if(AU97=30,4655,0)))))))","X=AS97*if(AU97=5,400,if(AU97=7.5,650,if(AU97=10,1400,if(AU97=15,1650,if(AU97=20,1850,if(AU97=25,2000,if(AU97=30,2300,0)))))))","X=AS97*AU97*1788",0,0,"X=AS97*AU97*.302",0,0,"X=AS97*AF97*AU97*.302","X=AS97*AG97*AU97*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:DT97,$EG97:$IV97),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:DU97,$EG97:$IV97),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:DV97,$EG97:$IV97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:DW97,$EG97:$IV97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:DX97,$EG97:$IV97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:DY97,$EG97:$IV97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:DZ97,$EG97:$IV97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:EA97,$EG97:$IV97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:EB97,$EG97:$IV97),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG97:$IV97,MATCH(0,COUNTIF($DR97:EC97,$EG97:$IV97),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Supply Fan on VAV Air Handler","SFA","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2021-05-24","2022-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS98*AU98*2033","v":10165},0,0,{"$f":"AS98*AU98*0.288","v":1.44},0,0,{"$f":"AS98*AF98*AU98*0.288","v":0.21023999999999998},{"$f":"AS98*AG98*AU98*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL98,BR98,BS98,BT98,BU98,BV98,BW98,BX98,BY98,BZ98,AE98,AH98,AI98,AJ98,AK98,AL98,AM98,AN98,AO98,AP98,CA98,CB98)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC98:CK98,--(CC98:CK98>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC98:CK98,--(CC98:CK98<0))","v":0},null,{"$f":"AS98*IF(AU98=5,2425,IF(AU98=7.5,2648,IF(AU98=10,2871,IF(AU98=15,3317,IF(AU98=20,3763,IF(AU98=25,4209,IF(AU98=30,4655,0)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS98*IF(AU98=5,400,IF(AU98=7.5,650,IF(AU98=10,1400,IF(AU98=15,1650,IF(AU98=20,1850,IF(AU98=25,2000,IF(AU98=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS98*if(AU98=5,2425,if(AU98=7.5,2648,if(AU98=10,2871,if(AU98=15,3317,if(AU98=20,3763,if(AU98=25,4209,if(AU98=30,4655,0)))))))","X=AS98*if(AU98=5,400,if(AU98=7.5,650,if(AU98=10,1400,if(AU98=15,1650,if(AU98=20,1850,if(AU98=25,2000,if(AU98=30,2300,0)))))))","X=AS98*AU98*2033",0,0,"X=AS98*AU98*.288",0,0,"X=AS98*AF98*AU98*.288","X=AS98*AG98*AU98*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:DT98,$EG98:$IV98),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:DU98,$EG98:$IV98),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:DV98,$EG98:$IV98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:DW98,$EG98:$IV98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:DX98,$EG98:$IV98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:DY98,$EG98:$IV98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:DZ98,$EG98:$IV98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:EA98,$EG98:$IV98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:EB98,$EG98:$IV98),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG98:$IV98,MATCH(0,COUNTIF($DR98:EC98,$EG98:$IV98),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Oil","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-24","2022-06-30",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,{"$f":"AS99*AU99*2033","v":10165},0,0,{"$f":"AS99*AU99*0.288","v":1.44},0,0,{"$f":"AS99*AF99*AU99*0.288","v":0.21023999999999998},{"$f":"AS99*AG99*AU99*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL99,BR99,BS99,BT99,BU99,BV99,BW99,BX99,BY99,BZ99,AE99,AH99,AI99,AJ99,AK99,AL99,AM99,AN99,AO99,AP99,CA99,CB99)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC99:CK99,--(CC99:CK99>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC99:CK99,--(CC99:CK99<0))","v":0},null,{"$f":"AS99*IF(AU99=5,2425,IF(AU99=7.5,2648,IF(AU99=10,2871,IF(AU99=15,3317,IF(AU99=20,3763,IF(AU99=25,4209,IF(AU99=30,4655,0)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS99*IF(AU99=5,400,IF(AU99=7.5,650,IF(AU99=10,1400,IF(AU99=15,1650,IF(AU99=20,1850,IF(AU99=25,2000,IF(AU99=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS99*if(AU99=5,2425,if(AU99=7.5,2648,if(AU99=10,2871,if(AU99=15,3317,if(AU99=20,3763,if(AU99=25,4209,if(AU99=30,4655,0)))))))","X=AS99*if(AU99=5,400,if(AU99=7.5,650,if(AU99=10,1400,if(AU99=15,1650,if(AU99=20,1850,if(AU99=25,2000,if(AU99=30,2300,0)))))))","X=AS99*AU99*2033",0,0,"X=AS99*AU99*.288",0,0,"X=AS99*AF99*AU99*.288","X=AS99*AG99*AU99*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:DT99,$EG99:$IV99),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:DU99,$EG99:$IV99),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:DV99,$EG99:$IV99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:DW99,$EG99:$IV99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:DX99,$EG99:$IV99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:DY99,$EG99:$IV99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:DZ99,$EG99:$IV99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:EA99,$EG99:$IV99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:EB99,$EG99:$IV99),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG99:$IV99,MATCH(0,COUNTIF($DR99:EC99,$EG99:$IV99),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G99,FIND(CHAR(160),SUBSTITUTE($G99,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G99,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G99,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","",{"$f":"IFERROR(MID($J99,FIND(CHAR(160),SUBSTITUTE($J99,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J99,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J99,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}",{"$f":"IFERROR(MID($O99,FIND(CHAR(160),SUBSTITUTE($O99,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O99,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O99,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Motor HP}",{"$f":"IFERROR(MID($R99,FIND(CHAR(160),SUBSTITUTE($R99,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R99,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R99,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Motor HP}",{"$f":"IFERROR(MID($U99,FIND(CHAR(160),SUBSTITUTE($U99,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U99,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U99,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Motor HP}"},"","","","","","","","{Measure:Quantity}","{Factor:WinterCF}",{"$f":"IFERROR(MID($V99,FIND(CHAR(160),SUBSTITUTE($V99,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V99,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V99,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Motor HP}"},"","","","","","","","{Measure:Quantity}","{Factor:SummerCF}",{"$f":"IFERROR(MID($W99,FIND(CHAR(160),SUBSTITUTE($W99,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W99,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W99,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X99,FIND(CHAR(160),SUBSTITUTE($X99,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X99,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X99,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y99,FIND(CHAR(160),SUBSTITUTE($Y99,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y99,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y99,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z99,FIND(CHAR(160),SUBSTITUTE($Z99,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z99,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z99,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA99,FIND(CHAR(160),SUBSTITUTE($AA99,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA99,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA99,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB99,FIND(CHAR(160),SUBSTITUTE($AB99,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB99,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB99,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","Modulating Burner Controls for Boilers and Heaters","AF1","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*2.14",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*1.25",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.03 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 0.03 * if({End-Use}=1,1565,{Annual Hours of Operation})) / 1000)",null,null,null,null,"2021-05-25","2022-06-30",21,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",6554,"{End-Use}",2,"{Annual Hours of Operation}",1,"{Existing Fuel}",1565,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW100<>1,0,AS100 * (AU100 * 0.03 * IF(AY100=1,1565,BA100)) / 1000)*10","v":0},{"$f":"IF(AW100<>2,0,AS100 * (AU100 * 0.03 * IF(AY100=1,1565,BA100)) / 1000)","v":307.71029999999996},0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL100,BR100,BS100,BT100,BU100,BV100,BW100,BX100,BY100,BZ100,AE100,AH100,AI100,AJ100,AK100,AL100,AM100,AN100,AO100,AP100,CA100,CB100)","v":0},0,0,0,0,233522.43252344709,0,0,0,{"$f":"SUMPRODUCT(CC100:CK100,--(CC100:CK100>0))","v":233522.43252344709},{"$f":"-SUMPRODUCT(CC100:CK100,--(CC100:CK100<0))","v":0},null,{"$f":"AS100*AU100*2.14","v":14025.560000000001},null,null,14025.560000000001,1,16.64977601774525,1,{"$f":"AS100*AU100*1.25","v":8192.5},null,"RGGI","y",null,"X=AS100*AU100*2.14","X=AS100*AU100*1.25",0,0,0,0,0,0,0,0,"X=if(BA100<>1,0,AS100 * (AU100 * 0.03 * if(AW100=1,1565,AY100)) / 1000)*10","X=if(BA100<>2,0,AS100 * (AU100 * 0.03 * if(AW100=1,1565,AY100)) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:DT100,$EG100:$IV100),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:DU100,$EG100:$IV100),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:DV100,$EG100:$IV100),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:DW100,$EG100:$IV100),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:DX100,$EG100:$IV100),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:DY100,$EG100:$IV100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:DZ100,$EG100:$IV100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:EA100,$EG100:$IV100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:EB100,$EG100:$IV100),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG100:$IV100,MATCH(0,COUNTIF($DR100:EC100,$EG100:$IV100),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Propane and Compressed NG","Boiler Stack Heat Exchanger (Economizer)","AF2","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"IF(AY101<>1,0,AS101 * (AU101 * 1565 * IF(AW101=1,0.1,0.05)) / 1000)*10","v":0},{"$f":"IF(AY101<>2,0,AS101 * (AU101 * 1565 * IF(AW101=1,0.1,0.05)) / 1000)","v":156.5},0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL101,BR101,BS101,BT101,BU101,BV101,BW101,BX101,BY101,BZ101,AE101,AH101,AI101,AJ101,AK101,AL101,AM101,AN101,AO101,AP101,CA101,CB101)","v":0},0,0,0,0,114693.97889381042,0,0,0,{"$f":"SUMPRODUCT(CC101:CK101,--(CC101:CK101>0))","v":114693.97889381042},{"$f":"-SUMPRODUCT(CC101:CK101,--(CC101:CK101<0))","v":0},null,{"$f":"AS101*AU101/1000*IF(AW101=1,2120,1500)","v":2120},null,null,2120,1,54.100933440476609,1,{"$f":"AS101*AU101/1000*IF(AW101=1,1325,950)","v":1325},null,"RGGI","y",null,"X=AS101*AU101/1000*if(AW101=1,2120,1500)","X=AS101*AU101/1000*if(AW101=1,1325,950)",0,0,0,0,0,0,0,0,"X=if(AY101<>1,0,AS101 * (AU101 * 1565 * if(AW101=1,0.1,0.05)) / 1000)*10","X=if(AY101<>2,0,AS101 * (AU101 * 1565 * if(AW101=1,0.1,0.05)) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:DT101,$EG101:$IV101),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:DU101,$EG101:$IV101),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:DV101,$EG101:$IV101),0)),\"\")","v":"{Economizer Type}"},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:DW101,$EG101:$IV101),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:DX101,$EG101:$IV101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:DY101,$EG101:$IV101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:DZ101,$EG101:$IV101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:EA101,$EG101:$IV101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:EB101,$EG101:$IV101),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG101:$IV101,MATCH(0,COUNTIF($DR101:EC101,$EG101:$IV101),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Economizer Type}","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I HVAC - Propane and Compressed NG","Boiler Reset/Lockout Controls","AF3","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*612.00",0,"Calculated","{Measure:Quantity}*375",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.08) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.08) / 1000)",null,null,null,null,"2021-05-25","2022-06-30",20,0,0,0,0,0,0,1,1,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",2,"{Existing Fuel}",1000,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU102<>1,0,AS102 * (AW102 * 1565 * 0.08) / 1000)*10","v":0},{"$f":"IF(AU102<>2,0,AS102 * (AW102 * 1565 * 0.08) / 1000)","v":125.2},0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL102,BR102,BS102,BT102,BU102,BV102,BW102,BX102,BY102,BZ102,AE102,AH102,AI102,AJ102,AK102,AL102,AM102,AN102,AO102,AP102,CA102,CB102)","v":0},0,0,0,0,91755.183115048349,0,0,0,{"$f":"SUMPRODUCT(CC102:CK102,--(CC102:CK102>0))","v":91755.183115048349},{"$f":"-SUMPRODUCT(CC102:CK102,--(CC102:CK102<0))","v":0},null,{"$f":"AS102*612","v":612},null,null,612,1,149.92676979583064,1,{"$f":"AS102*375","v":375},null,"RGGI","y",null,"X=AS102*612.00","X=AS102*375",0,0,0,0,0,0,0,0,"X=if(AW102<>1,0,AS102 * (AU102 * 1565 * 0.08) / 1000)*10","X=if(AW102<>2,0,AS102 * (AU102 * 1565 * 0.08) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:DT102,$EG102:$IV102),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:DU102,$EG102:$IV102),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:DV102,$EG102:$IV102),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:DW102,$EG102:$IV102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:DX102,$EG102:$IV102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:DY102,$EG102:$IV102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:DZ102,$EG102:$IV102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:EA102,$EG102:$IV102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:EB102,$EG102:$IV102),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG102:$IV102,MATCH(0,COUNTIF($DR102:EC102,$EG102:$IV102),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Propane and Compressed NG","Oxygen Trim for Boilers and Heaters","AF4","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*20000.00",0,"Calculated","{Measure:Quantity}*{Capacity (MBTUH)}*0.75",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",15,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",2200,"{End-Use}",2,"{Annual Hours of Operation}",1,"{Existing Fuel}",3250,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW103<>1,0,AS103 * (AU103 * 0.02 * IF(AY103=1,1565,BA103)) / 1000)*10","v":0},{"$f":"IF(AW103<>2,0,AS103 * (AU103 * 0.02 * IF(AY103=1,1565,BA103)) / 1000)","v":68.86},0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL103,BR103,BS103,BT103,BU103,BV103,BW103,BX103,BY103,BZ103,AE103,AH103,AI103,AJ103,AK103,AL103,AM103,AN103,AO103,AP103,CA103,CB103)","v":0},0,0,0,0,40655.421495040413,0,0,0,{"$f":"SUMPRODUCT(CC103:CK103,--(CC103:CK103>0))","v":40655.421495040413},{"$f":"-SUMPRODUCT(CC103:CK103,--(CC103:CK103<0))","v":0},null,{"$f":"AS103*20000","v":20000},null,null,20000,1,2.0327710747520205,1,{"$f":"AS103*AU103*0.75","v":1650},null,"RGGI","y",null,"X=AS103*20000.00","X=AS103*AU103*0.75",0,0,0,0,0,0,0,0,"X=if(BA103<>1,0,AS103 * (AU103 * 0.02 * if(AW103=1,1565,AY103)) / 1000)*10","X=if(BA103<>2,0,AS103 * (AU103 * 0.02 * if(AW103=1,1565,AY103)) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:DT103,$EG103:$IV103),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:DU103,$EG103:$IV103),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:DV103,$EG103:$IV103),0)),\"\")","v":"{End-Use}"},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:DW103,$EG103:$IV103),0)),\"\")","v":"{Annual Hours of Operation}"},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:DX103,$EG103:$IV103),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:DY103,$EG103:$IV103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:DZ103,$EG103:$IV103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:EA103,$EG103:$IV103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:EB103,$EG103:$IV103),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG103:$IV103,MATCH(0,COUNTIF($DR103:EC103,$EG103:$IV103),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{End-Use}","{Annual Hours of Operation}","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Propane and Compressed NG","Boiler Turbulator","AF5","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*15.00",0,"Calculated","{Measure:Quantity}*9.5",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.7 * ({Flue Gas Temperature Before (oF)}-{Flue Gas Temperature After (oF)})/40/100))/1000*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 * 0.7 * ({Flue Gas Temperature Before (oF)}-{Flue Gas Temperature After (oF)})/40/100))/1000",null,null,null,null,"2021-05-25","2022-06-30",20,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Capacity (MBTUH)}",2,"{Flue Gas Temperature Before (oF)}",1000,"{Flue Gas Temperature After (oF)}",270,"{Existing Fuel}",220,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AU104<>1,0,AS104 * (AW104 * 1565 * 0.7 * (AY104-BA104)/40/100))/1000*10","v":0},{"$f":"IF(AU104<>2,0,AS104 * (AW104 * 1565 * 0.7 * (AY104-BA104)/40/100))/1000","v":13.69375},0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL104,BR104,BS104,BT104,BU104,BV104,BW104,BX104,BY104,BZ104,AE104,AH104,AI104,AJ104,AK104,AL104,AM104,AN104,AO104,AP104,CA104,CB104)","v":0},0,0,0,0,10035.723153208412,0,0,0,{"$f":"SUMPRODUCT(CC104:CK104,--(CC104:CK104>0))","v":10035.723153208412},{"$f":"-SUMPRODUCT(CC104:CK104,--(CC104:CK104<0))","v":0},null,{"$f":"AS104*15","v":15},null,null,15,1,{"$f":"(SUMPRODUCT(CC104:CJ104,--(CC104:CJ104>0))+CN104)*CS104/((-SUMPRODUCT(CC104:CJ104,--(CC104:CJ104<0))+MAX(CO104,CV104)+CP104+CQ104)*CS104+IF(FRIncentives=\"Yes\",CV104*(1-CS104),0))","v":669.04821021389409},1,{"$f":"AS104*9.5","v":9.5},null,"RGGI","y",null,"X=AS104*15.00","X=AS104*9.5",0,0,0,0,0,0,0,0,"X=if(BA104<>1,0,AS104 * (AU104 * 1565 * 0.7 * (AW104-AY104)/40/100))/1000*10","X=if(BA104<>2,0,AS104 * (AU104 * 1565 * 0.7 * (AW104-AY104)/40/100))/1000",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:DT104,$EG104:$IV104),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:DU104,$EG104:$IV104),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:DV104,$EG104:$IV104),0)),\"\")","v":"{Flue Gas Temperature Before (oF)}"},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:DW104,$EG104:$IV104),0)),\"\")","v":"{Flue Gas Temperature After (oF)}"},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:DX104,$EG104:$IV104),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:DY104,$EG104:$IV104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:DZ104,$EG104:$IV104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:EA104,$EG104:$IV104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:EB104,$EG104:$IV104),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG104:$IV104,MATCH(0,COUNTIF($DR104:EC104,$EG104:$IV104),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","{Flue Gas Temperature Before (oF)}","{Flue Gas Temperature After (oF)}","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I HVAC - Propane and Compressed NG","Programmable Thermostat","AF6","2021-07-01","2022-06-30","Per Measure",157,0,"Calculated","{Measure:Quantity}*100",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Existing Fuel}<>1,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000)*10","if({Existing Fuel}<>2,0,{Measure:Quantity} * ({Capacity (MBTUH)} * 1565 *0.068) / 1000)",null,null,null,null,"2021-05-25","2022-06-30",8,0,0,0,0,0,0,1,1,0,0.52,1.6E-2,null,{"$f":"DU105","v":"{Measure:Quantity}"},1,{"$f":"DV105","v":"{Capacity (MBTUH)}"},2,{"$f":"DW105","v":"{Existing Fuel}"},100,{"$f":"DX105","v":""},null,{"$f":"DY105","v":""},null,{"$f":"DZ105","v":""},null,{"$f":"EA105","v":""},null,{"$f":"EB105","v":""},null,{"$f":"EC105","v":""},null,{"$f":"ED105","v":""},null,0,0,0,0,0,0,0,0,{"$f":"IF(AU105<>1,0,AS105 * (AW105 * 1565 *0.068) / 1000)*10","v":0},{"$f":"IF(AU105<>2,0,AS105 * (AW105 * 1565 *0.068) / 1000)","v":10.641999999999999},0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL105,BR105,BS105,BT105,BU105,BV105,BW105,BX105,BY105,BZ105,AE105,AH105,AI105,AJ105,AK105,AL105,AM105,AN105,AO105,AP105,CA105,CB105)","v":0},0,0,0,0,3693.1034039003816,0,0,0,{"$f":"SUMPRODUCT(CC105:CK105,--(CC105:CK105>0))","v":3693.1034039003816},{"$f":"-SUMPRODUCT(CC105:CK105,--(CC105:CK105<0))","v":0},null,{"$f":"157","v":157},null,null,157,1,23.522951617199883,1,{"$f":"AS105*100","v":100},null,"RGGI","y",null,"X=157","X=AS105*100",0,0,0,0,0,0,0,0,"X=if(AW105<>1,0,AS105 * (AU105 * 1565 *0.068) / 1000)*10","X=if(AW105<>2,0,AS105 * (AU105 * 1565 *0.068) / 1000)",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:DT105,$EG105:$IV105),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:DU105,$EG105:$IV105),0)),\"\")","v":"{Capacity (MBTUH)}"},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:DV105,$EG105:$IV105),0)),\"\")","v":"{Existing Fuel}"},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:DW105,$EG105:$IV105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:DX105,$EG105:$IV105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:DY105,$EG105:$IV105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:DZ105,$EG105:$IV105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:EA105,$EG105:$IV105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:EB105,$EG105:$IV105),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG105:$IV105,MATCH(0,COUNTIF($DR105:EC105,$EG105:$IV105),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","{Capacity (MBTUH)}","","","","","","","","{Existing Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I HVAC - Propane and Compressed NG","VFD: Building Exhaust Fan","BEF","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS106*AU106*755","v":3775},0,0,{"$f":"AS106*AU106*0.12","v":0.6},0,0,{"$f":"AS106*AF106*AU106*0.12","v":0.44219999999999998},{"$f":"AS106*AG106*AU106*0.12","v":0.21299999999999999},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL106,BR106,BS106,BT106,BU106,BV106,BW106,BX106,BY106,BZ106,AE106,AH106,AI106,AJ106,AK106,AL106,AM106,AN106,AO106,AP106,CA106,CB106)","v":4994.1120873132959},1832.8819119068789,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC106:CK106,--(CC106:CK106>0))","v":6826.9939992201744},{"$f":"-SUMPRODUCT(CC106:CK106,--(CC106:CK106<0))","v":0},null,{"$f":"AS106*IF(AU106=5,2425,IF(AU106=7.5,2648,IF(AU106=10,2871,IF(AU106=15,3317,IF(AU106=20,3763,IF(AU106=25,4209,IF(AU106=30,4655,0)))))))","v":2425},null,null,2425,1,2.8152552574103811,1,{"$f":"AS106*IF(AU106=5,400,IF(AU106=7.5,650,IF(AU106=10,1400,IF(AU106=15,1650,IF(AU106=20,1850,IF(AU106=25,2000,IF(AU106=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS106*if(AU106=5,2425,if(AU106=7.5,2648,if(AU106=10,2871,if(AU106=15,3317,if(AU106=20,3763,if(AU106=25,4209,if(AU106=30,4655,0)))))))","X=AS106*if(AU106=5,400,if(AU106=7.5,650,if(AU106=10,1400,if(AU106=15,1650,if(AU106=20,1850,if(AU106=25,2000,if(AU106=30,2300,0)))))))","X=AS106*AU106*755",0,0,"X=AS106*AU106*.120",0,0,"X=AS106*AF106*AU106*.120","X=AS106*AG106*AU106*.120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:DT106,$EG106:$IV106),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:DU106,$EG106:$IV106),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:DV106,$EG106:$IV106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:DW106,$EG106:$IV106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:DX106,$EG106:$IV106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:DY106,$EG106:$IV106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:DZ106,$EG106:$IV106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:EA106,$EG106:$IV106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:EB106,$EG106:$IV106),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG106:$IV106,MATCH(0,COUNTIF($DR106:EC106,$EG106:$IV106),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","Energy Recovery Ventilator","ERV","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Ventilation Air Rate}*3.75",0,"Calculated","{Measure:Quantity}*{Ventilation Air Rate}*if({Eff Heating} < 0.65, 2.25, if({Eff Heating} < 0.75, 2.50, if({Eff Heating} < 0.85, 2.75, 3.00)))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000*932*.77-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if({Heating Fuel Type} >=6, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE}/0.003412,0))",null,null,"{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)",null,null,"{Measure:Quantity}*-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746*{Factor:WinterCF}","{Measure:Quantity} *(0.0075*60*{Ventilation Air Rate}*{Eff Cooling}*(31.1-28.3)/{SEER}/1000-{Ventilation Air Rate}*{Calculated Pressure Drop}/((33013/5.202)*0.67*0.70)*0.746)*{Factor:SummerCF}","{Measure:Quantity}*if({Heating Fuel Type} =1, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)*10","{Measure:Quantity}*if({Heating Fuel Type} =2, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =3, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =4, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)","{Measure:Quantity}*if({Heating Fuel Type} =5, 1.08*{Ventilation Air Rate}*(68-36.5)*{Eff Heating}*6492*.77/1000000/{AFUE},0)",null,"2021-05-25","2022-06-30",15,0.7,1,0.40939999999999999,0.25690000000000002,0.2084,0.12529999999999999,1,1,1,0.25,0,null,"{Measure:Quantity}",1,"{Ventilation Air Rate}",7200,"{Eff Heating}",0.68,"{Eff Cooling}",0.68,"{SEER}",18,"{Calculated Pressure Drop}",2.8,"{Heating Fuel Type}",2,"{AFUE}",0.95,"",null,"",null,{"$f":"AS107 *(0.0075*60*AU107*AY107*(31.1-28.3)/BA107/1000*932*0.77-AU107*BC107/((33013/5.202)*0.67*0.7)*0.746*8760*0.77+IF(BE107 >=6, 1.08*AU107*(68-36.5)*AW107*6492*0.77/1000000/BG107/0.003412,0))","v":-33836.96293706022},0,0,{"$f":"AS107 *(0.0075*60*AU107*AY107*(31.1-28.3)/BA107/1000-AU107*BC107/((33013/5.202)*0.67*0.7)*0.746)","v":-4.7101935559894761},0,0,{"$f":"AS107*-AU107*BC107/((33013/5.202)*0.67*0.7)*0.746*AF107","v":-3.5370394891926331},{"$f":"AS107 *(0.0075*60*AU107*AY107*(31.1-28.3)/BA107/1000-AU107*BC107/((33013/5.202)*0.67*0.7)*0.746)*AG107","v":-4.7101935559894761},{"$f":"AS107*IF(BE107 =1, 1.08*AU107*(68-36.5)*AW107*6492*0.77/1000000/BG107,0)*10","v":0},{"$f":"AS107*IF(BE107 =2, 1.08*AU107*(68-36.5)*AW107*6492*0.77/1000000/BG107,0)","v":876.43830333978985},{"$f":"AS107*IF(BE107 =3, 1.08*AU107*(68-36.5)*AW107*6492*0.77/1000000/BG107,0)","v":0},{"$f":"AS107*IF(BE107 =4, 1.08*AU107*(68-36.5)*AW107*6492*0.77/1000000/BG107,0)","v":0},{"$f":"AS107*IF(BE107 =5, 1.08*AU107*(68-36.5)*AW107*6492*0.77/1000000/BG107,0)","v":0},0,null,"Res","Default DR",{"$f":"Benefits(BL107,BR107,BS107,BT107,BU107,BV107,BW107,BX107,BY107,BZ107,AE107,AH107,AI107,AJ107,AK107,AL107,AM107,AN107,AO107,AP107,CA107,CB107)","v":-44304.533206325934},-22142.044928623349,0,0,0,517455.25176702364,0,0,0,{"$f":"SUMPRODUCT(CC107:CK107,--(CC107:CK107>0))","v":517455.25176702364},{"$f":"-SUMPRODUCT(CC107:CK107,--(CC107:CK107<0))","v":66446.57813494929},null,{"$f":"AS107*AU107*3.75","v":27000},null,null,93446.57813494929,1,5.5374446244542996,1,{"$f":"AS107*AU107*IF(AW107 < 0.65, 2.25, IF(AW107 < 0.75, 2.5, IF(AW107 < 0.85, 2.75, 3)))","v":18000},null,"Electric","y",null,"X=AS107*AU107*3.75","X=AS107*AU107*if(AW107 < 0.65, 2.25, if(AW107 < 0.75, 2.50, if(AW107 < 0.85, 2.75, 3.00)))","X=AS107 *(0.0075*60*AU107*AY107*(31.1-28.3)/BA107/1000*932*.77-AU107*BC107/((33013/5.202)*0.67*0.70)*0.746*8760*.77+if(BE107 >=6, 1.08*AU107*(68-36.5)*AW107*6492*.77/1000000/BG107/0.003412,0))",0,0,"X=AS107 *(0.0075*60*AU107*AY107*(31.1-28.3)/BA107/1000-AU107*BC107/((33013/5.202)*0.67*0.70)*0.746)",0,0,"X=AS107*-AU107*BC107/((33013/5.202)*0.67*0.70)*0.746*AF107","X=AS107 *(0.0075*60*AU107*AY107*(31.1-28.3)/BA107/1000-AU107*BC107/((33013/5.202)*0.67*0.70)*0.746)*AG107","X=AS107*if(BE107 =1, 1.08*AU107*(68-36.5)*AW107*6492*.77/1000000/BG107,0)*10","X=AS107*if(BE107 =2, 1.08*AU107*(68-36.5)*AW107*6492*.77/1000000/BG107,0)","X=AS107*if(BE107 =3, 1.08*AU107*(68-36.5)*AW107*6492*.77/1000000/BG107,0)","X=AS107*if(BE107 =4, 1.08*AU107*(68-36.5)*AW107*6492*.77/1000000/BG107,0)","X=AS107*if(BE107 =5, 1.08*AU107*(68-36.5)*AW107*6492*.77/1000000/BG107,0)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:DT107,$EG107:$IV107),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:DU107,$EG107:$IV107),0)),\"\")","v":"{Ventilation Air Rate}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:DV107,$EG107:$IV107),0)),\"\")","v":"{Eff Heating}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:DW107,$EG107:$IV107),0)),\"\")","v":"{Eff Cooling}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:DX107,$EG107:$IV107),0)),\"\")","v":"{SEER}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:DY107,$EG107:$IV107),0)),\"\")","v":"{Calculated Pressure Drop}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:DZ107,$EG107:$IV107),0)),\"\")","v":"{Heating Fuel Type}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:EA107,$EG107:$IV107),0)),\"\")","v":"{AFUE}"},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:EB107,$EG107:$IV107),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG107:$IV107,MATCH(0,COUNTIF($DR107:EC107,$EG107:$IV107),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Ventilation Air Rate}","","","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Heating}","{Eff Heating}","{Eff Heating}","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Eff Cooling}","{SEER}","{Ventilation Air Rate}","{Calculated Pressure Drop}","{Factor:SummerCF}","","","","{Measure:Quantity}","{Ventilation Air Rate}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","{Ventilation Air Rate}","{Eff Heating}","{AFUE}","","","","","","{Measure:Quantity}","{Heating Fuel Type}","","","","","","","","","","",null,8]
["C&I HVAC - Propane and Compressed NG","G10 Gas-fired condensing hot water boiler >1000 MBtu/h and <=2500 MBtu/h","G10","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*9375",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",1000,"{Design Load (Btu/h)}",2,"{Indoor Design Temp (oF)}",587000,"{Outdoor Design Temp (oF)}",72,"{Unit Efficiency - AFUE or Thermal Efficiency}",-2,"{Fuel}",95,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW108<>1,0,AS108 * (AY108/(BA108-BC108)*186648/1000000) * (100/80-100/BE108)*10)","v":0},{"$f":"IF(AW108<>2,0,AS108 * (AY108/(BA108-BC108)*186648/1000000) * (100/80-100/BE108))","v":292.21828591749653},0,0,0,0,null,"Res","RGGI DR",{"$f":"Benefits(BL108,BR108,BS108,BT108,BU108,BV108,BW108,BX108,BY108,BZ108,AE108,AH108,AI108,AJ108,AK108,AL108,AM108,AN108,AO108,AP108,CA108,CB108)","v":0},0,0,0,0,243338.27310158755,0,0,0,{"$f":"SUMPRODUCT(CC108:CK108,--(CC108:CK108>0))","v":243338.27310158755},{"$f":"-SUMPRODUCT(CC108:CK108,--(CC108:CK108<0))","v":0},null,{"$f":"AS108*(AU108*3.47+1982)","v":5452},null,null,5452,1,25.956082464169338,1,{"$f":"AS108*9375","v":9375},null,"RGGI","y",null,"X=AS108*(AU108*3.47+1982)","X=AS108*9375",0,0,0,0,0,0,0,0,"X=if(BE108<>1,0,AS108 * (AW108/(AY108-BA108)*186648/1000000) * (100/80-100/BC108)*10)","X=if(BE108<>2,0,AS108 * (AW108/(AY108-BA108)*186648/1000000) * (100/80-100/BC108))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:DT108,$EG108:$IV108),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:DU108,$EG108:$IV108),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:DV108,$EG108:$IV108),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:DW108,$EG108:$IV108),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:DX108,$EG108:$IV108),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:DY108,$EG108:$IV108),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:DZ108,$EG108:$IV108),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:EA108,$EG108:$IV108),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:EB108,$EG108:$IV108),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG108:$IV108,MATCH(0,COUNTIF($DR108:EC108,$EG108:$IV108),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{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}","","","","","{Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Propane and Compressed NG","G11 Gas-fired condensing hot water boiler > 2500 MBtu/h","G11","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*12500",0,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",4000,"{Design Load (Btu/h)}",2,"{Indoor Design Temp (oF)}",5890000,"{Outdoor Design Temp (oF)}",72,"{Unit Efficiency - AFUE or Thermal Efficiency}",-2,"{Fuel}",96.1,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW109<>1,0,AS109 * (AY109/(BA109-BC109)*186648/1000000) * (100/82-100/BE109)*10)","v":0},{"$f":"IF(AW109<>2,0,AS109 * (AY109/(BA109-BC109)*186648/1000000) * (100/82-100/BE109))","v":2658.2069449465184},0,0,0,0,null,"Res","RGGI DR",{"$f":"Benefits(BL109,BR109,BS109,BT109,BU109,BV109,BW109,BX109,BY109,BZ109,AE109,AH109,AI109,AJ109,AK109,AL109,AM109,AN109,AO109,AP109,CA109,CB109)","v":0},0,0,0,0,2213562.6642904864,0,0,0,{"$f":"SUMPRODUCT(CC109:CK109,--(CC109:CK109>0))","v":2213562.6642904864},{"$f":"-SUMPRODUCT(CC109:CK109,--(CC109:CK109<0))","v":0},null,{"$f":"AS109*(AU109*3.47+1982)","v":15862},null,null,15862,1,139.55129645003697,1,{"$f":"AS109*12500","v":12500},null,"RGGI","y",null,"X=AS109*(AU109*3.47+1982)","X=AS109*12500",0,0,0,0,0,0,0,0,"X=if(BE109<>1,0,AS109 * (AW109/(AY109-BA109)*186648/1000000) * (100/82-100/BC109)*10)","X=if(BE109<>2,0,AS109 * (AW109/(AY109-BA109)*186648/1000000) * (100/82-100/BC109))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:DT109,$EG109:$IV109),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:DU109,$EG109:$IV109),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:DV109,$EG109:$IV109),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:DW109,$EG109:$IV109),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:DX109,$EG109:$IV109),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:DY109,$EG109:$IV109),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:DZ109,$EG109:$IV109),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:EA109,$EG109:$IV109),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:EB109,$EG109:$IV109),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG109:$IV109,MATCH(0,COUNTIF($DR109:EC109,$EG109:$IV109),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G109,FIND(CHAR(160),SUBSTITUTE($G109,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G109,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G109,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Equipment Capacity MBtu/h}","","","","","","","","",{"$f":"IFERROR(MID($J109,FIND(CHAR(160),SUBSTITUTE($J109,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J109,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J109,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"","","","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($O109,FIND(CHAR(160),SUBSTITUTE($O109,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O109,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O109,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R109,FIND(CHAR(160),SUBSTITUTE($R109,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R109,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R109,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U109,FIND(CHAR(160),SUBSTITUTE($U109,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U109,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U109,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V109,FIND(CHAR(160),SUBSTITUTE($V109,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V109,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V109,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W109,FIND(CHAR(160),SUBSTITUTE($W109,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W109,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W109,\"{\",CHAR(160),GQ$1))+1),\"\")","v":"{Design Load (Btu/h)}"},"{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","{Fuel}","{Measure:Quantity}",{"$f":"IFERROR(MID($X109,FIND(CHAR(160),SUBSTITUTE($X109,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X109,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X109,\"{\",CHAR(160),HA$1))+1),\"\")","v":"{Design Load (Btu/h)}"},"{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Unit Efficiency - AFUE or Thermal Efficiency}","","","","","{Fuel}","{Measure:Quantity}",{"$f":"IFERROR(MID($Y109,FIND(CHAR(160),SUBSTITUTE($Y109,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y109,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y109,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z109,FIND(CHAR(160),SUBSTITUTE($Z109,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z109,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z109,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA109,FIND(CHAR(160),SUBSTITUTE($AA109,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA109,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA109,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB109,FIND(CHAR(160),SUBSTITUTE($AB109,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB109,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB109,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,7]
["C&I HVAC - Propane and Compressed NG","G9 Gas-fired condensing hot water boiler >500 MBtu/h and <=1000 MBtu/h","G9","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*({Equipment Capacity MBtu/h}*3.47+1982)",0,"Calculated","{Measure:Quantity}*5000",0,"2021-05-25","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"if({Fuel}<>1,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency})*10)","if({Fuel}<>2,0,{Measure:Quantity} * ({Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})*186648/1000000) * (100/80-100/{Unit Efficiency - AFUE or Thermal Efficiency}))",null,null,null,null,"2021-05-25","2022-06-30",24,0,0,1,0,0,0,1,1,0,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Equipment Capacity MBtu/h}",695,"{Design Load (Btu/h)}",2,"{Indoor Design Temp (oF)}",997500,"{Outdoor Design Temp (oF)}",71,"{Unit Efficiency - AFUE or Thermal Efficiency}",-2,"{Fuel}",96.9,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"IF(AW110<>1,0,AS110 * (AY110/(BA110-BC110)*186648/1000000) * (100/80-100/BE110)*10)","v":0},{"$f":"IF(AW110<>2,0,AS110 * (AY110/(BA110-BC110)*186648/1000000) * (100/80-100/BE110))","v":556.01476631748631},0,0,0,0,null,"Res","RGGI DR",{"$f":"Benefits(BL110,BR110,BS110,BT110,BU110,BV110,BW110,BX110,BY110,BZ110,AE110,AH110,AI110,AJ110,AK110,AL110,AM110,AN110,AO110,AP110,CA110,CB110)","v":0},0,0,0,0,463008.92030035279,0,0,0,{"$f":"SUMPRODUCT(CC110:CK110,--(CC110:CK110>0))","v":463008.92030035279},{"$f":"-SUMPRODUCT(CC110:CK110,--(CC110:CK110<0))","v":0},null,{"$f":"AS110*(AU110*3.47+1982)","v":4393.6499999999996},null,null,4393.6499999999996,1,92.601784060070557,1,{"$f":"AS110*5000","v":5000},null,"RGGI","y",null,"X=AS110*(AU110*3.47+1982)","X=AS110*5000",0,0,0,0,0,0,0,0,"X=if(BE110<>1,0,AS110 * (AW110/(AY110-BA110)*186648/1000000) * (100/80-100/BC110)*10)","X=if(BE110<>2,0,AS110 * (AW110/(AY110-BA110)*186648/1000000) * (100/80-100/BC110))",0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:DT110,$EG110:$IV110),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:DU110,$EG110:$IV110),0)),\"\")","v":"{Equipment Capacity MBtu/h}"},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:DV110,$EG110:$IV110),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:DW110,$EG110:$IV110),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:DX110,$EG110:$IV110),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:DY110,$EG110:$IV110),0)),\"\")","v":"{Unit Efficiency - AFUE or Thermal Efficiency}"},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:DZ110,$EG110:$IV110),0)),\"\")","v":"{Fuel}"},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:EA110,$EG110:$IV110),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:EB110,$EG110:$IV110),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG110:$IV110,MATCH(0,COUNTIF($DR110:EC110,$EG110:$IV110),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Equipment Capacity MBtu/h}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{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}","","","","","{Fuel}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["C&I HVAC - Propane and Compressed NG","VFD: Heating Hot Water Circulation Pump","HHWP","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS111*AU111*1548","v":7740},0,0,{"$f":"AS111*AU111*0.096","v":0.48},0,0,{"$f":"AS111*AF111*AU111*0.096","v":0.35376000000000002},{"$f":"AS111*AG111*AU111*0.096","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL111,BR111,BS111,BT111,BU111,BV111,BW111,BX111,BY111,BZ111,AE111,AH111,AI111,AJ111,AK111,AL111,AM111,AN111,AO111,AP111,CA111,CB111)","v":10781.951625287265},1181.7027613562555,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC111:CK111,--(CC111:CK111>0))","v":11963.65438664352},{"$f":"-SUMPRODUCT(CC111:CK111,--(CC111:CK111<0))","v":0},null,{"$f":"AS111*IF(AU111=5,2425,IF(AU111=7.5,2648,IF(AU111=10,2871,IF(AU111=15,3317,IF(AU111=20,3763,IF(AU111=25,4209,IF(AU111=30,4655,0)))))))","v":2425},null,null,2425,1,4.9334657264509358,1,{"$f":"AS111*IF(AU111=5,400,IF(AU111=7.5,650,IF(AU111=10,1400,IF(AU111=15,1650,IF(AU111=20,1850,IF(AU111=25,2000,IF(AU111=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS111*if(AU111=5,2425,if(AU111=7.5,2648,if(AU111=10,2871,if(AU111=15,3317,if(AU111=20,3763,if(AU111=25,4209,if(AU111=30,4655,0)))))))","X=AS111*if(AU111=5,400,if(AU111=7.5,650,if(AU111=10,1400,if(AU111=15,1650,if(AU111=20,1850,if(AU111=25,2000,if(AU111=30,2300,0)))))))","X=AS111*AU111*1548",0,0,"X=AS111*AU111*.096",0,0,"X=AS111*AF111*AU111*.096","X=AS111*AG111*AU111*.096",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:DT111,$EG111:$IV111),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:DU111,$EG111:$IV111),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:DV111,$EG111:$IV111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:DW111,$EG111:$IV111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:DX111,$EG111:$IV111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:DY111,$EG111:$IV111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:DZ111,$EG111:$IV111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:EA111,$EG111:$IV111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:EB111,$EG111:$IV111),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG111:$IV111,MATCH(0,COUNTIF($DR111:EC111,$EG111:$IV111),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Return Fan on VAV Air Handler","RFA","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*1788",null,null,"{Measure:Quantity}*{Motor HP}*.302",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.302","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.302",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.21,0.68300000000000005,0.39,0.308,0.214,8.7999999999999995E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS112*AU112*1788","v":8940},0,0,{"$f":"AS112*AU112*0.302","v":1.51},0,0,{"$f":"AS112*AF112*AU112*0.302","v":0.31709999999999999},{"$f":"AS112*AG112*AU112*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL112,BR112,BS112,BT112,BU112,BV112,BW112,BX112,BY112,BZ112,AE112,AH112,AI112,AJ112,AK112,AL112,AM112,AN112,AO112,AP112,CA112,CB112)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC112:CK112,--(CC112:CK112>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC112:CK112,--(CC112:CK112<0))","v":0},null,{"$f":"AS112*IF(AU112=5,2425,IF(AU112=7.5,2648,IF(AU112=10,2871,IF(AU112=15,3317,IF(AU112=20,3763,IF(AU112=25,4209,IF(AU112=30,4655,0)))))))","v":2425},null,null,2425,1,6.0456207528904624,1,{"$f":"AS112*IF(AU112=5,400,IF(AU112=7.5,650,IF(AU112=10,1400,IF(AU112=15,1650,IF(AU112=20,1850,IF(AU112=25,2000,IF(AU112=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS112*if(AU112=5,2425,if(AU112=7.5,2648,if(AU112=10,2871,if(AU112=15,3317,if(AU112=20,3763,if(AU112=25,4209,if(AU112=30,4655,0)))))))","X=AS112*if(AU112=5,400,if(AU112=7.5,650,if(AU112=10,1400,if(AU112=15,1650,if(AU112=20,1850,if(AU112=25,2000,if(AU112=30,2300,0)))))))","X=AS112*AU112*1788",0,0,"X=AS112*AU112*.302",0,0,"X=AS112*AF112*AU112*.302","X=AS112*AG112*AU112*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:DT112,$EG112:$IV112),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:DU112,$EG112:$IV112),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:DV112,$EG112:$IV112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:DW112,$EG112:$IV112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:DX112,$EG112:$IV112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:DY112,$EG112:$IV112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:DZ112,$EG112:$IV112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:EA112,$EG112:$IV112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:EB112,$EG112:$IV112),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG112:$IV112,MATCH(0,COUNTIF($DR112:EC112,$EG112:$IV112),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit","RFP","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS113*AU113*1788","v":8940},0,0,{"$f":"AS113*AU113*0.302","v":1.51},0,0,{"$f":"AS113*AF113*AU113*0.302","v":0.31709999999999999},{"$f":"AS113*AG113*AU113*0.302","v":1.0313300000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL113,BR113,BS113,BT113,BU113,BV113,BW113,BX113,BY113,BZ113,AE113,AH113,AI113,AJ113,AK113,AL113,AM113,AN113,AO113,AP113,CA113,CB113)","v":11878.855393429991},2781.7749323293815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC113:CK113,--(CC113:CK113>0))","v":14660.630325759372},{"$f":"-SUMPRODUCT(CC113:CK113,--(CC113:CK113<0))","v":0},null,{"$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,2425,1,6.0456207528904624,1,{"$f":"AS113*IF(AU113=5,400,IF(AU113=7.5,650,IF(AU113=10,1400,IF(AU113=15,1650,IF(AU113=20,1850,IF(AU113=25,2000,IF(AU113=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS113*if(AU113=5,2425,if(AU113=7.5,2648,if(AU113=10,2871,if(AU113=15,3317,if(AU113=20,3763,if(AU113=25,4209,if(AU113=30,4655,0)))))))","X=AS113*if(AU113=5,400,if(AU113=7.5,650,if(AU113=10,1400,if(AU113=15,1650,if(AU113=20,1850,if(AU113=25,2000,if(AU113=30,2300,0)))))))","X=AS113*AU113*1788",0,0,"X=AS113*AU113*.302",0,0,"X=AS113*AF113*AU113*.302","X=AS113*AG113*AU113*.302",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:DT113,$EG113:$IV113),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:DU113,$EG113:$IV113),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:DV113,$EG113:$IV113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:DW113,$EG113:$IV113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:DX113,$EG113:$IV113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:DY113,$EG113:$IV113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:DZ113,$EG113:$IV113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:EA113,$EG113:$IV113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:EB113,$EG113:$IV113),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG113:$IV113,MATCH(0,COUNTIF($DR113:EC113,$EG113:$IV113),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Supply Fan on VAV Air Handler","SFA","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Motor HP}=5,2425,if({Motor HP}=7.5,2648,if({Motor HP}=10,2871,if({Motor HP}=15,3317,if({Motor HP}=20,3763,if({Motor HP}=25,4209,if({Motor HP}=30,4655,0)))))))",0,"Calculated","{Measure:Quantity}*if({Motor HP}=5,400,if({Motor HP}=7.5,650,if({Motor HP}=10,1400,if({Motor HP}=15,1650,if({Motor HP}=20,1850,if({Motor HP}=25,2000,if({Motor HP}=30,2300,0)))))))",0,"2021-05-25","2022-06-30","Calculated","{Measure:Quantity}*{Motor HP}*2033",null,null,"{Measure:Quantity}*{Motor HP}*.288",null,null,"{Measure:Quantity}*{Factor:WinterCF}*{Motor HP}*.288","{Measure:Quantity}*{Factor:SummerCF}*{Motor HP}*.288",null,null,null,null,null,null,"2021-05-25","2022-06-30",13,0.14599999999999999,0.48699999999999999,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Motor HP}",5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS114*AU114*2033","v":10165},0,0,{"$f":"AS114*AU114*0.288","v":1.44},0,0,{"$f":"AS114*AF114*AU114*0.288","v":0.21023999999999998},{"$f":"AS114*AG114*AU114*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL114,BR114,BS114,BT114,BU114,BV114,BW114,BX114,BY114,BZ114,AE114,AH114,AI114,AJ114,AK114,AL114,AM114,AN114,AO114,AP114,CA114,CB114)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC114:CK114,--(CC114:CK114>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC114:CK114,--(CC114:CK114<0))","v":0},null,{"$f":"AS114*IF(AU114=5,2425,IF(AU114=7.5,2648,IF(AU114=10,2871,IF(AU114=15,3317,IF(AU114=20,3763,IF(AU114=25,4209,IF(AU114=30,4655,0)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS114*IF(AU114=5,400,IF(AU114=7.5,650,IF(AU114=10,1400,IF(AU114=15,1650,IF(AU114=20,1850,IF(AU114=25,2000,IF(AU114=30,2300,0)))))))","v":400},null,"RGGI","y",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)))))))","X=AS114*if(AU114=5,400,if(AU114=7.5,650,if(AU114=10,1400,if(AU114=15,1650,if(AU114=20,1850,if(AU114=25,2000,if(AU114=30,2300,0)))))))","X=AS114*AU114*2033",0,0,"X=AS114*AU114*.288",0,0,"X=AS114*AF114*AU114*.288","X=AS114*AG114*AU114*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:DT114,$EG114:$IV114),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:DU114,$EG114:$IV114),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:DV114,$EG114:$IV114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:DW114,$EG114:$IV114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:DX114,$EG114:$IV114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:DY114,$EG114:$IV114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:DZ114,$EG114:$IV114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:EA114,$EG114:$IV114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:EB114,$EG114:$IV114),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG114:$IV114,MATCH(0,COUNTIF($DR114:EC114,$EG114:$IV114),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{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}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I HVAC - Propane and Compressed NG","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit","SFP","2021-07-01","2022-06-30","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,"2021-05-25","2022-06-30","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,"2021-05-25","2022-06-30",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,{"$f":"AS115*AU115*2033","v":10165},0,0,{"$f":"AS115*AU115*0.288","v":1.44},0,0,{"$f":"AS115*AF115*AU115*0.288","v":0.21023999999999998},{"$f":"AS115*AG115*AU115*0.288","v":0.70128000000000001},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL115,BR115,BS115,BT115,BU115,BV115,BW115,BX115,BY115,BZ115,AE115,AH115,AI115,AJ115,AK115,AL115,AM115,AN115,AO115,AP115,CA115,CB115)","v":13499.665482293527},1873.5680822860031,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC115:CK115,--(CC115:CK115>0))","v":15373.23356457953},{"$f":"-SUMPRODUCT(CC115:CK115,--(CC115:CK115<0))","v":0},null,{"$f":"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)))))))","v":2425},null,null,2425,1,6.3394777585894966,1,{"$f":"AS115*IF(AU115=5,400,IF(AU115=7.5,650,IF(AU115=10,1400,IF(AU115=15,1650,IF(AU115=20,1850,IF(AU115=25,2000,IF(AU115=30,2300,0)))))))","v":400},null,"RGGI","y",null,"X=AS115*if(AU115=5,2425,if(AU115=7.5,2648,if(AU115=10,2871,if(AU115=15,3317,if(AU115=20,3763,if(AU115=25,4209,if(AU115=30,4655,0)))))))","X=AS115*if(AU115=5,400,if(AU115=7.5,650,if(AU115=10,1400,if(AU115=15,1650,if(AU115=20,1850,if(AU115=25,2000,if(AU115=30,2300,0)))))))","X=AS115*AU115*2033",0,0,"X=AS115*AU115*.288",0,0,"X=AS115*AF115*AU115*.288","X=AS115*AG115*AU115*.288",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:DT115,$EG115:$IV115),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:DU115,$EG115:$IV115),0)),\"\")","v":"{Motor HP}"},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:DV115,$EG115:$IV115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:DW115,$EG115:$IV115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:DX115,$EG115:$IV115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:DY115,$EG115:$IV115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:DZ115,$EG115:$IV115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:EA115,$EG115:$IV115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:EB115,$EG115:$IV115),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG115:$IV115,MATCH(0,COUNTIF($DR115:EC115,$EG115:$IV115),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","{Motor HP}","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","","","","","","","","","{Measure:Quantity}","{Motor HP}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:WinterCF}","{Motor HP}","","","","","","","","{Measure:Quantity}","{Factor:SummerCF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Prescriptive Compressed Air Solutions","Fast Track Compressor - C1 - Compressor HP 15 and below","C - C1","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Proposed Compressor HP}*164",0,"Calculated","if({Measure:Quantity}*{Proposed Compressor HP}*80>10000,10000,{Measure:Quantity}*{Proposed Compressor HP}*80)",0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Proposed Compressor HP} * 0.2556 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.2556",null,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.2556 * {Factor:WinterCF}","{Measure:Quantity} *{Proposed Compressor HP} * 0.2556 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Proposed Compressor HP}",15,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS116 *AU116 * 0.2556 * AW116 * AY116","v":9585},{"$f":"0.0001","v":1E-4},0,{"$f":"AS116 *AU116 * 0.2556","v":3.8340000000000001},0,0,{"$f":"AS116 *AU116 * 0.2556 * AF116","v":2.6837999999999997},{"$f":"AS116 *AU116 * 0.2556 * AG116","v":3.4927740000000003},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL116,BR116,BS116,BT116,BU116,BV116,BW116,BX116,BY116,BZ116,AE116,AH116,AI116,AJ116,AK116,AL116,AM116,AN116,AO116,AP116,CA116,CB116)","v":14123.335270203195},16648.189238676292,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC116:CK116,--(CC116:CK116>0))","v":30771.524508879487},{"$f":"-SUMPRODUCT(CC116:CK116,--(CC116:CK116<0))","v":0},null,{"$f":"AS116*AU116*164","v":2460},null,null,2460,1,12.508749800357515,1,{"$f":"IF(AS116*AU116*80>10000,10000,AS116*AU116*80)","v":1200},null,"Electric","y",null,"X=AS116*AU116*164","X=if(AS116*AU116*80>10000,10000,AS116*AU116*80)","X=AS116 *AU116 * 0.2556 * AW116 * AY116","X=0.0001",0,"X=AS116 *AU116 * 0.2556",0,0,"X=AS116 *AU116 * 0.2556 * AF116","X=AS116 *AU116 * 0.2556 * AG116",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:DT116,$EG116:$IV116),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:DU116,$EG116:$IV116),0)),\"\")","v":"{Proposed Compressor HP}"},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:DV116,$EG116:$IV116),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:DW116,$EG116:$IV116),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:DX116,$EG116:$IV116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:DY116,$EG116:$IV116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:DZ116,$EG116:$IV116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:EA116,$EG116:$IV116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:EB116,$EG116:$IV116),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG116:$IV116,MATCH(0,COUNTIF($DR116:EC116,$EG116:$IV116),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Fast Track Compressor - C2 - Compressor HP 16-30","C - C2","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Proposed Compressor HP}*164",0,"Calculated","if({Measure:Quantity}*{Proposed Compressor HP}*90>10000,10000,{Measure:Quantity}*{Proposed Compressor HP}*90)",0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Proposed Compressor HP} * 0.2358 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.2358",null,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.2358 * {Factor:WinterCF}","{Measure:Quantity} *{Proposed Compressor HP} * 0.2358 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Proposed Compressor HP}",20,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS117 *AU117 * 0.2358 * AW117 * AY117","v":11790},1E-4,0,{"$f":"AS117 *AU117 * 0.2358","v":4.7160000000000002},0,0,{"$f":"AS117 *AU117 * 0.2358 * AF117","v":3.3012000000000001},{"$f":"AS117 *AU117 * 0.2358 * AG117","v":4.2962760000000006},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL117,BR117,BS117,BT117,BU117,BV117,BW117,BX117,BY117,BZ117,AE117,AH117,AI117,AJ117,AK117,AL117,AM117,AN117,AO117,AP117,CA117,CB117)","v":17372.365449733508},20478.05436870041,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC117:CK117,--(CC117:CK117>0))","v":37850.419818433918},{"$f":"-SUMPRODUCT(CC117:CK117,--(CC117:CK117<0))","v":0},null,{"$f":"AS117*AU117*164","v":3280},null,null,3280,1,11.539762139766438,2,{"$f":"IF(AS117*AU117*90>10000,10000,AS117*AU117*90)","v":1800},null,"Electric","y",null,"X=AS117*AU117*164","X=if(AS117*AU117*90>10000,10000,AS117*AU117*90)","X=AS117 *AU117 * 0.2358 * AW117 * AY117","X=0.0001",0,"X=AS117 *AU117 * 0.2358",0,0,"X=AS117 *AU117 * 0.2358 * AF117","X=AS117 *AU117 * 0.2358 * AG117",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:DT117,$EG117:$IV117),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:DU117,$EG117:$IV117),0)),\"\")","v":"{Proposed Compressor HP}"},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:DV117,$EG117:$IV117),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:DW117,$EG117:$IV117),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:DX117,$EG117:$IV117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:DY117,$EG117:$IV117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:DZ117,$EG117:$IV117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:EA117,$EG117:$IV117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:EB117,$EG117:$IV117),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG117:$IV117,MATCH(0,COUNTIF($DR117:EC117,$EG117:$IV117),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Fast Track Compressor - C3 - Compressor HP 31-60","C - C3","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Proposed Compressor HP}*164",0,"Calculated","if({Measure:Quantity}*{Proposed Compressor HP}*100>10000,10000,{Measure:Quantity}*{Proposed Compressor HP}*100)",0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Proposed Compressor HP} * 0.2154 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.2154",null,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.2154 * {Factor:WinterCF}","{Measure:Quantity} *{Proposed Compressor HP} * 0.2154 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Proposed Compressor HP}",40,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS118 *AU118 * 0.2154 * AW118 * AY118","v":21539.999999999996},1E-4,0,{"$f":"AS118 *AU118 * 0.2154","v":8.6159999999999997},0,0,{"$f":"AS118 *AU118 * 0.2154 * AF118","v":6.0311999999999992},{"$f":"AS118 *AU118 * 0.2154 * AG118","v":7.8491759999999999},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL118,BR118,BS118,BT118,BU118,BV118,BW118,BX118,BY118,BZ118,AE118,AH118,AI118,AJ118,AK118,AL118,AM118,AN118,AO118,AP118,CA118,CB118)","v":31738.825427248492},37412.832154521362,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC118:CK118,--(CC118:CK118>0))","v":69151.657581769861},{"$f":"-SUMPRODUCT(CC118:CK118,--(CC118:CK118<0))","v":0},null,{"$f":"AS118*AU118*164","v":6560},null,null,6560,1,10.541411216733211,3,{"$f":"IF(AS118*AU118*100>10000,10000,AS118*AU118*100)","v":4000},null,"Electric","y",null,"X=AS118*AU118*164","X=if(AS118*AU118*100>10000,10000,AS118*AU118*100)","X=AS118 *AU118 * 0.2154 * AW118 * AY118","X=0.0001",0,"X=AS118 *AU118 * 0.2154",0,0,"X=AS118 *AU118 * 0.2154 * AF118","X=AS118 *AU118 * 0.2154 * AG118",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:DT118,$EG118:$IV118),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:DU118,$EG118:$IV118),0)),\"\")","v":"{Proposed Compressor HP}"},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:DV118,$EG118:$IV118),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:DW118,$EG118:$IV118),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:DX118,$EG118:$IV118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:DY118,$EG118:$IV118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:DZ118,$EG118:$IV118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:EA118,$EG118:$IV118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:EB118,$EG118:$IV118),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG118:$IV118,MATCH(0,COUNTIF($DR118:EC118,$EG118:$IV118),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Fast Track Compressor - C4 - Compressor HP 60 and above","C - C4","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Proposed Compressor HP}*164",0,"Calculated","if({Measure:Quantity}*{Proposed Compressor HP}*110>10000,10000,{Measure:Quantity}*{Proposed Compressor HP}*110)",0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Proposed Compressor HP} * 0.1861 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.1861",null,null,"{Measure:Quantity} *{Proposed Compressor HP} * 0.1861 * {Factor:WinterCF}","{Measure:Quantity} *{Proposed Compressor HP} * 0.1861 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Proposed Compressor HP}",60,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS119 *AU119 * 0.1861 * AW119 * AY119","v":27914.999999999996},1E-4,0,{"$f":"AS119 *AU119 * 0.1861","v":11.165999999999999},0,0,{"$f":"AS119 *AU119 * 0.1861 * AF119","v":7.8161999999999985},{"$f":"AS119 *AU119 * 0.1861 * AG119","v":10.172225999999998},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL119,BR119,BS119,BT119,BU119,BV119,BW119,BX119,BY119,BZ119,AE119,AH119,AI119,AJ119,AK119,AL119,AM119,AN119,AO119,AP119,CA119,CB119)","v":41132.280027931367},48485.571476019664,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC119:CK119,--(CC119:CK119>0))","v":89617.851503951038},{"$f":"-SUMPRODUCT(CC119:CK119,--(CC119:CK119<0))","v":0},null,{"$f":"AS119*AU119*164","v":9840},null,null,9840,1,9.1075052341413656,4,{"$f":"IF(AS119*AU119*110>10000,10000,AS119*AU119*110)","v":6600},null,"Electric","y",null,"X=AS119*AU119*164","X=if(AS119*AU119*110>10000,10000,AS119*AU119*110)","X=AS119 *AU119 * 0.1861 * AW119 * AY119","X=0.0001",0,"X=AS119 *AU119 * 0.1861",0,0,"X=AS119 *AU119 * 0.1861 * AF119","X=AS119 *AU119 * 0.1861 * AG119",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:DT119,$EG119:$IV119),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:DU119,$EG119:$IV119),0)),\"\")","v":"{Proposed Compressor HP}"},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:DV119,$EG119:$IV119),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:DW119,$EG119:$IV119),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:DX119,$EG119:$IV119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:DY119,$EG119:$IV119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:DZ119,$EG119:$IV119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:EA119,$EG119:$IV119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:EB119,$EG119:$IV119),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG119:$IV119,MATCH(0,COUNTIF($DR119:EC119,$EG119:$IV119),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G119,FIND(CHAR(160),SUBSTITUTE($G119,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G119,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G119,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Proposed Compressor HP}","","","","","","","","",{"$f":"IFERROR(MID($J119,FIND(CHAR(160),SUBSTITUTE($J119,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J119,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J119,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Proposed Compressor HP}","{Measure:Quantity}","{Proposed Compressor HP}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}",{"$f":"IFERROR(MID($O119,FIND(CHAR(160),SUBSTITUTE($O119,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O119,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O119,\"{\",CHAR(160),FC$1))+1),\"\")","v":"{Weekly Hrs of Operation}"},"{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}",{"$f":"IFERROR(MID($R119,FIND(CHAR(160),SUBSTITUTE($R119,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R119,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R119,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}",{"$f":"IFERROR(MID($U119,FIND(CHAR(160),SUBSTITUTE($U119,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U119,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U119,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Factor:WinterCF}"},"","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}",{"$f":"IFERROR(MID($V119,FIND(CHAR(160),SUBSTITUTE($V119,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V119,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V119,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Factor:SummerCF}"},"","","","","","","","{Measure:Quantity}","{Proposed Compressor HP}",{"$f":"IFERROR(MID($W119,FIND(CHAR(160),SUBSTITUTE($W119,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W119,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W119,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X119,FIND(CHAR(160),SUBSTITUTE($X119,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X119,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X119,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y119,FIND(CHAR(160),SUBSTITUTE($Y119,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y119,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y119,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z119,FIND(CHAR(160),SUBSTITUTE($Z119,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z119,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z119,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA119,FIND(CHAR(160),SUBSTITUTE($AA119,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA119,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA119,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB119,FIND(CHAR(160),SUBSTITUTE($AB119,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB119,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB119,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Dryer - C10 - Dryer Size 75","D - C10","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Dryer CFM} * 6.54",0,"Per Measure",250,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Dryer CFM} * 0.00474 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Dryer CFM} * 0.00474",null,null,"{Measure:Quantity} *{Dryer CFM} * 0.00474 * {Factor:WinterCF}","{Measure:Quantity} *{Dryer CFM} * 0.00474 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Dryer CFM}",75,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS120 *AU120 * 0.00474 * AW120 * AY120","v":888.75000000000011},1E-4,0,{"$f":"AS120 *AU120 * 0.00474","v":0.35550000000000004},0,0,{"$f":"AS120 *AU120 * 0.00474 * AF120","v":0.24885000000000002},{"$f":"AS120 *AU120 * 0.00474 * AG120","v":0.32386050000000005},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL120,BR120,BS120,BT120,BU120,BV120,BW120,BX120,BY120,BZ120,AE120,AH120,AI120,AJ120,AK120,AL120,AM120,AN120,AO120,AP120,CA120,CB120)","v":1309.5580825657894},1543.6701289382945,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC120:CK120,--(CC120:CK120>0))","v":2853.2282115040839},{"$f":"-SUMPRODUCT(CC120:CK120,--(CC120:CK120<0))","v":0},null,{"$f":"AS120*AU120 * 6.54","v":490.5},null,null,490.5,1,5.8169790244731576,5,{"$f":"250","v":250},null,"Electric","y",null,"X=AS120*AU120 * 6.54","X=250","X=AS120 *AU120 * 0.00474 * AW120 * AY120","X=0.0001",0,"X=AS120 *AU120 * 0.00474",0,0,"X=AS120 *AU120 * 0.00474 * AF120","X=AS120 *AU120 * 0.00474 * AG120",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:DT120,$EG120:$IV120),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:DU120,$EG120:$IV120),0)),\"\")","v":"{Dryer CFM}"},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:DV120,$EG120:$IV120),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:DW120,$EG120:$IV120),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:DX120,$EG120:$IV120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:DY120,$EG120:$IV120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:DZ120,$EG120:$IV120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:EA120,$EG120:$IV120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:EB120,$EG120:$IV120),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG120:$IV120,MATCH(0,COUNTIF($DR120:EC120,$EG120:$IV120),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Dryer - C11 - Dryer Size 100","D - C11","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Dryer CFM} * 6.54",0,"Per Measure",350,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Dryer CFM} * 0.00359 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Dryer CFM} * 0.00359",null,null,"{Measure:Quantity} *{Dryer CFM} * 0.00359 * {Factor:WinterCF}","{Measure:Quantity} *{Dryer CFM} * 0.00359 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Dryer CFM}",100,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS121 *AU121 * 0.00359 * AW121 * AY121","v":897.5},1E-4,0,{"$f":"AS121 *AU121 * 0.00359","v":0.35899999999999999},0,0,{"$f":"AS121 *AU121 * 0.00359 * AF121","v":0.25129999999999997},{"$f":"AS121 *AU121 * 0.00359 * AG121","v":0.32704899999999998},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL121,BR121,BS121,BT121,BU121,BV121,BW121,BX121,BY121,BZ121,AE121,AH121,AI121,AJ121,AK121,AL121,AM121,AN121,AO121,AP121,CA121,CB121)","v":1322.4510594686874},1558.86800643839,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC121:CK121,--(CC121:CK121>0))","v":2881.3190659070774},{"$f":"-SUMPRODUCT(CC121:CK121,--(CC121:CK121<0))","v":0},null,654,null,null,654,1,4.4056866451178553,6,{"$f":"350","v":350},null,"Electric","y",null,"X=AS121*AU121 * 6.54","X=350","X=AS121 *AU121 * 0.00359 * AW121 * AY121","X=0.0001",0,"X=AS121 *AU121 * 0.00359",0,0,"X=AS121 *AU121 * 0.00359 * AF121","X=AS121 *AU121 * 0.00359 * AG121",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:DT121,$EG121:$IV121),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:DU121,$EG121:$IV121),0)),\"\")","v":"{Dryer CFM}"},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:DV121,$EG121:$IV121),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:DW121,$EG121:$IV121),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:DX121,$EG121:$IV121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:DY121,$EG121:$IV121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:DZ121,$EG121:$IV121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:EA121,$EG121:$IV121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:EB121,$EG121:$IV121),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG121:$IV121,MATCH(0,COUNTIF($DR121:EC121,$EG121:$IV121),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Dryer - C12 - Dryer Size 150","D - C12","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Dryer CFM} * 6.54",0,"Per Measure",500,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Dryer CFM} * 0.00359 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Dryer CFM} * 0.00359",null,null,"{Measure:Quantity} *{Dryer CFM} * 0.00359 * {Factor:WinterCF}","{Measure:Quantity} *{Dryer CFM} * 0.00359 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Dryer CFM}",150,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS122 *AU122 * 0.00359 * AW122 * AY122","v":1346.2499999999998},1E-4,0,{"$f":"AS122 *AU122 * 0.00359","v":0.53849999999999998},0,0,{"$f":"AS122 *AU122 * 0.00359 * AF122","v":0.37694999999999995},{"$f":"AS122 *AU122 * 0.00359 * AG122","v":0.4905735},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL122,BR122,BS122,BT122,BU122,BV122,BW122,BX122,BY122,BZ122,AE122,AH122,AI122,AJ122,AK122,AL122,AM122,AN122,AO122,AP122,CA122,CB122)","v":1983.6765892030307},2338.3020096575851,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC122:CK122,--(CC122:CK122>0))","v":4321.9785988606163},{"$f":"-SUMPRODUCT(CC122:CK122,--(CC122:CK122<0))","v":0},null,981,null,null,981,1,4.4056866451178553,7,{"$f":"500","v":500},null,"Electric","y",null,"X=AS122*AU122 * 6.54","X=500","X=AS122 *AU122 * 0.00359 * AW122 * AY122","X=0.0001",0,"X=AS122 *AU122 * 0.00359",0,0,"X=AS122 *AU122 * 0.00359 * AF122","X=AS122 *AU122 * 0.00359 * AG122",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:DT122,$EG122:$IV122),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:DU122,$EG122:$IV122),0)),\"\")","v":"{Dryer CFM}"},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:DV122,$EG122:$IV122),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:DW122,$EG122:$IV122),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:DX122,$EG122:$IV122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:DY122,$EG122:$IV122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:DZ122,$EG122:$IV122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:EA122,$EG122:$IV122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:EB122,$EG122:$IV122),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG122:$IV122,MATCH(0,COUNTIF($DR122:EC122,$EG122:$IV122),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Dryer - C13 - Dryer Size 200","D - C13","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Dryer CFM} * 6.54",0,"Per Measure",650,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Dryer CFM} * 0.00316 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Dryer CFM} * 0.00316",null,null,"{Measure:Quantity} *{Dryer CFM} * 0.00316 * {Factor:WinterCF}","{Measure:Quantity} *{Dryer CFM} * 0.00316 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Dryer CFM}",200,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS123 *AU123 * 0.00316 * AW123 * AY123","v":1580},1E-4,0,{"$f":"AS123 *AU123 * 0.00316","v":0.63200000000000001},0,0,{"$f":"AS123 *AU123 * 0.00316 * AF123","v":0.44239999999999996},{"$f":"AS123 *AU123 * 0.00316 * AG123","v":0.57575200000000004},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL123,BR123,BS123,BT123,BU123,BV123,BW123,BX123,BY123,BZ123,AE123,AH123,AI123,AJ123,AK123,AL123,AM123,AN123,AO123,AP123,CA123,CB123)","v":2328.103257894737},2744.3024514458566,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC123:CK123,--(CC123:CK123>0))","v":5072.4057093405936},{"$f":"-SUMPRODUCT(CC123:CK123,--(CC123:CK123<0))","v":0},null,1308,null,null,1308,1,3.8779860163154387,8,{"$f":"650","v":650},null,"Electric","y",null,"X=AS123*AU123 * 6.54","X=650","X=AS123 *AU123 * 0.00316 * AW123 * AY123","X=0.0001",0,"X=AS123 *AU123 * 0.00316",0,0,"X=AS123 *AU123 * 0.00316 * AF123","X=AS123 *AU123 * 0.00316 * AG123",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:DT123,$EG123:$IV123),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:DU123,$EG123:$IV123),0)),\"\")","v":"{Dryer CFM}"},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:DV123,$EG123:$IV123),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:DW123,$EG123:$IV123),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:DX123,$EG123:$IV123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:DY123,$EG123:$IV123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:DZ123,$EG123:$IV123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:EA123,$EG123:$IV123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:EB123,$EG123:$IV123),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG123:$IV123,MATCH(0,COUNTIF($DR123:EC123,$EG123:$IV123),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Dryer - C14 - Dryer Size 250","D - C14","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Dryer CFM} * 6.54",0,"Per Measure",800,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Dryer CFM} * 0.00316 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Dryer CFM} * 0.00316",null,null,"{Measure:Quantity} *{Dryer CFM} * 0.00316 * {Factor:WinterCF}","{Measure:Quantity} *{Dryer CFM} * 0.00316 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Dryer CFM}",250,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS124 *AU124 * 0.00316 * AW124 * AY124","v":1975},1E-4,0,{"$f":"AS124 *AU124 * 0.00316","v":0.79},0,0,{"$f":"AS124 *AU124 * 0.00316 * AF124","v":0.55299999999999994},{"$f":"AS124 *AU124 * 0.00316 * AG124","v":0.71969000000000005},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL124,BR124,BS124,BT124,BU124,BV124,BW124,BX124,BY124,BZ124,AE124,AH124,AI124,AJ124,AK124,AL124,AM124,AN124,AO124,AP124,CA124,CB124)","v":2910.1290723684206},3430.3780643073214,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC124:CK124,--(CC124:CK124>0))","v":6340.507136675742},{"$f":"-SUMPRODUCT(CC124:CK124,--(CC124:CK124<0))","v":0},null,1635,null,null,1635,1,3.8779860163154387,9,{"$f":"800","v":800},null,"Electric","y",null,"X=AS124*AU124 * 6.54","X=800","X=AS124 *AU124 * 0.00316 * AW124 * AY124","X=0.0001",0,"X=AS124 *AU124 * 0.00316",0,0,"X=AS124 *AU124 * 0.00316 * AF124","X=AS124 *AU124 * 0.00316 * AG124",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:DT124,$EG124:$IV124),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:DU124,$EG124:$IV124),0)),\"\")","v":"{Dryer CFM}"},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:DV124,$EG124:$IV124),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:DW124,$EG124:$IV124),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:DX124,$EG124:$IV124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:DY124,$EG124:$IV124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:DZ124,$EG124:$IV124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:EA124,$EG124:$IV124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:EB124,$EG124:$IV124),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG124:$IV124,MATCH(0,COUNTIF($DR124:EC124,$EG124:$IV124),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Dryer - C15 - Dryer Size 300","D - C15","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Dryer CFM} * 6.54",0,"Per Measure",1000,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Dryer CFM} * 0.00290 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Dryer CFM} * 0.00290",null,null,"{Measure:Quantity} *{Dryer CFM} * 0.00290 * {Factor:WinterCF}","{Measure:Quantity} *{Dryer CFM} * 0.00290 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Dryer CFM}",300,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS125 *AU125 * 0.0029 * AW125 * AY125","v":2174.9999999999995},1E-4,0,{"$f":"AS125 *AU125 * 0.0029","v":0.86999999999999988},0,0,{"$f":"AS125 *AU125 * 0.0029 * AF125","v":0.60899999999999987},{"$f":"AS125 *AU125 * 0.0029 * AG125","v":0.79256999999999989},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL125,BR125,BS125,BT125,BU125,BV125,BW125,BX125,BY125,BZ125,AE125,AH125,AI125,AJ125,AK125,AL125,AM125,AN125,AO125,AP125,CA125,CB125)","v":3204.8256872918041},3777.7581214523652,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC125:CK125,--(CC125:CK125>0))","v":6982.5838087441698},{"$f":"-SUMPRODUCT(CC125:CK125,--(CC125:CK125<0))","v":0},null,1962,null,null,1962,1,3.5589112175046735,10,{"$f":"1000","v":1000},null,"Electric","y",null,"X=AS125*AU125 * 6.54","X=1000","X=AS125 *AU125 * 0.00290 * AW125 * AY125","X=0.0001",0,"X=AS125 *AU125 * 0.00290",0,0,"X=AS125 *AU125 * 0.00290 * AF125","X=AS125 *AU125 * 0.00290 * AG125",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:DT125,$EG125:$IV125),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:DU125,$EG125:$IV125),0)),\"\")","v":"{Dryer CFM}"},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:DV125,$EG125:$IV125),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:DW125,$EG125:$IV125),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:DX125,$EG125:$IV125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:DY125,$EG125:$IV125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:DZ125,$EG125:$IV125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:EA125,$EG125:$IV125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:EB125,$EG125:$IV125),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG125:$IV125,MATCH(0,COUNTIF($DR125:EC125,$EG125:$IV125),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Dryer - C16 - Dryer Size 400","D - C16","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Dryer CFM} * 6.54",0,"Per Measure",1300,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{Dryer CFM} * 0.00272 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{Dryer CFM} * 0.00272",null,null,"{Measure:Quantity} *{Dryer CFM} * 0.00272 * {Factor:WinterCF}","{Measure:Quantity} *{Dryer CFM} * 0.00272 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",15,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Dryer CFM}",400,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS126 *AU126 * 0.00272 * AW126 * AY126","v":2720.0000000000005},1E-4,0,{"$f":"AS126 *AU126 * 0.00272","v":1.0880000000000001},0,0,{"$f":"AS126 *AU126 * 0.00272 * AF126","v":0.76160000000000005},{"$f":"AS126 *AU126 * 0.00272 * AG126","v":0.99116800000000016},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL126,BR126,BS126,BT126,BU126,BV126,BW126,BX126,BY126,BZ126,AE126,AH126,AI126,AJ126,AK126,AL126,AM126,AN126,AO126,AP126,CA126,CB126)","v":4007.8739629580277},4724.3687771726154,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC126:CK126,--(CC126:CK126>0))","v":8732.2427401306431},{"$f":"-SUMPRODUCT(CC126:CK126,--(CC126:CK126<0))","v":0},null,2616,null,null,2616,1,3.3380132798664537,11,{"$f":"1300","v":1300},null,"Electric","y",null,"X=AS126*AU126 * 6.54","X=1300","X=AS126 *AU126 * 0.00272 * AW126 * AY126","X=0.0001",0,"X=AS126 *AU126 * 0.00272",0,0,"X=AS126 *AU126 * 0.00272 * AF126","X=AS126 *AU126 * 0.00272 * AG126",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:DT126,$EG126:$IV126),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:DU126,$EG126:$IV126),0)),\"\")","v":"{Dryer CFM}"},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:DV126,$EG126:$IV126),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:DW126,$EG126:$IV126),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:DX126,$EG126:$IV126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:DY126,$EG126:$IV126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:DZ126,$EG126:$IV126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:EA126,$EG126:$IV126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:EB126,$EG126:$IV126),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG126:$IV126,MATCH(0,COUNTIF($DR126:EC126,$EG126:$IV126),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Dryer CFM}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","LPD Filter - C30 - System Compressor Size (hp) - <=15","LPD - C30","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{System Compressor Size (HP)} * 4.60",0,"Per Measure",40,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01",null,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",4,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{System Compressor Size (HP)}",10,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS127 *AU127 * 0.746 * 0.01 * AW127 * AY127","v":186.5},1E-4,0,{"$f":"AS127 *AU127 * 0.746 * 0.01","v":7.46E-2},0,0,{"$f":"AS127 *AU127 * 0.746 * 0.01 * AF127","v":5.2219999999999996E-2},{"$f":"AS127 *AU127 * 0.746 * 0.01 * AG127","v":6.7960599999999996E-2},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL127,BR127,BS127,BT127,BU127,BV127,BW127,BX127,BY127,BZ127,AE127,AH127,AI127,AJ127,AK127,AL127,AM127,AN127,AO127,AP127,CA127,CB127)","v":93.019238378608094},98.379404262339946,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC127:CK127,--(CC127:CK127>0))","v":191.39864264094803},{"$f":"-SUMPRODUCT(CC127:CK127,--(CC127:CK127<0))","v":0},null,{"$f":"AS127*AU127 * 4.6","v":46},null,null,46,1,4.1608400574119138,12,{"$f":"40","v":40},null,"Electric","y",null,"X=AS127*AU127 * 4.60","X=40","X=AS127 *AU127 * 0.746 * 0.01 * AW127 * AY127","X=0.0001",0,"X=AS127 *AU127 * 0.746 * 0.01",0,0,"X=AS127 *AU127 * 0.746 * 0.01 * AF127","X=AS127 *AU127 * 0.746 * 0.01 * AG127",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:DT127,$EG127:$IV127),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:DU127,$EG127:$IV127),0)),\"\")","v":"{System Compressor Size (HP)}"},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:DV127,$EG127:$IV127),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:DW127,$EG127:$IV127),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:DX127,$EG127:$IV127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:DY127,$EG127:$IV127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:DZ127,$EG127:$IV127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:EA127,$EG127:$IV127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:EB127,$EG127:$IV127),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG127:$IV127,MATCH(0,COUNTIF($DR127:EC127,$EG127:$IV127),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","LPD Filter - C31 - System Compressor Size (hp) - 16-25","LPD - C31","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{System Compressor Size (HP)} * 4.60",0,"Per Measure",75,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01",null,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",4,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{System Compressor Size (HP)}",20,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS128 *AU128 * 0.746 * 0.01 * AW128 * AY128","v":373},1E-4,0,{"$f":"AS128 *AU128 * 0.746 * 0.01","v":0.1492},0,0,{"$f":"AS128 *AU128 * 0.746 * 0.01 * AF128","v":0.10443999999999999},{"$f":"AS128 *AU128 * 0.746 * 0.01 * AG128","v":0.13592119999999999},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL128,BR128,BS128,BT128,BU128,BV128,BW128,BX128,BY128,BZ128,AE128,AH128,AI128,AJ128,AK128,AL128,AM128,AN128,AO128,AP128,CA128,CB128)","v":186.03847675721619},196.75880852467989,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC128:CK128,--(CC128:CK128>0))","v":382.79728528189605},{"$f":"-SUMPRODUCT(CC128:CK128,--(CC128:CK128<0))","v":0},null,{"$f":"AS128*AU128 * 4.6","v":92},null,null,92,1,4.1608400574119138,13,{"$f":"75","v":75},null,"Electric","y",null,"X=AS128*AU128 * 4.60","X=75","X=AS128 *AU128 * 0.746 * 0.01 * AW128 * AY128","X=0.0001",0,"X=AS128 *AU128 * 0.746 * 0.01",0,0,"X=AS128 *AU128 * 0.746 * 0.01 * AF128","X=AS128 *AU128 * 0.746 * 0.01 * AG128",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:DT128,$EG128:$IV128),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:DU128,$EG128:$IV128),0)),\"\")","v":"{System Compressor Size (HP)}"},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:DV128,$EG128:$IV128),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:DW128,$EG128:$IV128),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:DX128,$EG128:$IV128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:DY128,$EG128:$IV128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:DZ128,$EG128:$IV128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:EA128,$EG128:$IV128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:EB128,$EG128:$IV128),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG128:$IV128,MATCH(0,COUNTIF($DR128:EC128,$EG128:$IV128),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","LPD Filter - C32 - System Compressor Size (hp) - 26-50","LPD - C32","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{System Compressor Size (HP)} * 4.60",0,"Per Measure",150,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01",null,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",4,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{System Compressor Size (HP)}",30,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS129 *AU129 * 0.746 * 0.01 * AW129 * AY129","v":559.5},1E-4,0,{"$f":"AS129 *AU129 * 0.746 * 0.01","v":0.2238},0,0,{"$f":"AS129 *AU129 * 0.746 * 0.01 * AF129","v":0.15665999999999999},{"$f":"AS129 *AU129 * 0.746 * 0.01 * AG129","v":0.2038818},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL129,BR129,BS129,BT129,BU129,BV129,BW129,BX129,BY129,BZ129,AE129,AH129,AI129,AJ129,AK129,AL129,AM129,AN129,AO129,AP129,CA129,CB129)","v":279.05771513582425},295.13821278701982,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC129:CK129,--(CC129:CK129>0))","v":574.19592792284402},{"$f":"-SUMPRODUCT(CC129:CK129,--(CC129:CK129<0))","v":0},null,{"$f":"AS129*AU129 * 4.6","v":138},null,null,138,1,3.8279728528189603,14,{"$f":"150","v":150},null,"Electric","y",null,"X=AS129*AU129 * 4.60","X=150","X=AS129 *AU129 * 0.746 * 0.01 * AW129 * AY129","X=0.0001",0,"X=AS129 *AU129 * 0.746 * 0.01",0,0,"X=AS129 *AU129 * 0.746 * 0.01 * AF129","X=AS129 *AU129 * 0.746 * 0.01 * AG129",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:DT129,$EG129:$IV129),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:DU129,$EG129:$IV129),0)),\"\")","v":"{System Compressor Size (HP)}"},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:DV129,$EG129:$IV129),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:DW129,$EG129:$IV129),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:DX129,$EG129:$IV129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:DY129,$EG129:$IV129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:DZ129,$EG129:$IV129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:EA129,$EG129:$IV129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:EB129,$EG129:$IV129),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG129:$IV129,MATCH(0,COUNTIF($DR129:EC129,$EG129:$IV129),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G129,FIND(CHAR(160),SUBSTITUTE($G129,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G129,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G129,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{System Compressor Size (HP)}","","","","","","","","",{"$f":"IFERROR(MID($J129,FIND(CHAR(160),SUBSTITUTE($J129,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J129,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J129,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IFERROR(MID($O129,FIND(CHAR(160),SUBSTITUTE($O129,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O129,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O129,\"{\",CHAR(160),FC$1))+1),\"\")","v":"{Weekly Hrs of Operation}"},"{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}",{"$f":"IFERROR(MID($R129,FIND(CHAR(160),SUBSTITUTE($R129,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R129,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R129,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}",{"$f":"IFERROR(MID($U129,FIND(CHAR(160),SUBSTITUTE($U129,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U129,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U129,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Factor:WinterCF}"},"","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}",{"$f":"IFERROR(MID($V129,FIND(CHAR(160),SUBSTITUTE($V129,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V129,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V129,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Factor:SummerCF}"},"","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}",{"$f":"IFERROR(MID($W129,FIND(CHAR(160),SUBSTITUTE($W129,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W129,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W129,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X129,FIND(CHAR(160),SUBSTITUTE($X129,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X129,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X129,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y129,FIND(CHAR(160),SUBSTITUTE($Y129,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y129,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y129,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z129,FIND(CHAR(160),SUBSTITUTE($Z129,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z129,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z129,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA129,FIND(CHAR(160),SUBSTITUTE($AA129,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA129,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA129,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB129,FIND(CHAR(160),SUBSTITUTE($AB129,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB129,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB129,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","LPD Filter - C33 - System Compressor Size (hp) - >50","LPD - C33","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{System Compressor Size (HP)} * 4.60",0,"Per Measure",200,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01",null,null,"{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor Size (HP)} * 0.746 * 0.01 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",4,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{System Compressor Size (HP)}",50,"{Weekly Hrs of Operation}",50,"{Weeks Per Year}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS130 *AU130 * 0.746 * 0.01 * AW130 * AY130","v":932.49999999999989},1E-4,0,{"$f":"AS130 *AU130 * 0.746 * 0.01","v":0.373},0,0,{"$f":"AS130 *AU130 * 0.746 * 0.01 * AF130","v":0.2611},{"$f":"AS130 *AU130 * 0.746 * 0.01 * AG130","v":0.33980300000000002},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL130,BR130,BS130,BT130,BU130,BV130,BW130,BX130,BY130,BZ130,AE130,AH130,AI130,AJ130,AK130,AL130,AM130,AN130,AO130,AP130,CA130,CB130)","v":465.09619189304033},491.89702131169975,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC130:CK130,--(CC130:CK130>0))","v":956.99321320474007},{"$f":"-SUMPRODUCT(CC130:CK130,--(CC130:CK130<0))","v":0},null,{"$f":"AS130*AU130 * 4.6","v":229.99999999999997},null,null,229.99999999999997,1,4.1608400574119138,15,{"$f":"200","v":200},null,"Electric","y",null,"X=AS130*AU130 * 4.60","X=200","X=AS130 *AU130 * 0.746 * 0.01 * AW130 * AY130","X=0.0001",0,"X=AS130 *AU130 * 0.746 * 0.01",0,0,"X=AS130 *AU130 * 0.746 * 0.01 * AF130","X=AS130 *AU130 * 0.746 * 0.01 * AG130",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:DT130,$EG130:$IV130),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:DU130,$EG130:$IV130),0)),\"\")","v":"{System Compressor Size (HP)}"},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:DV130,$EG130:$IV130),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:DW130,$EG130:$IV130),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:DX130,$EG130:$IV130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:DY130,$EG130:$IV130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:DZ130,$EG130:$IV130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:EA130,$EG130:$IV130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:EB130,$EG130:$IV130),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG130:$IV130,MATCH(0,COUNTIF($DR130:EC130,$EG130:$IV130),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor Size (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Engineered Nozzles - C40","N - C40","2021-07-01","2022-06-30","Per Measure",14,0,"Per Measure",7,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} * {kW per nozzle} * 0.05 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} * {kW per nozzle} * 0.05",null,null,"{Measure:Quantity} * {kW per nozzle} * 0.05 * {Factor:WinterCF}","{Measure:Quantity} * {kW per nozzle} * 0.05 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",2.85,"{Measure:Quantity}",50,"{kW per nozzle}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS131 * AU131 * 0.05 * AW131 * AY131","v":356.25000000000006},1E-4,0,{"$f":"AS131 * AU131 * 0.05","v":0.14250000000000002},0,0,{"$f":"AS131 * AU131 * 0.05 * AF131","v":9.9750000000000005E-2},{"$f":"AS131 * AU131 * 0.05 * AG131","v":0.12981750000000003},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL131,BR131,BS131,BT131,BU131,BV131,BW131,BX131,BY131,BZ131,AE131,AH131,AI131,AJ131,AK131,AL131,AM131,AN131,AO131,AP131,CA131,CB131)","v":388.23458967286473},438.09701898561747,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC131:CK131,--(CC131:CK131>0))","v":826.3316086584822},{"$f":"-SUMPRODUCT(CC131:CK131,--(CC131:CK131<0))","v":0},null,{"$f":"14","v":14},null,null,14,1,59.023686332748731,16,{"$f":"7","v":7},null,"Electric","y",null,"X=14","X=7","X=AW131 * AY131 * 0.05 * AS131 * AU131","X=0.0001",0,"X=AW131 * AY131 * 0.05",0,0,"X=AW131 * AY131 * 0.05 * AF131","X=AW131 * AY131 * 0.05 * AG131",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:DT131,$EG131:$IV131),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:DU131,$EG131:$IV131),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:DV131,$EG131:$IV131),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:DW131,$EG131:$IV131),0)),\"\")","v":"{kW per nozzle}"},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:DX131,$EG131:$IV131),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:DY131,$EG131:$IV131),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:DZ131,$EG131:$IV131),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:EA131,$EG131:$IV131),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:EB131,$EG131:$IV131),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG131:$IV131,MATCH(0,COUNTIF($DR131:EC131,$EG131:$IV131),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{kW per nozzle}","","","","","","","","","{Measure:Quantity}","{kW per nozzle}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{kW per nozzle}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{kW per nozzle}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Receiver - C20 - Standard Receiver Size 60 Gallons","R - C20","2021-07-01","2022-06-30","Per Measure",360,0,"Per Measure",180,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",15,"{Measure:Quantity}",50,"{System Compressor (HP)}",50,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS132 *AU132 * 0.746 * 0.025 * AW132 * AY132","v":699.375},1E-4,0,{"$f":"AS132 *AU132 * 0.746 * 0.025","v":0.27975},0,0,{"$f":"AS132 *AU132 * 0.746 * 0.025 * AF132","v":0.195825},{"$f":"AS132 *AU132 * 0.746 * 0.025 * AG132","v":0.25485225},0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL132,BR132,BS132,BT132,BU132,BV132,BW132,BX132,BY132,BZ132,AE132,AH132,AI132,AJ132,AK132,AL132,AM132,AN132,AO132,AP132,CA132,CB132)","v":762.16579972620298},860.05362148229074,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC132:CK132,--(CC132:CK132>0))","v":1622.2194212084937},{"$f":"-SUMPRODUCT(CC132:CK132,--(CC132:CK132<0))","v":0},null,{"$f":"360","v":360},null,null,360,1,4.5061650589124822,17,{"$f":"180","v":180},null,"Electric","y",null,"X=360","X=180","X=AW132 *AY132 * 0.746 * 0.025 * AS132 * AU132","X=0.0001",0,"X=AW132 *AY132 * 0.746 * 0.025",0,0,"X=AW132 *AY132 * 0.746 * 0.025 * AF132","X=AW132 *AY132 * 0.746 * 0.025 * AG132",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:DT132,$EG132:$IV132),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:DU132,$EG132:$IV132),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:DV132,$EG132:$IV132),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:DW132,$EG132:$IV132),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:DX132,$EG132:$IV132),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:DY132,$EG132:$IV132),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:DZ132,$EG132:$IV132),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:EA132,$EG132:$IV132),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:EB132,$EG132:$IV132),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG132:$IV132,MATCH(0,COUNTIF($DR132:EC132,$EG132:$IV132),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Receiver - C21 - Standard Receiver Size 80 Gallons","R - C21","2021-07-01","2022-06-30","Per Measure",630,0,"Per Measure",350,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",20,"{Measure:Quantity}",50,"{System Compressor (HP)}",50,"",null,"",null,"",null,"",null,"",null,"",null,932.49999999999989,1E-4,0,0.373,0,0,0.2611,0.33980300000000002,0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL133,BR133,BS133,BT133,BU133,BV133,BW133,BX133,BY133,BZ133,AE133,AH133,AI133,AJ133,AK133,AL133,AM133,AN133,AO133,AP133,CA133,CB133)","v":1016.2210663016037},1146.7381619763878,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC133:CK133,--(CC133:CK133>0))","v":2162.9592282779913},{"$f":"-SUMPRODUCT(CC133:CK133,--(CC133:CK133<0))","v":0},null,{"$f":"630","v":630},null,null,630,1,3.433268616314272,18,{"$f":"350","v":350},null,"Electric","y",null,"X=630","X=350","X=AW133 *AY133 * 0.746 * 0.025 * AS133 * AU133","X=0.0001",0,"X=AW133 *AY133 * 0.746 * 0.025",0,0,"X=AW133 *AY133 * 0.746 * 0.025 * AF133","X=AW133 *AY133 * 0.746 * 0.025 * AG133",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:DT133,$EG133:$IV133),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:DU133,$EG133:$IV133),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:DV133,$EG133:$IV133),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:DW133,$EG133:$IV133),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:DX133,$EG133:$IV133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:DY133,$EG133:$IV133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:DZ133,$EG133:$IV133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:EA133,$EG133:$IV133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:EB133,$EG133:$IV133),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG133:$IV133,MATCH(0,COUNTIF($DR133:EC133,$EG133:$IV133),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Receiver - C22 - Standard Receiver Size 120 Gallons","R - C22","2021-07-01","2022-06-30","Per Measure",1058,0,"Per Measure",500,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",25,"{Measure:Quantity}",50,"{System Compressor (HP)}",50,"",null,"",null,"",null,"",null,"",null,"",null,1165.625,1E-4,0,0.46625,0,0,0.32637499999999997,0.42475374999999999,0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL134,BR134,BS134,BT134,BU134,BV134,BW134,BX134,BY134,BZ134,AE134,AH134,AI134,AJ134,AK134,AL134,AM134,AN134,AO134,AP134,CA134,CB134)","v":1270.276332877005},1433.4227024704846,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC134:CK134,--(CC134:CK134>0))","v":2703.6990353474894},{"$f":"-SUMPRODUCT(CC134:CK134,--(CC134:CK134<0))","v":0},null,{"$f":"1058","v":1058},null,null,1058,1,2.5554811298180429,19,{"$f":"500","v":500},null,"Electric","y",null,"X=1058","X=500","X=AW134 *AY134 * 0.746 * 0.025 * AS134 * AU134","X=0.0001",0,"X=AW134 *AY134 * 0.746 * 0.025",0,0,"X=AW134 *AY134 * 0.746 * 0.025 * AF134","X=AW134 *AY134 * 0.746 * 0.025 * AG134",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:DT134,$EG134:$IV134),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:DU134,$EG134:$IV134),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:DV134,$EG134:$IV134),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:DW134,$EG134:$IV134),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:DX134,$EG134:$IV134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:DY134,$EG134:$IV134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:DZ134,$EG134:$IV134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:EA134,$EG134:$IV134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:EB134,$EG134:$IV134),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG134:$IV134,MATCH(0,COUNTIF($DR134:EC134,$EG134:$IV134),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Receiver - C23 - Standard Receiver Size 200 Gallons","R - C23","2021-07-01","2022-06-30","Per Measure",1418,0,"Per Measure",750,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",30,"{Measure:Quantity}",50,"{System Compressor (HP)}",50,"",null,"",null,"",null,"",null,"",null,"",null,1398.75,1E-4,0,0.5595,0,0,0.39165,0.5097045,0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL135,BR135,BS135,BT135,BU135,BV135,BW135,BX135,BY135,BZ135,AE135,AH135,AI135,AJ135,AK135,AL135,AM135,AN135,AO135,AP135,CA135,CB135)","v":1524.331599452406},1720.1072429645815,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC135:CK135,--(CC135:CK135>0))","v":3244.4388424169874},{"$f":"-SUMPRODUCT(CC135:CK135,--(CC135:CK135<0))","v":0},null,{"$f":"1418","v":1418},null,null,1418,1,2.2880386758935032,20,{"$f":"750","v":750},null,"Electric","y",null,"X=1418","X=750","X=AW135 *AY135 * 0.746 * 0.025 * AS135 * AU135","X=0.0001",0,"X=AW135 *AY135 * 0.746 * 0.025",0,0,"X=AW135 *AY135 * 0.746 * 0.025 * AF135","X=AW135 *AY135 * 0.746 * 0.025 * AG135",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:DT135,$EG135:$IV135),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:DU135,$EG135:$IV135),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:DV135,$EG135:$IV135),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:DW135,$EG135:$IV135),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:DX135,$EG135:$IV135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:DY135,$EG135:$IV135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:DZ135,$EG135:$IV135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:EA135,$EG135:$IV135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:EB135,$EG135:$IV135),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG135:$IV135,MATCH(0,COUNTIF($DR135:EC135,$EG135:$IV135),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Receiver - C24 - Standard Receiver Size 240 Gallons","R - C24","2021-07-01","2022-06-30","Per Measure",1463,0,"Per Measure",750,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",35,"{Measure:Quantity}",50,"{System Compressor (HP)}",50,"",null,"",null,"",null,"",null,"",null,"",null,1631.8750000000002,1E-4,0,0.65275000000000005,0,0,0.45692500000000003,0.59465525000000008,0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL136,BR136,BS136,BT136,BU136,BV136,BW136,BX136,BY136,BZ136,AE136,AH136,AI136,AJ136,AK136,AL136,AM136,AN136,AO136,AP136,CA136,CB136)","v":1778.3868660278069},2006.791783458679,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC136:CK136,--(CC136:CK136>0))","v":3785.1786494864859},{"$f":"-SUMPRODUCT(CC136:CK136,--(CC136:CK136<0))","v":0},null,{"$f":"1463","v":1463},null,null,1463,1,{"$f":"(SUMPRODUCT(CC136:CJ136,--(CC136:CJ136>0))+CN136)*CS136/((-SUMPRODUCT(CC136:CJ136,--(CC136:CJ136<0))+MAX(CO136,CV136)+CP136+CQ136)*CS136+IF(FRIncentives=\"Yes\",CV136*(1-CS136),0))","v":2.5872718041602774},21,{"$f":"750","v":750},null,"Electric","y",null,"X=1463","X=750","X=AW136 *AY136 * 0.746 * 0.025 * AS136 * AU136","X=0.0001",0,"X=AW136 *AY136 * 0.746 * 0.025",0,0,"X=AW136 *AY136 * 0.746 * 0.025 * AF136","X=AW136 *AY136 * 0.746 * 0.025 * AG136",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:DT136,$EG136:$IV136),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:DU136,$EG136:$IV136),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:DV136,$EG136:$IV136),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:DW136,$EG136:$IV136),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:DX136,$EG136:$IV136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:DY136,$EG136:$IV136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:DZ136,$EG136:$IV136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:EA136,$EG136:$IV136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:EB136,$EG136:$IV136),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG136:$IV136,MATCH(0,COUNTIF($DR136:EC136,$EG136:$IV136),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Receiver - C25 - Standard Receiver Size 400 Gallons","R - C25","2021-07-01","2022-06-30","Per Measure",2195,0,"Per Measure",1000,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,{"$f":"DU137","v":"{Weekly Hrs of Operation}"},1,{"$f":"DV137","v":"{Weeks Per Year}"},40,{"$f":"DW137","v":"{Measure:Quantity}"},50,{"$f":"DX137","v":"{System Compressor (HP)}"},50,{"$f":"DY137","v":""},null,{"$f":"DZ137","v":""},null,{"$f":"EA137","v":""},null,{"$f":"EB137","v":""},null,{"$f":"EC137","v":""},null,{"$f":"ED137","v":""},null,1864.9999999999998,1E-4,0,0.746,0,0,0.5222,0.67960600000000004,0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL137,BR137,BS137,BT137,BU137,BV137,BW137,BX137,BY137,BZ137,AE137,AH137,AI137,AJ137,AK137,AL137,AM137,AN137,AO137,AP137,CA137,CB137)","v":2032.4421326032075},2293.4763239527756,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC137:CK137,--(CC137:CK137>0))","v":4325.9184565559826},{"$f":"-SUMPRODUCT(CC137:CK137,--(CC137:CK137<0))","v":0},null,{"$f":"2195","v":2195},null,null,{"$f":"CM137+CO137","v":2195},{"$f":"IF(NetOrGross=\"Net\",(1-AO137+AP137),1)","v":1},1.970805674968557,22,{"$f":"1000","v":1000},null,"Electric","y",null,{"$f":"IF(F137=\"Manual Entry\",\"Manual\",IF(G137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137))))","v":"X=2195"},{"$f":"IF(I137=\"Manual Entry\",\"Manual\",IF(J137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(J137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137))))","v":"X=1000"},{"$f":"IF(O137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":"X=AW137 *AY137 * 0.746 * 0.025 * AS137 * AU137"},{"$f":"IF(P137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":"X=0.0001"},{"$f":"IF(Q137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(R137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":"X=AW137 *AY137 * 0.746 * 0.025"},{"$f":"IF(S137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(T137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(U137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":"X=AW137 *AY137 * 0.746 * 0.025 * AF137"},{"$f":"IF(V137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":"X=AW137 *AY137 * 0.746 * 0.025 * AG137"},{"$f":"IF(W137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(X137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(Y137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(Z137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(AA137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},{"$f":"IF(AB137=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB137,$ED137,$ED$2&ROW($ED137)),$EC137,$EC$2&ROW($EC137)),$EB137,$EB$2&ROW($EB137)),$EA137,$EA$2&ROW($EA137)),$DZ137,$DZ$2&ROW($DZ137)),$DY137,$DY$2&ROW($DY137)),$DX137,$DX$2&ROW($DX137)),$DW137,$DW$2&ROW($DW137)),$DV137,$DV$2&ROW($DV137)),$DU137,$DU$2&ROW($DU137)),$DT137,$DT$2&ROW($DT137)),$DS137,$DS$2&ROW($DS137)))","v":0},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:DT137,$EG137:$IV137),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:DU137,$EG137:$IV137),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:DV137,$EG137:$IV137),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:DW137,$EG137:$IV137),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:DX137,$EG137:$IV137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:DY137,$EG137:$IV137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:DZ137,$EG137:$IV137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:EA137,$EG137:$IV137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:EB137,$EG137:$IV137),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG137:$IV137,MATCH(0,COUNTIF($DR137:EC137,$EG137:$IV137),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DU137:ED137,\"\")","v":4}]
["C&I Prescriptive Compressed Air Solutions","Receiver - C26 - Standard Receiver Size 660 Gallons","R - C26","2021-07-01","2022-06-30","Per Measure",5327,0,"Per Measure",2500,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",45,"{Measure:Quantity}",50,"{System Compressor (HP)}",50,"",null,"",null,"",null,"",null,"",null,"",null,2098.1250000000005,1E-4,0,0.83925000000000005,0,0,0.58747499999999997,0.76455675000000012,0,0,0,0,0,0,null,"Com","Default DR",{"$f":"Benefits(BL138,BR138,BS138,BT138,BU138,BV138,BW138,BX138,BY138,BZ138,AE138,AH138,AI138,AJ138,AK138,AL138,AM138,AN138,AO138,AP138,CA138,CB138)","v":2286.4973991786096},2580.1608644468729,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC138:CK138,--(CC138:CK138>0))","v":4866.6582636254825},{"$f":"-SUMPRODUCT(CC138:CK138,--(CC138:CK138<0))","v":0},null,{"$f":"5327","v":5327},null,null,5327,1,0.91358330460399517,23,{"$f":"2500","v":2500},null,"Electric","y",null,"X=5327","X=2500","X=AW138 *AY138 * 0.746 * 0.025 * AS138 * AU138","X=0.0001",0,"X=AW138 *AY138 * 0.746 * 0.025",0,0,"X=AW138 *AY138 * 0.746 * 0.025 * AF138","X=AW138 *AY138 * 0.746 * 0.025 * AG138",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:DT138,$EG138:$IV138),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:DU138,$EG138:$IV138),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:DV138,$EG138:$IV138),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:DW138,$EG138:$IV138),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:DX138,$EG138:$IV138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:DY138,$EG138:$IV138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:DZ138,$EG138:$IV138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:EA138,$EG138:$IV138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:EB138,$EG138:$IV138),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG138:$IV138,MATCH(0,COUNTIF($DR138:EC138,$EG138:$IV138),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Weekly Hrs of Operation}","{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{System Compressor (HP)}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Prescriptive Compressed Air Solutions","Receiver - C27 - Standard Receiver Size 1060 Gallons","R - C27","2021-07-01","2022-06-30","Per Measure",7492,0,"Per Measure",3500,0,"2017-07-01","2022-06-30","Calculated","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Weekly Hrs of Operation} * {Weeks Per Year}",1E-4,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025",null,null,"{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:WinterCF}","{Measure:Quantity} *{System Compressor (HP)} * 0.746 * 0.025 * {Factor:SummerCF}",null,null,null,null,null,null,"2017-07-01","2022-06-30",10,0.7,0.91100000000000003,0.30399999999999999,0.36099999999999999,0.156,0.17899999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Weekly Hrs of Operation}",1,"{Weeks Per Year}",50,"{Measure:Quantity}",50,"{System Compressor (HP)}",50,"",null,"",null,"",null,"",null,"",null,"",null,2331.25,1E-4,0,0.9325,0,0,0.65274999999999994,0.84950749999999997,0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL139,BR139,BS139,BT139,BU139,BV139,BW139,BX139,BY139,BZ139,AE139,AH139,AI139,AJ139,AK139,AL139,AM139,AN139,AO139,AP139,CA139,CB139)","v":2540.5526657540099},2866.8454049409693,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC139:CK139,--(CC139:CK139>0))","v":5407.3980706949787},{"$f":"-SUMPRODUCT(CC139:CK139,--(CC139:CK139<0))","v":0},null,{"$f":"7492","v":7492},null,null,7492,1,0.72175628279431114,1,{"$f":"3500","v":3500},null,"Electric","y",null,"X=7492","X=3500","X=AW139 *AY139 * 0.746 * 0.025 * AS139 * AU139","X=0.0001",0,"X=AW139 *AY139 * 0.746 * 0.025",0,0,"X=AW139 *AY139 * 0.746 * 0.025 * AF139","X=AW139 *AY139 * 0.746 * 0.025 * AG139",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:DT139,$EG139:$IV139),0)),\"\")","v":"{Weekly Hrs of Operation}"},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:DU139,$EG139:$IV139),0)),\"\")","v":"{Weeks Per Year}"},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:DV139,$EG139:$IV139),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:DW139,$EG139:$IV139),0)),\"\")","v":"{System Compressor (HP)}"},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:DX139,$EG139:$IV139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:DY139,$EG139:$IV139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:DZ139,$EG139:$IV139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:EA139,$EG139:$IV139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:EB139,$EG139:$IV139),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG139:$IV139,MATCH(0,COUNTIF($DR139:EC139,$EG139:$IV139),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G139,FIND(CHAR(160),SUBSTITUTE($G139,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G139,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G139,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J139,FIND(CHAR(160),SUBSTITUTE($J139,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J139,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J139,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IFERROR(MID($O139,FIND(CHAR(160),SUBSTITUTE($O139,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O139,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O139,\"{\",CHAR(160),FC$1))+1),\"\")","v":"{Weekly Hrs of Operation}"},"{Weeks Per Year}","","","","","","","{Measure:Quantity}","{System Compressor (HP)}",{"$f":"IFERROR(MID($R139,FIND(CHAR(160),SUBSTITUTE($R139,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R139,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R139,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{System Compressor (HP)}",{"$f":"IFERROR(MID($U139,FIND(CHAR(160),SUBSTITUTE($U139,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U139,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U139,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Factor:WinterCF}"},"","","","","","","","{Measure:Quantity}","{System Compressor (HP)}",{"$f":"IFERROR(MID($V139,FIND(CHAR(160),SUBSTITUTE($V139,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V139,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V139,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Factor:SummerCF}"},"","","","","","","","{Measure:Quantity}","{System Compressor (HP)}",{"$f":"IFERROR(MID($W139,FIND(CHAR(160),SUBSTITUTE($W139,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W139,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W139,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X139,FIND(CHAR(160),SUBSTITUTE($X139,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X139,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X139,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y139,FIND(CHAR(160),SUBSTITUTE($Y139,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y139,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y139,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z139,FIND(CHAR(160),SUBSTITUTE($Z139,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z139,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z139,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA139,FIND(CHAR(160),SUBSTITUTE($AA139,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA139,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA139,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB139,FIND(CHAR(160),SUBSTITUTE($AB139,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB139,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB139,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,4]
["C&I Refrigeration Solutions","R10 Evaporator Fan Motor Control for Cooler or Freezer","R10","2021-07-01","2022-06-30","Per Measure",520,0,"Per Measure",250,0,"2020-11-01","2022-06-30","Calculated","if({Measure:Quantity} = 0, 0, {Measure:Quantity} * ({Motor Type} * {Number of Fans} - 0.035) * (1 - 0.50) * 8760* {Temperature})",1E-4,null,"if({Measure:Quantity} = 0, 0, {Measure:Quantity} *({Motor Type} * {Number of Fans} - 0.035) * (1 - 0.50) * {Temperature})",null,null,"if({Measure:Quantity} = 0, 0, {Measure:Quantity} * ({Motor Type} * {Number of Fans} - 0.035) * (1 - 0.50) * {Temperature} * {Factor:WinterCF})","if({Measure:Quantity} = 0, 0, ({Motor Type} * {Number of Fans} - 0.035) * (1 - 0.50) * {Temperature} * {Factor:SummerCF})",null,null,null,null,null,null,"2020-11-01","2022-06-30",10,0.33800000000000002,0.41199999999999998,0.29099999999999998,0.39500000000000002,0.13700000000000001,0.17699999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Motor Type}",1,"{Number of Fans}",0.04,"{Temperature}",6,"{Measure:Quantity}",1.2,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS140 = 0, 0, AS140 * (AU140 * AW140 - 0.035) * (1 - 0.5) * 8760* AY140)","v":1077.48},1E-4,0,{"$f":"IF(AS140 = 0, 0, AS140 *(AU140 * AW140 - 0.035) * (1 - 0.5) * AY140)","v":0.12299999999999998},0,0,{"$f":"IF(AS140 = 0, 0, AS140 * (AU140 * AW140 - 0.035) * (1 - 0.5) * AY140 * AF140)","v":4.1574E-2},{"$f":"IF(AS140 = 0, 0, (AU140 * AW140 - 0.035) * (1 - 0.5) * AY140 * AG140)","v":5.0675999999999992E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL140,BR140,BS140,BT140,BU140,BV140,BW140,BX140,BY140,BZ140,AE140,AH140,AI140,AJ140,AK140,AL140,AM140,AN140,AO140,AP140,CA140,CB140)","v":1179.2542107226259},178.02848457410025,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC140:CK140,--(CC140:CK140>0))","v":1357.2826952967262},{"$f":"-SUMPRODUCT(CC140:CK140,--(CC140:CK140<0))","v":0},null,{"$f":"520","v":520},null,null,520,1,2.6101590294167809,1,{"$f":"250","v":250},null,"Electric","y",null,"X=520","X=250","X=if(AY140 = 0, 0, AY140 * (AS140 * AU140 - 0.035) * (1 - 0.50) * 8760* AW140)","X=0.0001",0,"X=if(AY140 = 0, 0, AY140 *(AS140 * AU140 - 0.035) * (1 - 0.50) * AW140)",0,0,"X=if(AY140 = 0, 0, AY140 * (AS140 * AU140 - 0.035) * (1 - 0.50) * AW140 * AF140)","X=if(AY140 = 0, 0, (AS140 * AU140 - 0.035) * (1 - 0.50) * AW140 * AG140)",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:DT140,$EG140:$IV140),0)),\"\")","v":"{Motor Type}"},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:DU140,$EG140:$IV140),0)),\"\")","v":"{Number of Fans}"},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:DV140,$EG140:$IV140),0)),\"\")","v":"{Temperature}"},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:DW140,$EG140:$IV140),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:DX140,$EG140:$IV140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:DY140,$EG140:$IV140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:DZ140,$EG140:$IV140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:EA140,$EG140:$IV140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:EB140,$EG140:$IV140),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG140:$IV140,MATCH(0,COUNTIF($DR140:EC140,$EG140:$IV140),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Motor Type}","{Number of Fans}","{Temperature}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Motor Type}","{Number of Fans}","{Temperature}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Motor Type}","{Number of Fans}","{Temperature}","{Factor:WinterCF}","","","","","{Measure:Quantity}","{Measure:Quantity}","{Number of Fans}","{Temperature}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{Motor Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["C&I Refrigeration Solutions","R20 Door Heater Controls for Cooler or Freezer","R20","2021-07-01","2022-06-30","Per Measure",300,0,"Per Measure",150,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * {kW per Door} * {Number of Doors} * {Temperature} * 8760 * {Percent Annual Energy Savings}",1E-4,null,"{Measure:Quantity} * {kW per Door} * {Number of Doors} *  {Temperature} ",null,null,"{Measure:Quantity} * {kW per Door} * {Number of Doors} *  {Temperature}  * {Factor:WinterCF}","{Measure:Quantity} * {kW per Door} * {Number of Doors} *  {Temperature} * {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",10,0.73699999999999999,0.95899999999999996,0.47599999999999998,0.52400000000000002,0,0,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Number of Doors}",1,"{Temperature}",7.4999999999999997E-2,"{Percent Annual Energy Savings}",1,"{Measure:Quantity}",1.1000000000000001,"{kW per Door}",0.74,"",null,"",null,"",null,"",null,"",null,{"$f":"AS141 * AU141 * AW141 * AY141 * 8760 * BA141","v":534.798},1E-4,0,{"$f":"AS141 * AU141 * AW141 *  AY141","v":8.2500000000000004E-2},0,0,{"$f":"AS141 * AU141 * AW141 *  AY141  * AF141","v":6.0802500000000002E-2},{"$f":"AS141 * AU141 * AW141 *  AY141 * AG141","v":7.9117500000000007E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL141,BR141,BS141,BT141,BU141,BV141,BW141,BX141,BY141,BZ141,AE141,AH141,AI141,AJ141,AK141,AL141,AM141,AN141,AO141,AP141,CA141,CB141)","v":613.03725904165128},267.02476756728868,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC141:CK141,--(CC141:CK141>0))","v":880.06202660893996},{"$f":"-SUMPRODUCT(CC141:CK141,--(CC141:CK141<0))","v":0},null,{"$f":"300","v":300},null,null,300,1,2.9335400886964664,1,{"$f":"150","v":150},null,"Electric","y",null,"X=300","X=150","X=AY141 * BA141 * AS141 * AU141 * 8760 * AW141","X=0.0001",0,"X=AY141 * BA141 * AS141 *  AU141 ",0,0,"X=AY141 * BA141 * AS141 *  AU141  * AF141","X=AY141 * BA141 * AS141 *  AU141 * AG141",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:DT141,$EG141:$IV141),0)),\"\")","v":"{Number of Doors}"},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:DU141,$EG141:$IV141),0)),\"\")","v":"{Temperature}"},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:DV141,$EG141:$IV141),0)),\"\")","v":"{Percent Annual Energy Savings}"},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:DW141,$EG141:$IV141),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:DX141,$EG141:$IV141),0)),\"\")","v":"{kW per Door}"},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:DY141,$EG141:$IV141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:DZ141,$EG141:$IV141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:EA141,$EG141:$IV141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:EB141,$EG141:$IV141),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG141:$IV141,MATCH(0,COUNTIF($DR141:EC141,$EG141:$IV141),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Number of Doors}","{Temperature}","{Percent Annual Energy Savings}","","","","","","{Measure:Quantity}","{kW per Door}","{Number of Doors}","{Temperature}","","","","","","","{Measure:Quantity}","{kW per Door}","{Number of Doors}","{Temperature}","{Factor:WinterCF}","","","","","","{Measure:Quantity}","{kW per Door}","{Number of Doors}","{Temperature}","{Factor:SummerCF}","","","","","","{Measure:Quantity}","{kW per Door}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["C&I Refrigeration Solutions","R25 Strip Curtains","R25","2021-07-01","2022-06-30","Calculated","10.22*{Area Sq. Ft}",0,"Calculated","10*{Area Sq. Ft}",0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * ({Space Type} * {Area Sq. Ft} )",1E-4,null,"{Measure:Quantity} * ({Space Type} * {Area Sq. Ft})/8760",null,null,"{Measure:Quantity} * ({Space Type} * {Area Sq. Ft})/8760 * {Factor:WinterCF}","{Measure:Quantity} * ({Space Type} * {Area Sq. Ft})/8760* {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",4,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Area Sq. Ft}",21,"{Measure:Quantity}",1,"{Space Type}",123,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AU142 * (AW142 * AS142 )","v":2583},1E-4,0,{"$f":"AU142 * (AW142 * AS142)/8760","v":0.29486301369863016},0,0,{"$f":"AU142 * (AW142 * AS142)/8760 * AF142","v":0.15008527397260277},{"$f":"AU142 * (AW142 * AS142)/8760* AG142","v":0.21819863013698632},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL142,BR142,BS142,BT142,BU142,BV142,BW142,BX142,BY142,BZ142,AE142,AH142,AI142,AJ142,AK142,AL142,AM142,AN142,AO142,AP142,CA142,CB142)","v":1283.5988334364047},295.8043703309898,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC142:CK142,--(CC142:CK142>0))","v":1579.4032037673944},{"$f":"-SUMPRODUCT(CC142:CK142,--(CC142:CK142<0))","v":0},null,{"$f":"10.22*AS142","v":214.62},null,null,214.62,1,7.3590681379526339,1,{"$f":"10*AS142","v":210},null,"Electric","y",null,"X=10.22*AS142","X=10*AS142","X=AU142 * (AW142 * AS142 )","X=0.0001",0,"X=AU142 * (AW142 * AS142)/8760",0,0,"X=AU142 * (AW142 * AS142)/8760 * AF142","X=AU142 * (AW142 * AS142)/8760* AG142",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:DT142,$EG142:$IV142),0)),\"\")","v":"{Area Sq. Ft}"},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:DU142,$EG142:$IV142),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:DV142,$EG142:$IV142),0)),\"\")","v":"{Space Type}"},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:DW142,$EG142:$IV142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:DX142,$EG142:$IV142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:DY142,$EG142:$IV142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:DZ142,$EG142:$IV142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:EA142,$EG142:$IV142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:EB142,$EG142:$IV142),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG142:$IV142,MATCH(0,COUNTIF($DR142:EC142,$EG142:$IV142),0)),\"\")","v":""},null,null,"{Area Sq. Ft}","","","","","","","","","","{Area Sq. Ft}","","","","","","","","","","{Area Sq. Ft}","","{Area Sq. Ft}","","","","","","","","{Measure:Quantity}","{Space Type}","{Area Sq. Ft}","","","","","","","","{Measure:Quantity}","{Space Type}","{Area Sq. Ft}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Space Type}","{Area Sq. Ft}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Space Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I Refrigeration Solutions","R40 High-Efficiency Evaporator Fan Motors - Walk-in Coolers/Freezers","R40","2021-07-01","2022-06-30","Per Measure",144,0,"Per Measure",50,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * (0.123 - 0.040) * {DC - Evap Fan} * {Temperature} * 8760",1E-4,null,"{Measure:Quantity} * (0.123 - 0.040) * {Temperature}",null,null,"{Measure:Quantity} * (0.123 - 0.040) * {Temperature} * {Factor:WinterCF}","{Measure:Quantity} * (0.123 - 0.040) * {Temperature}* {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.73699999999999999,0.95899999999999996,0.30399999999999999,0.36199999999999999,0.156,0.17799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Temperature}",1,"{Measure:Quantity}",1,"{DC - Evap Fan}",1.2,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS143 * (0.123 - 0.04) * AU143 * AW143 * 8760","v":872.49599999999987},1E-4,0,{"$f":"AS143 * (0.123 - 0.04) * AW143","v":9.959999999999998E-2},0,0,{"$f":"AS143 * (0.123 - 0.04) * AW143 * AF143","v":7.340519999999999E-2},{"$f":"AS143 * (0.123 - 0.04) * AW143* AG143","v":9.5516399999999974E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL143,BR143,BS143,BT143,BU143,BV143,BW143,BX143,BY143,BZ143,AE143,AH143,AI143,AJ143,AK143,AL143,AM143,AN143,AO143,AP143,CA143,CB143)","v":1285.8028699254673},455.31965400138427,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC143:CK143,--(CC143:CK143>0))","v":1741.1225239268515},{"$f":"-SUMPRODUCT(CC143:CK143,--(CC143:CK143<0))","v":0},null,{"$f":"144","v":144},null,null,144,1,12.091128638380914,1,{"$f":"50","v":50},null,"Electric","y",null,"X=144","X=50","X=AU143 * (0.123 - 0.040) * AW143 * AS143 * 8760","X=0.0001",0,"X=AU143 * (0.123 - 0.040) * AS143",0,0,"X=AU143 * (0.123 - 0.040) * AS143 * AF143","X=AU143 * (0.123 - 0.040) * AS143* AG143",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:DT143,$EG143:$IV143),0)),\"\")","v":"{Temperature}"},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:DU143,$EG143:$IV143),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:DV143,$EG143:$IV143),0)),\"\")","v":"{DC - Evap Fan}"},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:DW143,$EG143:$IV143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:DX143,$EG143:$IV143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:DY143,$EG143:$IV143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:DZ143,$EG143:$IV143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:EA143,$EG143:$IV143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:EB143,$EG143:$IV143),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG143:$IV143,MATCH(0,COUNTIF($DR143:EC143,$EG143:$IV143),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Temperature}","","","","","","","","{Measure:Quantity}","{DC - Evap Fan}","","","","","","","","","{Measure:Quantity}","{Temperature}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Temperature}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Temperature}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I Refrigeration Solutions","R41 High-Efficiency Evaporator Fan Motors - Refrigerated Warehouses","R41","2021-07-01","2022-06-30","Per Measure",144,0,"Per Measure",100,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * (0.123 - 0.040) * {DC - Evap Fan} * {Temperature} * 8760",1E-4,null,"{Measure:Quantity} * (0.123 - 0.040) * {Temperature}",null,null,"{Measure:Quantity} * (0.123 - 0.040) * {Temperature} * {Factor:WinterCF}","{Measure:Quantity} * (0.123 - 0.040) * {Temperature}* {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.73699999999999999,0.95899999999999996,0.30399999999999999,0.36199999999999999,0.156,0.17799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Temperature}",1,"{Measure:Quantity}",1,"{DC - Evap Fan}",1.2,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS144 * (0.123 - 0.04) * AU144 * AW144 * 8760","v":872.49599999999987},1E-4,0,{"$f":"AS144 * (0.123 - 0.04) * AW144","v":9.959999999999998E-2},0,0,{"$f":"AS144 * (0.123 - 0.04) * AW144 * AF144","v":7.340519999999999E-2},{"$f":"AS144 * (0.123 - 0.04) * AW144* AG144","v":9.5516399999999974E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL144,BR144,BS144,BT144,BU144,BV144,BW144,BX144,BY144,BZ144,AE144,AH144,AI144,AJ144,AK144,AL144,AM144,AN144,AO144,AP144,CA144,CB144)","v":1285.8028699254673},455.31965400138427,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC144:CK144,--(CC144:CK144>0))","v":1741.1225239268515},{"$f":"-SUMPRODUCT(CC144:CK144,--(CC144:CK144<0))","v":0},null,{"$f":"144","v":144},null,null,144,1,12.091128638380914,1,{"$f":"100","v":100},null,"Electric","y",null,"X=144","X=100","X=AU144 * (0.123 - 0.040) * AW144 * AS144 * 8760","X=0.0001",0,"X=AU144 * (0.123 - 0.040) * AS144",0,0,"X=AU144 * (0.123 - 0.040) * AS144 * AF144","X=AU144 * (0.123 - 0.040) * AS144* AG144",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:DT144,$EG144:$IV144),0)),\"\")","v":"{Temperature}"},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:DU144,$EG144:$IV144),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:DV144,$EG144:$IV144),0)),\"\")","v":"{DC - Evap Fan}"},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:DW144,$EG144:$IV144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:DX144,$EG144:$IV144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:DY144,$EG144:$IV144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:DZ144,$EG144:$IV144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:EA144,$EG144:$IV144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:EB144,$EG144:$IV144),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG144:$IV144,MATCH(0,COUNTIF($DR144:EC144,$EG144:$IV144),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Temperature}","","","","","","","","{Measure:Quantity}","{DC - Evap Fan}","","","","","","","","","{Measure:Quantity}","{Temperature}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Temperature}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Temperature}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I Refrigeration Solutions","R42 High-Efficiency Evaporator Fan Motors - Merchandise Cases","R42","2021-07-01","2022-06-30","Per Measure",117,0,"Per Measure",20,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * (0.123 - 0.040) * {DC - Evap Fan} * {Temperature} * 8760",1E-4,null,"{Measure:Quantity} * (0.123 - 0.040) * {Temperature}",null,null,"{Measure:Quantity} * (0.123 - 0.040) * {Temperature} * {Factor:WinterCF}","{Measure:Quantity} * (0.123 - 0.040) * {Temperature}* {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.73699999999999999,0.95899999999999996,0.30399999999999999,0.36199999999999999,0.156,0.17799999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Temperature}",1,"{Measure:Quantity}",1,"{DC - Evap Fan}",1.2,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS145 * (0.123 - 0.04) * AU145 * AW145 * 8760","v":872.49599999999987},1E-4,0,{"$f":"AS145 * (0.123 - 0.04) * AW145","v":9.959999999999998E-2},0,0,{"$f":"AS145 * (0.123 - 0.04) * AW145 * AF145","v":7.340519999999999E-2},{"$f":"AS145 * (0.123 - 0.04) * AW145* AG145","v":9.5516399999999974E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL145,BR145,BS145,BT145,BU145,BV145,BW145,BX145,BY145,BZ145,AE145,AH145,AI145,AJ145,AK145,AL145,AM145,AN145,AO145,AP145,CA145,CB145)","v":1285.8028699254673},455.31965400138427,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC145:CK145,--(CC145:CK145>0))","v":1741.1225239268515},{"$f":"-SUMPRODUCT(CC145:CK145,--(CC145:CK145<0))","v":0},null,{"$f":"117","v":117},null,null,117,1,14.881389093391894,1,{"$f":"20","v":20},null,"Electric","y",null,"X=117","X=20","X=AU145 * (0.123 - 0.040) * AW145 * AS145 * 8760","X=0.0001",0,"X=AU145 * (0.123 - 0.040) * AS145",0,0,"X=AU145 * (0.123 - 0.040) * AS145 * AF145","X=AU145 * (0.123 - 0.040) * AS145* AG145",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:DT145,$EG145:$IV145),0)),\"\")","v":"{Temperature}"},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:DU145,$EG145:$IV145),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:DV145,$EG145:$IV145),0)),\"\")","v":"{DC - Evap Fan}"},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:DW145,$EG145:$IV145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:DX145,$EG145:$IV145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:DY145,$EG145:$IV145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:DZ145,$EG145:$IV145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:EA145,$EG145:$IV145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:EB145,$EG145:$IV145),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG145:$IV145,MATCH(0,COUNTIF($DR145:EC145,$EG145:$IV145),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Temperature}","","","","","","","","{Measure:Quantity}","{DC - Evap Fan}","","","","","","","","","{Measure:Quantity}","{Temperature}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Temperature}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Temperature}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I Refrigeration Solutions","R50 Floating-Head Pressure Controls - Controlling 1 Coil","R50","2021-07-01","2022-06-30","Per Measure",518,0,"Per Measure",250,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * {Controlled HP} * {Type}",1E-4,null,"{Measure:Quantity} * {Controlled HP} * {Type} / 7221",null,null,"{Measure:Quantity} * {Controlled HP} * {Type} / 7221 * {Factor:WinterCF}","{Measure:Quantity} * {Controlled HP} * {Type} / 7221 * {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.73699999999999999,0,0.33300000000000002,0.371,0.128,0.16800000000000001,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Type}",1,"{Measure:Quantity}",5,"{Controlled HP}",509,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS146 * AU146 * AW146","v":2545},1E-4,0,{"$f":"AS146 * AU146 * AW146 / 7221","v":0.35244425979781197},0,0,{"$f":"AS146 * AU146 * AW146 / 7221 * AF146","v":0.2597514194709874},{"$f":"AS146 * AU146 * AW146 / 7221 * AG146","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL146,BR146,BS146,BT146,BU146,BV146,BW146,BX146,BY146,BZ146,AE146,AH146,AI146,AJ146,AK146,AL146,AM146,AN146,AO146,AP146,CA146,CB146)","v":3772.6214197978697},976.11924425939219,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC146:CK146,--(CC146:CK146>0))","v":4748.7406640572617},{"$f":"-SUMPRODUCT(CC146:CK146,--(CC146:CK146<0))","v":0},null,{"$f":"518","v":518},null,null,518,1,9.1674530194155626,1,{"$f":"250","v":250},null,"Electric","y",null,"X=518","X=250","X=AU146 * AW146 * AS146","X=0.0001",0,"X=AU146 * AW146 * AS146 / 7221",0,0,"X=AU146 * AW146 * AS146 / 7221 * AF146","X=AU146 * AW146 * AS146 / 7221 * AG146",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:DT146,$EG146:$IV146),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:DU146,$EG146:$IV146),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:DV146,$EG146:$IV146),0)),\"\")","v":"{Controlled HP}"},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:DW146,$EG146:$IV146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:DX146,$EG146:$IV146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:DY146,$EG146:$IV146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:DZ146,$EG146:$IV146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:EA146,$EG146:$IV146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:EB146,$EG146:$IV146),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG146:$IV146,MATCH(0,COUNTIF($DR146:EC146,$EG146:$IV146),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Type}","","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Controlled HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I Refrigeration Solutions","R51 Floating-Head Pressure Controls - Controlling 2 Coils","R51","2021-07-01","2022-06-30","Per Measure",734,0,"Per Measure",375,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * {Controlled HP} * {Type}",1E-4,null,"{Measure:Quantity} * {Controlled HP} * {Type} / 7222",null,null,"{Measure:Quantity} * {Controlled HP} * {Type} / 7221 * {Factor:WinterCF}","{Measure:Quantity} * {Controlled HP} * {Type} / 7221 * {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.73699999999999999,0,0.33300000000000002,0.371,0.128,0.16800000000000001,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Type}",1,"{Measure:Quantity}",5,"{Controlled HP}",509,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS147 * AU147 * AW147","v":2545},1E-4,0,{"$f":"AS147 * AU147 * AW147 / 7222","v":0.35239545832179453},0,0,{"$f":"AS147 * AU147 * AW147 / 7221 * AF147","v":0.2597514194709874},{"$f":"AS147 * AU147 * AW147 / 7221 * AG147","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL147,BR147,BS147,BT147,BU147,BV147,BW147,BX147,BY147,BZ147,AE147,AH147,AI147,AJ147,AK147,AL147,AM147,AN147,AO147,AP147,CA147,CB147)","v":3772.6214197978697},976.11924425939219,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC147:CK147,--(CC147:CK147>0))","v":4748.7406640572617},{"$f":"-SUMPRODUCT(CC147:CK147,--(CC147:CK147<0))","v":0},null,{"$f":"734","v":734},null,null,734,1,6.469673929233327,1,{"$f":"375","v":375},null,"Electric","y",null,"X=734","X=375","X=AU147 * AW147 * AS147","X=0.0001",0,"X=AU147 * AW147 * AS147 / 7222",0,0,"X=AU147 * AW147 * AS147 / 7221 * AF147","X=AU147 * AW147 * AS147 / 7221 * AG147",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:DT147,$EG147:$IV147),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:DU147,$EG147:$IV147),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:DV147,$EG147:$IV147),0)),\"\")","v":"{Controlled HP}"},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:DW147,$EG147:$IV147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:DX147,$EG147:$IV147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:DY147,$EG147:$IV147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:DZ147,$EG147:$IV147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:EA147,$EG147:$IV147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:EB147,$EG147:$IV147),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG147:$IV147,MATCH(0,COUNTIF($DR147:EC147,$EG147:$IV147),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Type}","","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Controlled HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I Refrigeration Solutions","R52 Floating-Head Pressure Controls - Controlling 3 Coils","R52","2021-07-01","2022-06-30","Per Measure",984,0,"Per Measure",500,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * {Controlled HP} * {Type}",1E-4,null,"{Measure:Quantity} * {Controlled HP} * {Type} / 7223",null,null,"{Measure:Quantity} * {Controlled HP} * {Type} / 7221 * {Factor:WinterCF}","{Measure:Quantity} * {Controlled HP} * {Type} / 7221 * {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.73699999999999999,0,0.33300000000000002,0.371,0.128,0.16800000000000001,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Type}",1,"{Measure:Quantity}",5,"{Controlled HP}",509,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS148 * AU148 * AW148","v":2545},1E-4,0,{"$f":"AS148 * AU148 * AW148 / 7223","v":0.35234667035857675},0,0,{"$f":"AS148 * AU148 * AW148 / 7221 * AF148","v":0.2597514194709874},{"$f":"AS148 * AU148 * AW148 / 7221 * AG148","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL148,BR148,BS148,BT148,BU148,BV148,BW148,BX148,BY148,BZ148,AE148,AH148,AI148,AJ148,AK148,AL148,AM148,AN148,AO148,AP148,CA148,CB148)","v":3772.6214197978697},976.11924425939219,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC148:CK148,--(CC148:CK148>0))","v":4748.7406640572617},{"$f":"-SUMPRODUCT(CC148:CK148,--(CC148:CK148<0))","v":0},null,{"$f":"984","v":984},null,null,984,1,4.8259559594077865,1,{"$f":"500","v":500},null,"Electric","y",null,"X=984","X=500","X=AU148 * AW148 * AS148","X=0.0001",0,"X=AU148 * AW148 * AS148 / 7223",0,0,"X=AU148 * AW148 * AS148 / 7221 * AF148","X=AU148 * AW148 * AS148 / 7221 * AG148",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:DT148,$EG148:$IV148),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:DU148,$EG148:$IV148),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:DV148,$EG148:$IV148),0)),\"\")","v":"{Controlled HP}"},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:DW148,$EG148:$IV148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:DX148,$EG148:$IV148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:DY148,$EG148:$IV148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:DZ148,$EG148:$IV148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:EA148,$EG148:$IV148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:EB148,$EG148:$IV148),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG148:$IV148,MATCH(0,COUNTIF($DR148:EC148,$EG148:$IV148),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Type}","","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","{Factor:WinterCF}","","","","","","","{Measure:Quantity}","{Controlled HP}","{Type}","{Factor:SummerCF}","","","","","","","{Measure:Quantity}","{Controlled HP}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["C&I Refrigeration Solutions","R70 New Scroll Compressors - 2 HP","R70","2021-07-01","2022-06-30","Per Measure",400,0,"Per Measure",220,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * 2 * {Type}",1E-4,null,"{Measure:Quantity} * 2 * {Type} / 5858",null,null,"{Measure:Quantity} * 2 * {Type} / 5858 * {Factor:WinterCF}","{Measure:Quantity} * 2 * {Type} / 5858 * {Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Type}",363,"",50,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS149 * 2 * AU149","v":726},1E-4,0,{"$f":"AS149 * 2 * AU149 / 5858","v":0.12393308296346876},0,0,{"$f":"AS149 * 2 * AU149 / 5858 * AF149","v":6.3081939228405604E-2},{"$f":"AS149 * 2 * AU149 / 5858 * AG149","v":9.1710481392966878E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL149,BR149,BS149,BT149,BU149,BV149,BW149,BX149,BY149,BZ149,AE149,AH149,AI149,AJ149,AK149,AL149,AM149,AN149,AO149,AP149,CA149,CB149)","v":1067.4251423703572},409.37477052713132,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC149:CK149,--(CC149:CK149>0))","v":1476.7999128974884},{"$f":"-SUMPRODUCT(CC149:CK149,--(CC149:CK149<0))","v":0},null,{"$f":"400","v":400},null,null,400,1,3.6919997822437209,1,{"$f":"220","v":220},null,"Electric","y",null,"X=400","X=220","X=AS149 * 2 * AU149","X=0.0001",0,"X=AS149 * 2 * AU149 / 5858",0,0,"X=AS149 * 2 * AU149 / 5858 * AF149","X=AS149 * 2 * AU149 / 5858 * AG149",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:DT149,$EG149:$IV149),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:DU149,$EG149:$IV149),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:DV149,$EG149:$IV149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:DW149,$EG149:$IV149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:DX149,$EG149:$IV149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:DY149,$EG149:$IV149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:DZ149,$EG149:$IV149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:EA149,$EG149:$IV149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:EB149,$EG149:$IV149),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG149:$IV149,MATCH(0,COUNTIF($DR149:EC149,$EG149:$IV149),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G149,FIND(CHAR(160),SUBSTITUTE($G149,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G149,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G149,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J149,FIND(CHAR(160),SUBSTITUTE($J149,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J149,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J149,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IFERROR(MID($O149,FIND(CHAR(160),SUBSTITUTE($O149,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O149,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O149,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Type}",{"$f":"IFERROR(MID($R149,FIND(CHAR(160),SUBSTITUTE($R149,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R149,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R149,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Type}",{"$f":"IFERROR(MID($U149,FIND(CHAR(160),SUBSTITUTE($U149,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U149,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U149,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Factor:WinterCF}"},"","","","","","","","{Measure:Quantity}","{Type}",{"$f":"IFERROR(MID($V149,FIND(CHAR(160),SUBSTITUTE($V149,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V149,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V149,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Factor:SummerCF}"},"","","","","","","","{Measure:Quantity}","{Type}",{"$f":"IFERROR(MID($W149,FIND(CHAR(160),SUBSTITUTE($W149,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W149,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W149,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X149,FIND(CHAR(160),SUBSTITUTE($X149,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X149,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X149,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y149,FIND(CHAR(160),SUBSTITUTE($Y149,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y149,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y149,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z149,FIND(CHAR(160),SUBSTITUTE($Z149,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z149,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z149,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA149,FIND(CHAR(160),SUBSTITUTE($AA149,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA149,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA149,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB149,FIND(CHAR(160),SUBSTITUTE($AB149,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB149,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB149,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,2]
["C&I Refrigeration Solutions","R71 New Scroll Compressors - 3 HP","R71","2021-07-01","2022-06-30","Per Measure",525,0,"Per Measure",330,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * 3 * {Type}",1E-4,null,"{Measure:Quantity} * 3 * {Type} / 5858",null,null,"{Measure:Quantity} * 3 * {Type} / 5858 * {Factor:WinterCF}","{Measure:Quantity} * 3 * {Type} / 5858 *{Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Type}",363,"",50,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS150 * 3 * AU150","v":1089},1E-4,0,{"$f":"AS150 * 3 * AU150 / 5858","v":0.18589962444520314},0,0,{"$f":"AS150 * 3 * AU150 / 5858 * AF150","v":9.4622908842608405E-2},{"$f":"AS150 * 3 * AU150 / 5858 *AG150","v":0.13756572208945031},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL150,BR150,BS150,BT150,BU150,BV150,BW150,BX150,BY150,BZ150,AE150,AH150,AI150,AJ150,AK150,AL150,AM150,AN150,AO150,AP150,CA150,CB150)","v":1601.1377135555358},614.06215579069692,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC150:CK150,--(CC150:CK150>0))","v":2215.1998693462328},{"$f":"-SUMPRODUCT(CC150:CK150,--(CC150:CK150<0))","v":0},null,{"$f":"525","v":525},null,null,525,1,4.2194283225642533,1,{"$f":"330","v":330},null,"Electric","y",null,"X=525","X=330","X=AS150 * 3 * AU150","X=0.0001",0,"X=AS150 * 3 * AU150 / 5858",0,0,"X=AS150 * 3 * AU150 / 5858 * AF150","X=AS150 * 3 * AU150 / 5858 *AG150",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:DT150,$EG150:$IV150),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:DU150,$EG150:$IV150),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:DV150,$EG150:$IV150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:DW150,$EG150:$IV150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:DX150,$EG150:$IV150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:DY150,$EG150:$IV150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:DZ150,$EG150:$IV150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:EA150,$EG150:$IV150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:EB150,$EG150:$IV150),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG150:$IV150,MATCH(0,COUNTIF($DR150:EC150,$EG150:$IV150),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","{Measure:Quantity}","{Type}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Type}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Refrigeration Solutions","R72 New Scroll Compressors - 4 HP","R72","2021-07-01","2022-06-30","Per Measure",600,0,"Per Measure",440,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * 4 * {Type}",1E-4,null,"{Measure:Quantity} * 4 * {Type} / 5858",null,null,"{Measure:Quantity} * 4 * {Type} / 5858 * {Factor:WinterCF}","{Measure:Quantity} * 4 * {Type} / 5858 *{Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Type}",363,"",50,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS151 * 4 * AU151","v":1452},1E-4,0,{"$f":"AS151 * 4 * AU151 / 5858","v":0.24786616592693753},0,0,{"$f":"AS151 * 4 * AU151 / 5858 * AF151","v":0.12616387845681121},{"$f":"AS151 * 4 * AU151 / 5858 *AG151","v":0.18342096278593376},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL151,BR151,BS151,BT151,BU151,BV151,BW151,BX151,BY151,BZ151,AE151,AH151,AI151,AJ151,AK151,AL151,AM151,AN151,AO151,AP151,CA151,CB151)","v":2134.8502847407144},818.74954105426264,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC151:CK151,--(CC151:CK151>0))","v":2953.5998257949768},{"$f":"-SUMPRODUCT(CC151:CK151,--(CC151:CK151<0))","v":0},null,{"$f":"600","v":600},null,null,600,1,4.922666376324961,1,{"$f":"440","v":440},null,"Electric","y",null,"X=600","X=440","X=AS151 * 4 * AU151","X=0.0001",0,"X=AS151 * 4 * AU151 / 5858",0,0,"X=AS151 * 4 * AU151 / 5858 * AF151","X=AS151 * 4 * AU151 / 5858 *AG151",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:DT151,$EG151:$IV151),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:DU151,$EG151:$IV151),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:DV151,$EG151:$IV151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:DW151,$EG151:$IV151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:DX151,$EG151:$IV151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:DY151,$EG151:$IV151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:DZ151,$EG151:$IV151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:EA151,$EG151:$IV151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:EB151,$EG151:$IV151),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG151:$IV151,MATCH(0,COUNTIF($DR151:EC151,$EG151:$IV151),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","{Measure:Quantity}","{Type}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Type}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Refrigeration Solutions","R73 New Scroll Compressors - 5 HP","R73","2021-07-01","2022-06-30","Per Measure",1000,0,"Per Measure",550,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * 5 * {Type}",1E-4,null,"{Measure:Quantity} * 5 * {Type} / 5858",null,null,"{Measure:Quantity} * 5 * {Type} / 5858 * {Factor:WinterCF}","{Measure:Quantity} * 5 * {Type} / 5858 *{Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Type}",363,"",50,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS152 * 5 * AU152","v":1815},1E-4,0,{"$f":"AS152 * 5 * AU152 / 5858","v":0.30983270740867191},0,0,{"$f":"AS152 * 5 * AU152 / 5858 * AF152","v":0.15770484807101401},{"$f":"AS152 * 5 * AU152 / 5858 *AG152","v":0.2292762034824172},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL152,BR152,BS152,BT152,BU152,BV152,BW152,BX152,BY152,BZ152,AE152,AH152,AI152,AJ152,AK152,AL152,AM152,AN152,AO152,AP152,CA152,CB152)","v":2668.562855925893},1023.4369263178285,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC152:CK152,--(CC152:CK152>0))","v":3691.9997822437217},{"$f":"-SUMPRODUCT(CC152:CK152,--(CC152:CK152<0))","v":0},null,{"$f":"1000","v":1000},null,null,1000,1,3.6919997822437218,1,{"$f":"550","v":550},null,"Electric","y",null,"X=1000","X=550","X=AS152 * 5 * AU152","X=0.0001",0,"X=AS152 * 5 * AU152 / 5858",0,0,"X=AS152 * 5 * AU152 / 5858 * AF152","X=AS152 * 5 * AU152 / 5858 *AG152",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:DT152,$EG152:$IV152),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:DU152,$EG152:$IV152),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:DV152,$EG152:$IV152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:DW152,$EG152:$IV152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:DX152,$EG152:$IV152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:DY152,$EG152:$IV152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:DZ152,$EG152:$IV152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:EA152,$EG152:$IV152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:EB152,$EG152:$IV152),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG152:$IV152,MATCH(0,COUNTIF($DR152:EC152,$EG152:$IV152),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","{Measure:Quantity}","{Type}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Type}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["C&I Refrigeration Solutions","R74 New Scroll Compressors - 6 HP","R74","2021-07-01","2022-06-30","Per Measure",1300,0,"Per Measure",660,0,"2020-11-01","2022-06-30","Calculated","{Measure:Quantity} * 6 * {Type}",1E-4,null,"{Measure:Quantity} * 6 * {Type} / 5858",null,null,"{Measure:Quantity} * 6 * {Type} / 5858 * {Factor:WinterCF}","{Measure:Quantity} * 6 * {Type} / 5858 *{Factor:SummerCF}",null,null,null,null,null,null,"2020-11-01","2022-06-30",15,0.50900000000000001,0.74,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1.1220000000000001,1,0.52,1.6E-2,null,"{Measure:Quantity}",1,"{Type}",363,"",50,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS153 * 6 * AU153","v":2178},1E-4,0,{"$f":"AS153 * 6 * AU153 / 5858","v":0.37179924889040628},0,0,{"$f":"AS153 * 6 * AU153 / 5858 * AF153","v":0.18924581768521681},{"$f":"AS153 * 6 * AU153 / 5858 *AG153","v":0.27513144417890062},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL153,BR153,BS153,BT153,BU153,BV153,BW153,BX153,BY153,BZ153,AE153,AH153,AI153,AJ153,AK153,AL153,AM153,AN153,AO153,AP153,CA153,CB153)","v":3202.2754271110716},1228.1243115813938,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC153:CK153,--(CC153:CK153>0))","v":4430.3997386924657},{"$f":"-SUMPRODUCT(CC153:CK153,--(CC153:CK153<0))","v":0},null,{"$f":"1300","v":1300},null,null,1300,1,3.4079997989942044,1,{"$f":"660","v":660},null,"Electric","y",null,"X=1300","X=660","X=AS153 * 6 * AU153","X=0.0001",0,"X=AS153 * 6 * AU153 / 5858",0,0,"X=AS153 * 6 * AU153 / 5858 * AF153","X=AS153 * 6 * AU153 / 5858 *AG153",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:DT153,$EG153:$IV153),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:DU153,$EG153:$IV153),0)),\"\")","v":"{Type}"},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:DV153,$EG153:$IV153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:DW153,$EG153:$IV153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:DX153,$EG153:$IV153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:DY153,$EG153:$IV153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:DZ153,$EG153:$IV153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:EA153,$EG153:$IV153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:EB153,$EG153:$IV153),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG153:$IV153,MATCH(0,COUNTIF($DR153:EC153,$EG153:$IV153),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","{Measure:Quantity}","{Type}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Type}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Distributor Domestic Hot Water - Electric","Heat Pump Water Heater","HPWHD","2021-07-01","2022-06-30","Per Measure",1040,0,"Calculated","if({Retail Price}<({Rebate Level}+{Bonus Amount}),{Retail Price}+{Stipend/Paperwork Fee},{Rebate Level}+{Bonus Amount}+{Stipend/Paperwork Fee})*{Measure:Quantity}",0,"2020-10-20","2022-06-30","Calculated","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 738)",null,null,null,null,null,"if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .129)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .080)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * .080)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 0.26 * 10)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 0.9)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} * 4.34)","if({Previous Mark Down (y/n)}=1,0,{Measure:Quantity} *0.13)",null,"2020-10-20","2022-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0.23,0,null,"{Retail Price}",1,"{Rebate Level}",750,"{Bonus Amount}",100,"{Stipend/Paperwork Fee}",50,"{Measure:Quantity}",1,"{Previous Mark Down (y/n)}",0,"",null,"",null,"",null,"",null,{"$f":"IF(BC154=1,0,BA154 * 738)","v":738},0,0,0,0,0,{"$f":"IF(BC154=1,0,BA154 * 0.129)","v":0.129},{"$f":"IF(BC154=1,0,BA154 * 0.08)","v":0.08},{"$f":"IF(BC154=1,0,BA154 * 0.08)","v":0.08},{"$f":"IF(BC154=1,0,BA154 * 0.26 * 10)","v":2.6},{"$f":"IF(BC154=1,0,BA154 * 0.9)","v":0.9},{"$f":"IF(BC154=1,0,BA154 * 4.34)","v":4.34},{"$f":"IF(BC154=1,0,BA154 *0.13)","v":0.13},0,null,"Res","Default DR",{"$f":"Benefits(BL154,BR154,BS154,BT154,BU154,BV154,BW154,BX154,BY154,BZ154,AE154,AH154,AI154,AJ154,AK154,AL154,AM154,AN154,AO154,AP154,CA154,CB154)","v":871.30451719764255},564.52896503054944,1.4015605552281349,340.12903536968963,1908.2516591216006,1369.832648979703,30.839477451096688,0,0,{"$f":"SUMPRODUCT(CC154:CK154,--(CC154:CK154>0))","v":5086.2878637055101},{"$f":"-SUMPRODUCT(CC154:CK154,--(CC154:CK154<0))","v":0},null,{"$f":"1040","v":1040},null,null,1040,1,4.8906614074091443,1,{"$f":"IF(AS154<(AU154+AW154),AS154+AY154,AU154+AW154+AY154)*BA154","v":51},null,"Electric","y",null,"X=1040","X=if(AS154<(AU154+AW154),AS154+AY154,AU154+AW154+AY154)*BA154","X=if(BC154=1,0,BA154 * 738)",0,0,0,0,0,"X=if(BC154=1,0,BA154 * .129)","X=if(BC154=1,0,BA154 * .080)","X=if(BC154=1,0,BA154 * .080)","X=if(BC154=1,0,BA154 * 0.26 * 10)","X=if(BC154=1,0,BA154 * 0.9)","X=if(BC154=1,0,BA154 * 4.34)","X=if(BC154=1,0,BA154 *0.13)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:DT154,$EG154:$IV154),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:DU154,$EG154:$IV154),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:DV154,$EG154:$IV154),0)),\"\")","v":"{Bonus Amount}"},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:DW154,$EG154:$IV154),0)),\"\")","v":"{Stipend/Paperwork Fee}"},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:DX154,$EG154:$IV154),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:DY154,$EG154:$IV154),0)),\"\")","v":"{Previous Mark Down (y/n)}"},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:DZ154,$EG154:$IV154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:EA154,$EG154:$IV154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:EB154,$EG154:$IV154),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG154:$IV154,MATCH(0,COUNTIF($DR154:EC154,$EG154:$IV154),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Retail Price}","{Rebate Level}","{Bonus Amount}","{Retail Price}","{Stipend/Paperwork Fee}","{Rebate Level}","{Bonus Amount}","{Stipend/Paperwork Fee}","{Measure:Quantity}","","{Retail Price}","{Rebate Level}","","","","","","","","","{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}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","{Previous Mark Down (y/n)}","{Measure:Quantity}","","","","","","","","","","",null,6]
["Distributor HVAC – Electric","ECMHW Electronically Commuted Pump","ECMHW","2021-07-01","2022-06-30","Calculated","if({Customer Type}=2,{Measure:Quantity}*56.84,(if({Customer Type}=3,{Measure:Quantity}*56.84,{Measure:Quantity}*if({Rated Watts}<(150),368,if({Rated Watts}<(600),758,1018)))))",0,"Calculated","if({Rated Watts}<150,if({Retail Price}<75,{Retail Price},75)*{Measure:Quantity},if({Rated Watts}>500,if({Retail Price}<250,{Retail Price},250)*{Measure:Quantity},if({Retail Price}<150,{Retail Price},150)*{Measure:Quantity}))+{Stipend/Paperwork Fee}",0,"2019-07-01","2022-06-30","Calculated","if({Customer Type}=2,{Measure:Quantity}*100.7,(if({Customer Type}=3,{Measure:Quantity}*100.7,{Measure:Quantity}*if({Rated Watts}<(1.25*120),426,if({Rated Watts}<(5*120),804,2586)))))",null,null,"if({Customer Type}=2,{Measure:Quantity}*0.0733,(if({Customer Type}=3,{Measure:Quantity}*0.0733,{Measure:Quantity}*if({Rated Watts}<(1.25*120),426,if({Rated Watts}<(5*120),804,2586))/4858)))",null,null,"if({Customer Type}=2,{Measure:Quantity}*0.0363,(if({Customer Type}=3,{Measure:Quantity}*0.0363,{Measure:Quantity}*if({Rated Watts}<(1.25*120),426,if({Rated Watts}<(5*120),804,2586))/4858*{Factor:WinterCF})))","if({Customer Type}=2,{Measure:Quantity}*0,(if({Customer Type}=3,{Measure:Quantity}*0,{Measure:Quantity}*if({Rated Watts}<(1.25*120),426,if({Rated Watts}<(5*120),804,2586))/4858*{Factor:SummerCF})))",null,null,null,null,null,null,"2019-07-01","2022-06-30",20,0.495,0,0.39800000000000002,0.56100000000000005,0.01,3.1E-2,1,1,1,0.25,0,null,"{Customer Type}",3,"{Measure:Quantity}",1,"{Rated Watts}",50,"{Retail Price}",200,"",5,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AS155=2,AU155*100.7,(IF(AS155=3,AU155*100.7,AU155*IF(AW155<(1.25*120),426,IF(AW155<(5*120),804,2586)))))","v":100.7},0,0,{"$f":"IF(AS155=2,AU155*0.0733,(IF(AS155=3,AU155*0.0733,AU155*IF(AW155<(1.25*120),426,IF(AW155<(5*120),804,2586))/4858)))","v":7.3300000000000004E-2},0,0,{"$f":"IF(AS155=2,AU155*0.0363,(IF(AS155=3,AU155*0.0363,AU155*IF(AW155<(1.25*120),426,IF(AW155<(5*120),804,2586))/4858*AF155)))","v":3.6299999999999999E-2},{"$f":"IF(AS155=2,AU155*0,(IF(AS155=3,AU155*0,AU155*IF(AW155<(1.25*120),426,IF(AW155<(5*120),804,2586))/4858*AG155)))","v":0},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL155,BR155,BS155,BT155,BU155,BV155,BW155,BX155,BY155,BZ155,AE155,AH155,AI155,AJ155,AK155,AL155,AM155,AN155,AO155,AP155,CA155,CB155)","v":169.04385023195468},171.0961439186749,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC155:CK155,--(CC155:CK155>0))","v":340.1399941506296},{"$f":"-SUMPRODUCT(CC155:CK155,--(CC155:CK155<0))","v":0},null,{"$f":"IF(AS155=2,AU155*56.84,(IF(AS155=3,AU155*56.84,AU155*IF(AW155<(150),368,IF(AW155<(600),758,1018)))))","v":56.84},null,null,56.84,1,4.2517499268828702,1,{"$f":"IF(AW155<150,IF(AY155<75,AY155,75)*AU155,IF(AW155>500,IF(AY155<250,AY155,250)*AU155,IF(AY155<150,AY155,150)*AU155))+BA155","v":80},null,"NG","y",null,"X=if(AS155=2,AU155*56.84,(if(AS155=3,AU155*56.84,AU155*if(AW155<(150),368,if(AW155<(600),758,1018)))))","X=if(AW155<150,if(AY155<75,AY155,75)*AU155,if(AW155>500,if(AY155<250,AY155,250)*AU155,if(AY155<150,AY155,150)*AU155))+{Stipend/Paperwork Fee}","X=if(AS155=2,AU155*100.7,(if(AS155=3,AU155*100.7,AU155*if(AW155<(1.25*120),426,if(AW155<(5*120),804,2586)))))",0,0,"X=if(AS155=2,AU155*0.0733,(if(AS155=3,AU155*0.0733,AU155*if(AW155<(1.25*120),426,if(AW155<(5*120),804,2586))/4858)))",0,0,"X=if(AS155=2,AU155*0.0363,(if(AS155=3,AU155*0.0363,AU155*if(AW155<(1.25*120),426,if(AW155<(5*120),804,2586))/4858*AF155)))","X=if(AS155=2,AU155*0,(if(AS155=3,AU155*0,AU155*if(AW155<(1.25*120),426,if(AW155<(5*120),804,2586))/4858*AG155)))",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:DT155,$EG155:$IV155),0)),\"\")","v":"{Customer Type}"},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:DU155,$EG155:$IV155),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:DV155,$EG155:$IV155),0)),\"\")","v":"{Rated Watts}"},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:DW155,$EG155:$IV155),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:DX155,$EG155:$IV155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:DY155,$EG155:$IV155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:DZ155,$EG155:$IV155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:EA155,$EG155:$IV155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:EB155,$EG155:$IV155),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG155:$IV155,MATCH(0,COUNTIF($DR155:EC155,$EG155:$IV155),0)),\"\")","v":""},null,null,"{Customer Type}","{Measure:Quantity}","{Customer Type}","{Measure:Quantity}","{Measure:Quantity}","{Rated Watts}","{Rated Watts}","","","","{Rated Watts}","{Retail Price}","{Retail Price}","{Measure:Quantity}","{Rated Watts}","{Retail Price}","{Retail Price}","{Measure:Quantity}","{Retail Price}","{Retail Price}","{Rated Watts}","{Retail Price}","{Customer Type}","{Measure:Quantity}","{Measure:Quantity}","{Rated Watts}","{Rated Watts}","","","","{Customer Type}","{Measure:Quantity}","{Customer Type}","{Measure:Quantity}","{Measure:Quantity}","{Rated Watts}","{Rated Watts}","","","","{Customer Type}","{Measure:Quantity}","{Customer Type}","{Measure:Quantity}","{Measure:Quantity}","{Rated Watts}","{Rated Watts}","{Factor:WinterCF}","","","{Customer Type}","{Measure:Quantity}","{Customer Type}","{Measure:Quantity}","{Measure:Quantity}","{Rated Watts}","{Rated Watts}","{Factor:SummerCF}","","","{Customer Type}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["Distributor HVAC – Natural Gas","BOILM Hot Water Boiler","BOILM","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*1785",0,"Calculated","(if({Retail Price}<300,{Retail Price},300)*{Measure:Quantity})+{Stipend/Paperwork Fee}",0,"2021-01-20","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity} * if({Customer Type}=1,(186648*{Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})/1000000)* ((1/.87)-(1/.925))*10+51.1*365*8.33*1*(126.2-50.8)*(1/.60-1/.925)/1000000*10,if({Customer Type}=2,(13.148*10),if({Customer Type}=3,(13.148*10), if({Customer Type}=4,(186648*{Design Load (Btu/h)}/({Indoor Design Temp (oF)}-{Outdoor Design Temp (oF)})/1000000)* ((1/.87)-(1/.925))*10+51.1*365*8.33*1*(126.2-50.8)*(1/.60-1/.925)/1000000*10,0))))",null,null,null,null,null,"2021-01-20","2022-06-30",25,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Retail Price}",2500,"{Stipend/Paperwork Fee}",50,"{Design Load (Btu/h)}",1,"{Indoor Design Temp (oF)}",34010.54,"{Outdoor Design Temp (oF)}",68,"{Customer Type}",-1,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS156 * IF(AY156=1,(186648*BA156/(BC156-BE156)/1000000)* ((1/0.87)-(1/0.925))*10+51.1*365*8.33*1*(126.2-50.8)*(1/0.6-1/0.925)/1000000*10,IF(AY156=2,(13.148*10),IF(AY156=3,(13.148*10), IF(AY156=4,(186648*BA156/(BC156-BE156)/1000000)* ((1/0.87)-(1/0.925))*10+51.1*365*8.33*1*(126.2-50.8)*(1/0.6-1/0.925)/1000000*10,0))))","v":131.47608979361209},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL156,BR156,BS156,BT156,BU156,BV156,BW156,BX156,BY156,BZ156,AE156,AH156,AI156,AJ156,AK156,AL156,AM156,AN156,AO156,AP156,CA156,CB156)","v":0},0,3443.1443302163661,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC156:CK156,--(CC156:CK156>0))","v":3443.1443302163661},{"$f":"-SUMPRODUCT(CC156:CK156,--(CC156:CK156<0))","v":0},null,{"$f":"AS156*1785","v":1785},null,null,1785,1,1.9289323978803172,1,{"$f":"(IF(AU156<300,AU156,300)*AS156)+AW156","v":350},null,"NG","y",null,"X=AS156*1785","X=(if(AU156<300,AU156,300)*AS156)+AW156",0,0,0,0,0,0,0,0,"X=AS156 * if(BE156=1,(186648*AY156/(BA156-BC156)/1000000)* ((1/.87)-(1/.925))*10+51.1*365*8.33*1*(126.2-50.8)*(1/.60-1/.925)/1000000*10,if(BE156=2,(13.148*10),if(BE156=3,(13.148*10), if(BE156=4,(186648*AY156/(BA156-BC156)/1000000)* ((1/.87)-(1/.925))*10+51.1*365*8.33*1*(126.2-50.8)*(1/.60-1/.925)/1000000*10,0))))",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:DT156,$EG156:$IV156),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:DU156,$EG156:$IV156),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:DV156,$EG156:$IV156),0)),\"\")","v":"{Stipend/Paperwork Fee}"},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:DW156,$EG156:$IV156),0)),\"\")","v":"{Design Load (Btu/h)}"},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:DX156,$EG156:$IV156),0)),\"\")","v":"{Indoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:DY156,$EG156:$IV156),0)),\"\")","v":"{Outdoor Design Temp (oF)}"},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:DZ156,$EG156:$IV156),0)),\"\")","v":"{Customer Type}"},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:EA156,$EG156:$IV156),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:EB156,$EG156:$IV156),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG156:$IV156,MATCH(0,COUNTIF($DR156:EC156,$EG156:$IV156),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Retail Price}","{Retail Price}","{Measure:Quantity}","{Stipend/Paperwork Fee}","","","","","","","{Retail Price}","{Retail Price}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Outdoor Design Temp (oF)}","{Customer Type}","{Customer Type}","{Customer Type}","{Design Load (Btu/h)}","{Indoor Design Temp (oF)}","{Measure:Quantity}","{Customer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
["Distributor HVAC – Natural Gas","Smart Thermostat","STSTAT","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Retail Price}",0,"Calculated","if({Retail Price}>200,200,{Retail Price})*{Measure:Quantity}",0,"2021-01-20","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity}*9.12*10",null,null,null,null,null,"2021-01-20","2022-06-30",10,1,1,null,null,null,null,1,1,1,0.25,0,null,"{Measure:Quantity}",1,"{Retail Price}",6,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS157*9.12*10","v":91.199999999999989},0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL157,BR157,BS157,BT157,BU157,BV157,BW157,BX157,BY157,BZ157,AE157,AH157,AI157,AJ157,AK157,AL157,AM157,AN157,AO157,AP157,CA157,CB157)","v":0},0,1314.9014576291079,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC157:CK157,--(CC157:CK157>0))","v":1314.9014576291079},{"$f":"-SUMPRODUCT(CC157:CK157,--(CC157:CK157<0))","v":0},null,{"$f":"AS157*AU157","v":6},null,null,6,1,219.15024293818465,1,{"$f":"IF(AU157>200,200,AU157)*AS157","v":6},null,"Electric","y",null,"X=AS157*AU157","X=if(AU157>200,200,AU157)*AS157",0,0,0,0,0,0,0,0,"X=AS157*9.12*10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:DT157,$EG157:$IV157),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:DU157,$EG157:$IV157),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:DV157,$EG157:$IV157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:DW157,$EG157:$IV157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:DX157,$EG157:$IV157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:DY157,$EG157:$IV157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:DZ157,$EG157:$IV157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:EA157,$EG157:$IV157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:EB157,$EG157:$IV157),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG157:$IV157,MATCH(0,COUNTIF($DR157:EC157,$EG157:$IV157),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Retail Price}","","","","","","","","","{Retail Price}","{Retail Price}","{Measure:Quantity}","","","","","","","","{Retail Price}","{Retail Price}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Distributor HVAC – Natural Gas","Tankless Water Heater","TLWH","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*780",0,"Calculated","(if({Retail Price}<300,{Retail Price},300)*{Measure:Quantity})+{Stipend/Paperwork Fee}",0,"2021-01-20","2022-06-30","Calculated",null,null,null,null,null,null,null,null,"{Measure:Quantity}*if({Customer Type}=1,72018,if({Customer Type}=4,72018,18664)) * 8.33 * 1 * (126.2-50.8) * ((1/if({Customer Type}=1,0.7,if({Customer Type}=4,0.7,0.62)))-(1/0.9)) / 1000000*10",null,null,null,null,null,"2021-01-20","2022-06-30",25,0,0,1,0,0,0,1,1,0,0.25,0,null,"{Measure:Quantity}",1,"{Retail Price}",1500,"{Stipend/Paperwork Fee}",20,"{Customer Type}",1,"",null,"",null,"",null,"",null,"",null,"",null,0,0,0,0,0,0,0,0,{"$f":"AS158*IF(AY158=1,72018,IF(AY158=4,72018,18664)) * 8.33 * 1 * (126.2-50.8) * ((1/IF(AY158=1,0.7,IF(AY158=4,0.7,0.62)))-(1/0.9)) / 1000000*10","v":143.59749040000003},0,0,0,0,0,null,"Res","RGGI DR",{"$f":"Benefits(BL158,BR158,BS158,BT158,BU158,BV158,BW158,BX158,BY158,BZ158,AE158,AH158,AI158,AJ158,AK158,AL158,AM158,AN158,AO158,AP158,CA158,CB158)","v":0},0,3760.5840398828259,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC158:CK158,--(CC158:CK158>0))","v":3760.5840398828259},{"$f":"-SUMPRODUCT(CC158:CK158,--(CC158:CK158<0))","v":0},null,{"$f":"AS158*780","v":780},null,null,780,1,4.8212615895933668,1,{"$f":"(IF(AU158<300,AU158,300)*AS158)+AW158","v":320},null,"RGGI","y",null,"X=AS158*780","X=(if(AU158<300,AU158,300)*AS158)+AW158",0,0,0,0,0,0,0,0,"X=AS158*if(AY158=1,72018,if(AY158=4,72018,18664)) * 8.33 * 1 * (126.2-50.8) * ((1/if(AY158=1,0.7,if(AY158=4,0.7,0.62)))-(1/0.9)) / 1000000*10",0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:DT158,$EG158:$IV158),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:DU158,$EG158:$IV158),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:DV158,$EG158:$IV158),0)),\"\")","v":"{Stipend/Paperwork Fee}"},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:DW158,$EG158:$IV158),0)),\"\")","v":"{Customer Type}"},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:DX158,$EG158:$IV158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:DY158,$EG158:$IV158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:DZ158,$EG158:$IV158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:EA158,$EG158:$IV158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:EB158,$EG158:$IV158),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG158:$IV158,MATCH(0,COUNTIF($DR158:EC158,$EG158:$IV158),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Retail Price}","{Retail Price}","{Measure:Quantity}","{Stipend/Paperwork Fee}","","","","","","","{Retail Price}","{Retail Price}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Customer Type}","{Customer Type}","{Customer Type}","","","","","","{Measure:Quantity}","{Customer Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["Distributor Lighting","Specialty LED - BR30","LEDBR30","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*2.62",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*57",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.033",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.033","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.033","{Measure:Quantity}*{Package Size}*10*-0.008","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.038","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.009",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",{"$f":"CW159*CO159","v":1.9650000000000001},"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS159*AU159*57","v":57},0,0,{"$f":"AS159*AU159*1.0747*0.033","v":3.5465099999999999E-2},0,0,{"$f":"AS159*AU159*AF159*0.033","v":8.3820000000000006E-3},{"$f":"AS159*AU159*AG159*1.0747*0.033","v":1.0958715900000001E-2},{"$f":"AS159*AU159*10*-0.008","v":-0.08},{"$f":"AS159*AU159*-0.004","v":-4.0000000000000001E-3},{"$f":"AS159*AU159*-0.038","v":-3.7999999999999999E-2},{"$f":"AS159*AU159*-0.001","v":-1E-3},{"$f":"AS159*AU159*-0.009","v":-8.9999999999999993E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL159,BR159,BS159,BT159,BU159,BV159,BW159,BX159,BY159,BZ159,AE159,AH159,AI159,AJ159,AK159,AL159,AM159,AN159,AO159,AP159,CA159,CB159)","v":13.12922348815176},8.0884656544821834,-0.27334235197477141,-2.5081963949416344,-7.558950659533073E-2,-0.36649031883268479,-0.33421306338910506,0,0,{"$f":"SUMPRODUCT(CC159:CK159,--(CC159:CK159>0))","v":21.217689142633944},{"$f":"-SUMPRODUCT(CC159:CK159,--(CC159:CK159<0))","v":3.5578316357335269},null,{"$f":"AS159*AU159*2.62","v":2.62},null,null,6.1778316357335274,1,3.4344880847687027,1,{"$f":"AS159*AW159","v":1.9650000000000001},0.75,"Electric","y",null,"X=AS159*AU159*2.62","X=AS159*AW159","X=AS159*AU159*57",0,0,"X=AS159*AU159*1.0747*0.033",0,0,"X=AS159*AU159*AF159*0.033","X=AS159*AU159*AG159*1.0747*0.033","X=AS159*AU159*10*-0.008","X=AS159*AU159*-0.004","X=AS159*AU159*-0.038","X=AS159*AU159*-0.001","X=AS159*AU159*-0.009",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:DT159,$EG159:$IV159),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:DU159,$EG159:$IV159),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:DV159,$EG159:$IV159),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:DW159,$EG159:$IV159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:DX159,$EG159:$IV159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:DY159,$EG159:$IV159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:DZ159,$EG159:$IV159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:EA159,$EG159:$IV159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:EB159,$EG159:$IV159),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG159:$IV159,MATCH(0,COUNTIF($DR159:EC159,$EG159:$IV159),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G159,FIND(CHAR(160),SUBSTITUTE($G159,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G159,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G159,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($J159,FIND(CHAR(160),SUBSTITUTE($J159,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J159,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J159,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}",{"$f":"IFERROR(MID($O159,FIND(CHAR(160),SUBSTITUTE($O159,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O159,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O159,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($R159,FIND(CHAR(160),SUBSTITUTE($R159,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R159,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R159,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($U159,FIND(CHAR(160),SUBSTITUTE($U159,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U159,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U159,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Factor:WinterCF}"},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($V159,FIND(CHAR(160),SUBSTITUTE($V159,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V159,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V159,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Factor:SummerCF}"},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($W159,FIND(CHAR(160),SUBSTITUTE($W159,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W159,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W159,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($X159,FIND(CHAR(160),SUBSTITUTE($X159,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X159,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X159,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Y159,FIND(CHAR(160),SUBSTITUTE($Y159,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y159,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y159,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Z159,FIND(CHAR(160),SUBSTITUTE($Z159,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z159,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z159,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AA159,FIND(CHAR(160),SUBSTITUTE($AA159,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA159,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA159,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AB159,FIND(CHAR(160),SUBSTITUTE($AB159,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB159,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB159,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED - BR40","LEDBR40","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.18",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*123",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.071",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.071","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.071","{Measure:Quantity}*{Package Size}*10*-0.016","{Measure:Quantity}*{Package Size}*-0.01","{Measure:Quantity}*{Package Size}*-0.082","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.02",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",4.6349999999999998,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS160*AU160*123","v":123},0,0,{"$f":"AS160*AU160*1.0747*0.071","v":7.6303699999999988E-2},0,0,{"$f":"AS160*AU160*AF160*0.071","v":1.8033999999999998E-2},{"$f":"AS160*AU160*AG160*1.0747*0.071","v":2.3577843299999998E-2},{"$f":"AS160*AU160*10*-0.016","v":-0.16},{"$f":"AS160*AU160*-0.01","v":-0.01},{"$f":"AS160*AU160*-0.082","v":-8.2000000000000003E-2},{"$f":"AS160*AU160*-0.003","v":-3.0000000000000001E-3},{"$f":"AS160*AU160*-0.02","v":-0.02},0,null,"Res","Default DR",{"$f":"Benefits(BL160,BR160,BS160,BT160,BU160,BV160,BW160,BX160,BY160,BZ160,AE160,AH160,AI160,AJ160,AK160,AL160,AM160,AN160,AO160,AP160,CA160,CB160)","v":28.33148226390643},17.40245640812833,-0.54668470394954283,-5.4124237996108953,-0.22676851978599222,-0.91622579708171203,-0.74269569642023359,0,0,{"$f":"SUMPRODUCT(CC160:CK160,--(CC160:CK160>0))","v":45.73393867203476},{"$f":"-SUMPRODUCT(CC160:CK160,--(CC160:CK160<0))","v":7.8447985168483756},null,{"$f":"AS160*AU160*6.18","v":6.18},null,null,14.024798516848374,1,3.2609337394111813,1,4.6349999999999998,{"$f":"CW159","v":0.75},"Electric","y",null,"X=AS160*AU160*6.18","X=AS160*AW160","X=AS160*AU160*123",0,0,"X=AS160*AU160*1.0747*0.071",0,0,"X=AS160*AU160*AF160*0.071","X=AS160*AU160*AG160*1.0747*0.071","X=AS160*AU160*10*-0.016","X=AS160*AU160*-0.01","X=AS160*AU160*-0.082","X=AS160*AU160*-0.003","X=AS160*AU160*-0.02",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:DT160,$EG160:$IV160),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:DU160,$EG160:$IV160),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:DV160,$EG160:$IV160),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:DW160,$EG160:$IV160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:DX160,$EG160:$IV160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:DY160,$EG160:$IV160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:DZ160,$EG160:$IV160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:EA160,$EG160:$IV160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:EB160,$EG160:$IV160),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG160:$IV160,MATCH(0,COUNTIF($DR160:EC160,$EG160:$IV160),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED - Globe","LEDGlobe","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*7.21",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*52",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.03",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.03","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.03","{Measure:Quantity}*{Package Size}*10*-0.007","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.034","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.008",null,"2021-07-01","2022-06-30",4,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",5.4074999999999998,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS161*AU161*52","v":52},0,0,{"$f":"AS161*AU161*1.0747*0.03","v":3.2240999999999999E-2},0,0,{"$f":"AS161*AU161*AF161*0.03","v":7.62E-3},{"$f":"AS161*AU161*AG161*1.0747*0.03","v":9.9624689999999998E-3},{"$f":"AS161*AU161*10*-0.007","v":-7.0000000000000007E-2},{"$f":"AS161*AU161*-0.004","v":-4.0000000000000001E-3},{"$f":"AS161*AU161*-0.034","v":-3.4000000000000002E-2},{"$f":"AS161*AU161*-0.001","v":-1E-3},{"$f":"AS161*AU161*-0.008","v":-8.0000000000000002E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL161,BR161,BS161,BT161,BU161,BV161,BW161,BX161,BY161,BZ161,AE161,AH161,AI161,AJ161,AK161,AL161,AM161,AN161,AO161,AP161,CA161,CB161)","v":22.680728427064437},14.23782659282212,-0.45140666186517348,-4.3853962109129512,-0.14848327942025208,-0.7169928010866039,-0.60257740926890024,0,0,{"$f":"SUMPRODUCT(CC161:CK161,--(CC161:CK161>0))","v":36.918555019886554},{"$f":"-SUMPRODUCT(CC161:CK161,--(CC161:CK161<0))","v":6.3048563625538812},null,{"$f":"AS161*AU161*7.21","v":7.21},null,null,13.514856362553882,1,2.7317016200170778,1,5.4074999999999998,0.75,"Electric","y",null,"X=AS161*AU161*7.21","X=AS161*AW161","X=AS161*AU161*52",0,0,"X=AS161*AU161*1.0747*0.03",0,0,"X=AS161*AU161*AF161*0.03","X=AS161*AU161*AG161*1.0747*0.03","X=AS161*AU161*10*-0.007","X=AS161*AU161*-0.004","X=AS161*AU161*-0.034","X=AS161*AU161*-0.001","X=AS161*AU161*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:DT161,$EG161:$IV161),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:DU161,$EG161:$IV161),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:DV161,$EG161:$IV161),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:DW161,$EG161:$IV161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:DX161,$EG161:$IV161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:DY161,$EG161:$IV161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:DZ161,$EG161:$IV161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:EA161,$EG161:$IV161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:EB161,$EG161:$IV161),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG161:$IV161,MATCH(0,COUNTIF($DR161:EC161,$EG161:$IV161),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED  - MR16","LEDMR16","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*5.22",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*52",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.03",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.03","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.03","{Measure:Quantity}*{Package Size}*10*-0.007","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.034","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.008",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",3.915,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS162*AU162*52","v":52},0,0,{"$f":"AS162*AU162*1.0747*0.03","v":3.2240999999999999E-2},0,0,{"$f":"AS162*AU162*AF162*0.03","v":7.62E-3},{"$f":"AS162*AU162*AG162*1.0747*0.03","v":9.9624689999999998E-3},{"$f":"AS162*AU162*10*-0.007","v":-7.0000000000000007E-2},{"$f":"AS162*AU162*-0.004","v":-4.0000000000000001E-3},{"$f":"AS162*AU162*-0.034","v":-3.4000000000000002E-2},{"$f":"AS162*AU162*-0.001","v":-1E-3},{"$f":"AS162*AU162*-0.008","v":-8.0000000000000002E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL162,BR162,BS162,BT162,BU162,BV162,BW162,BX162,BY162,BZ162,AE162,AH162,AI162,AJ162,AK162,AL162,AM162,AN162,AO162,AP162,CA162,CB162)","v":11.977537217261254},7.3531505949838021,-0.23917455797792503,-2.2441757217898832,-7.558950659533073E-2,-0.36649031883268479,-0.29707827856809343,0,0,{"$f":"SUMPRODUCT(CC162:CK162,--(CC162:CK162>0))","v":19.330687812245056},{"$f":"-SUMPRODUCT(CC162:CK162,--(CC162:CK162<0))","v":3.2225083837639175},null,{"$f":"AS162*AU162*5.22","v":5.22},null,null,8.4425083837639168,1,2.289685355767082,1,3.915,0.75,"Electric","y",null,"X=AS162*AU162*5.22","X=AS162*AW162","X=AS162*AU162*52",0,0,"X=AS162*AU162*1.0747*0.03",0,0,"X=AS162*AU162*AF162*0.03","X=AS162*AU162*AG162*1.0747*0.03","X=AS162*AU162*10*-0.007","X=AS162*AU162*-0.004","X=AS162*AU162*-0.034","X=AS162*AU162*-0.001","X=AS162*AU162*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:DT162,$EG162:$IV162),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:DU162,$EG162:$IV162),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:DV162,$EG162:$IV162),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:DW162,$EG162:$IV162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:DX162,$EG162:$IV162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:DY162,$EG162:$IV162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:DZ162,$EG162:$IV162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:EA162,$EG162:$IV162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:EB162,$EG162:$IV162),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG162:$IV162,MATCH(0,COUNTIF($DR162:EC162,$EG162:$IV162),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED - PAR16","LEDPAR16","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*7.4",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*62",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.036",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.036","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.036","{Measure:Quantity}*{Package Size}*10*-0.008","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.041","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.01",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",5.5500000000000007,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS163*AU163*62","v":62},0,0,{"$f":"AS163*AU163*1.0747*0.036","v":3.86892E-2},0,0,{"$f":"AS163*AU163*AF163*0.036","v":9.1439999999999994E-3},{"$f":"AS163*AU163*AG163*1.0747*0.036","v":1.19549628E-2},{"$f":"AS163*AU163*10*-0.008","v":-0.08},{"$f":"AS163*AU163*-0.005","v":-5.0000000000000001E-3},{"$f":"AS163*AU163*-0.041","v":-4.1000000000000002E-2},{"$f":"AS163*AU163*-0.002","v":-2E-3},{"$f":"AS163*AU163*-0.01","v":-0.01},0,null,"Res","Default DR",{"$f":"Benefits(BL163,BR163,BS163,BT163,BU163,BV163,BW163,BX163,BY163,BZ163,AE163,AH163,AI163,AJ163,AK163,AL163,AM163,AN163,AO163,AP163,CA163,CB163)","v":14.280909759042267},8.8237807139805646,-0.27334235197477141,-2.7062118998054476,-0.15117901319066146,-0.45811289854085602,-0.37134784821011679,0,0,{"$f":"SUMPRODUCT(CC163:CK163,--(CC163:CK163>0))","v":23.104690473022831},{"$f":"-SUMPRODUCT(CC163:CK163,--(CC163:CK163<0))","v":3.9601940117218537},null,{"$f":"AS163*AU163*7.4","v":7.4},null,null,11.360194011721854,1,2.0338288632379506,1,5.5500000000000007,0.75,"Electric","y",null,"X=AS163*AU163*7.4","X=AS163*AW163","X=AS163*AU163*62",0,0,"X=AS163*AU163*1.0747*0.036",0,0,"X=AS163*AU163*AF163*0.036","X=AS163*AU163*AG163*1.0747*0.036","X=AS163*AU163*10*-0.008","X=AS163*AU163*-0.005","X=AS163*AU163*-0.041","X=AS163*AU163*-0.002","X=AS163*AU163*-0.01",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:DT163,$EG163:$IV163),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:DU163,$EG163:$IV163),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:DV163,$EG163:$IV163),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:DW163,$EG163:$IV163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:DX163,$EG163:$IV163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:DY163,$EG163:$IV163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:DZ163,$EG163:$IV163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:EA163,$EG163:$IV163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:EB163,$EG163:$IV163),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG163:$IV163,MATCH(0,COUNTIF($DR163:EC163,$EG163:$IV163),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED - PAR20","LEDPAR20","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*3.32",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*92",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.053",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.053","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.053","{Measure:Quantity}*{Package Size}*10*-0.012","{Measure:Quantity}*{Package Size}*-0.007","{Measure:Quantity}*{Package Size}*-0.061","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.015",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",2.4899999999999998,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS164*AU164*92","v":92},0,0,{"$f":"AS164*AU164*1.0747*0.053","v":5.6959099999999999E-2},0,0,{"$f":"AS164*AU164*AF164*0.053","v":1.3462E-2},{"$f":"AS164*AU164*AG164*1.0747*0.053","v":1.76003619E-2},{"$f":"AS164*AU164*10*-0.012","v":-0.12},{"$f":"AS164*AU164*-0.007","v":-7.0000000000000001E-3},{"$f":"AS164*AU164*-0.061","v":-6.0999999999999999E-2},{"$f":"AS164*AU164*-0.002","v":-2E-3},{"$f":"AS164*AU164*-0.015","v":-1.4999999999999999E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL164,BR164,BS164,BT164,BU164,BV164,BW164,BX164,BY164,BZ164,AE164,AH164,AI164,AJ164,AK164,AL164,AM164,AN164,AO164,AP164,CA164,CB164)","v":21.191027384385301},12.99056605113805,-0.41001352796215712,-4.0263152655642021,-0.15117901319066146,-0.64135805795719847,-0.55702177231517513,0,0,{"$f":"SUMPRODUCT(CC164:CK164,--(CC164:CK164>0))","v":34.181593435523354},{"$f":"-SUMPRODUCT(CC164:CK164,--(CC164:CK164<0))","v":5.7858876369893943},null,{"$f":"AS164*AU164*3.32","v":3.32},null,null,9.1058876369893937,1,3.7537903824634209,1,2.4899999999999998,0.75,"Electric","y",null,"X=AS164*AU164*3.32","X=AS164*AW164","X=AS164*AU164*92",0,0,"X=AS164*AU164*1.0747*0.053",0,0,"X=AS164*AU164*AF164*0.053","X=AS164*AU164*AG164*1.0747*0.053","X=AS164*AU164*10*-0.012","X=AS164*AU164*-0.007","X=AS164*AU164*-0.061","X=AS164*AU164*-0.002","X=AS164*AU164*-0.015",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:DT164,$EG164:$IV164),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:DU164,$EG164:$IV164),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:DV164,$EG164:$IV164),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:DW164,$EG164:$IV164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:DX164,$EG164:$IV164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:DY164,$EG164:$IV164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:DZ164,$EG164:$IV164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:EA164,$EG164:$IV164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:EB164,$EG164:$IV164),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG164:$IV164,MATCH(0,COUNTIF($DR164:EC164,$EG164:$IV164),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED - PAR30","LEDPAR30","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.84",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*81",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.047",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.047","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.047","{Measure:Quantity}*{Package Size}*10*-0.011","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.054","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.013",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",5.13,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS165*AU165*81","v":81},0,0,{"$f":"AS165*AU165*1.0747*0.047","v":5.0510899999999997E-2},0,0,{"$f":"AS165*AU165*AF165*0.047","v":1.1938000000000001E-2},{"$f":"AS165*AU165*AG165*1.0747*0.047","v":1.56078681E-2},{"$f":"AS165*AU165*10*-0.011","v":-0.10999999999999999},{"$f":"AS165*AU165*-0.006","v":-6.0000000000000001E-3},{"$f":"AS165*AU165*-0.054","v":-5.3999999999999999E-2},{"$f":"AS165*AU165*-0.002","v":-2E-3},{"$f":"AS165*AU165*-0.013","v":-1.2999999999999999E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL165,BR165,BS165,BT165,BU165,BV165,BW165,BX165,BY165,BZ165,AE165,AH165,AI165,AJ165,AK165,AL165,AM165,AN165,AO165,AP165,CA165,CB165)","v":18.657317588426185},11.519935932141291,-0.37584573396531068,-3.5642790875486381,-0.15117901319066146,-0.54973547824902724,-0.48275220267315178,0,0,{"$f":"SUMPRODUCT(CC165:CK165,--(CC165:CK165>0))","v":30.177253520567476},{"$f":"-SUMPRODUCT(CC165:CK165,--(CC165:CK165<0))","v":5.123791515626789},null,{"$f":"AS165*AU165*6.84","v":6.84},null,null,11.963791515626788,1,2.522382096106468,1,5.13,0.75,"Electric","y",null,"X=AS165*AU165*6.84","X=AS165*AW165","X=AS165*AU165*81",0,0,"X=AS165*AU165*1.0747*0.047",0,0,"X=AS165*AU165*AF165*0.047","X=AS165*AU165*AG165*1.0747*0.047","X=AS165*AU165*10*-0.011","X=AS165*AU165*-0.006","X=AS165*AU165*-0.054","X=AS165*AU165*-0.002","X=AS165*AU165*-0.013",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:DT165,$EG165:$IV165),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:DU165,$EG165:$IV165),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:DV165,$EG165:$IV165),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:DW165,$EG165:$IV165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:DX165,$EG165:$IV165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:DY165,$EG165:$IV165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:DZ165,$EG165:$IV165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:EA165,$EG165:$IV165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:EB165,$EG165:$IV165),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG165:$IV165,MATCH(0,COUNTIF($DR165:EC165,$EG165:$IV165),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED - PAR38","LEDPAR38","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*12.07",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*121",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.07",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.07","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.07","{Measure:Quantity}*{Package Size}*10*-0.016","{Measure:Quantity}*{Package Size}*-0.009","{Measure:Quantity}*{Package Size}*-0.08","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.02",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",9.0525000000000002,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS166*AU166*121","v":121},0,0,{"$f":"AS166*AU166*1.0747*0.07","v":7.5229000000000004E-2},0,0,{"$f":"AS166*AU166*AF166*0.07","v":1.7780000000000001E-2},{"$f":"AS166*AU166*AG166*1.0747*0.07","v":2.3245761000000004E-2},{"$f":"AS166*AU166*10*-0.016","v":-0.16},{"$f":"AS166*AU166*-0.009","v":-8.9999999999999993E-3},{"$f":"AS166*AU166*-0.08","v":-0.08},{"$f":"AS166*AU166*-0.003","v":-3.0000000000000001E-3},{"$f":"AS166*AU166*-0.02","v":-0.02},0,null,"Res","Default DR",{"$f":"Benefits(BL166,BR166,BS166,BT166,BU166,BV166,BW166,BX166,BY166,BZ166,AE166,AH166,AI166,AJ166,AK166,AL166,AM166,AN166,AO166,AP166,CA166,CB166)","v":27.870807755550228},17.157351388295538,-0.54668470394954283,-5.2804134630350203,-0.22676851978599222,-0.8246032173735407,-0.74269569642023359,0,0,{"$f":"SUMPRODUCT(CC166:CK166,--(CC166:CK166>0))","v":45.02815914384577},{"$f":"-SUMPRODUCT(CC166:CK166,--(CC166:CK166<0))","v":7.6211656005643293},null,{"$f":"AS166*AU166*12.07","v":12.07},null,null,19.691165600564329,1,2.2867188290039726,1,9.0525000000000002,0.75,"Electric","y",null,"X=AS166*AU166*12.07","X=AS166*AW166","X=AS166*AU166*121",0,0,"X=AS166*AU166*1.0747*0.07",0,0,"X=AS166*AU166*AF166*0.07","X=AS166*AU166*AG166*1.0747*0.07","X=AS166*AU166*10*-0.016","X=AS166*AU166*-0.009","X=AS166*AU166*-0.08","X=AS166*AU166*-0.003","X=AS166*AU166*-0.02",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:DT166,$EG166:$IV166),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:DU166,$EG166:$IV166),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:DV166,$EG166:$IV166),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:DW166,$EG166:$IV166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:DX166,$EG166:$IV166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:DY166,$EG166:$IV166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:DZ166,$EG166:$IV166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:EA166,$EG166:$IV166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:EB166,$EG166:$IV166),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG166:$IV166,MATCH(0,COUNTIF($DR166:EC166,$EG166:$IV166),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Specialty LED - R20","LEDR20","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1.76",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*50",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.029",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.029","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.029","{Measure:Quantity}*{Package Size}*10*-0.007","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.033","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.008",null,"2021-07-01","2022-06-30",2,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",1.32,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS167*AU167*50","v":50},0,0,{"$f":"AS167*AU167*1.0747*0.029","v":3.1166300000000001E-2},0,0,{"$f":"AS167*AU167*AF167*0.029","v":7.3660000000000002E-3},{"$f":"AS167*AU167*AG167*1.0747*0.029","v":9.6303867000000001E-3},{"$f":"AS167*AU167*10*-0.007","v":-7.0000000000000007E-2},{"$f":"AS167*AU167*-0.004","v":-4.0000000000000001E-3},{"$f":"AS167*AU167*-0.033","v":-3.3000000000000002E-2},{"$f":"AS167*AU167*-0.001","v":-1E-3},{"$f":"AS167*AU167*-0.008","v":-8.0000000000000002E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL167,BR167,BS167,BT167,BU167,BV167,BW167,BX167,BY167,BZ167,AE167,AH167,AI167,AJ167,AK167,AL167,AM167,AN167,AO167,AP167,CA167,CB167)","v":11.516862708905052},7.1080455751510083,-0.23917455797792503,-2.1781705535019458,-7.558950659533073E-2,-0.36649031883268479,-0.29707827856809343,0,0,{"$f":"SUMPRODUCT(CC167:CK167,--(CC167:CK167>0))","v":18.624908284056062},{"$f":"-SUMPRODUCT(CC167:CK167,--(CC167:CK167<0))","v":3.15650321547598},null,{"$f":"AS167*AU167*1.76","v":1.76},null,null,4.9165032154759798,1,3.7882428766504801,1,1.32,0.75,"Electric","y",null,"X=AS167*AU167*1.76","X=AS167*AW167","X=AS167*AU167*50",0,0,"X=AS167*AU167*1.0747*0.029",0,0,"X=AS167*AU167*AF167*0.029","X=AS167*AU167*AG167*1.0747*0.029","X=AS167*AU167*10*-0.007","X=AS167*AU167*-0.004","X=AS167*AU167*-0.033","X=AS167*AU167*-0.001","X=AS167*AU167*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:DT167,$EG167:$IV167),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:DU167,$EG167:$IV167),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:DV167,$EG167:$IV167),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:DW167,$EG167:$IV167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:DX167,$EG167:$IV167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:DY167,$EG167:$IV167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:DZ167,$EG167:$IV167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:EA167,$EG167:$IV167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:EB167,$EG167:$IV167),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG167:$IV167,MATCH(0,COUNTIF($DR167:EC167,$EG167:$IV167),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","LED Specialty Bulb Candelabra Long Life","LEDSPCCDDL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.22",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*74",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.043",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.043","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.043","{Measure:Quantity}*{Package Size}*10*-0.01","{Measure:Quantity}*{Package Size}*-0.006","{Measure:Quantity}*{Package Size}*-0.049","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.012",null,"2021-07-01","2022-06-30",4,0.254,0.309,0.42299999999999999,0.249,0.21,0.11799999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",4.665,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS168*AU168*74","v":74},0,0,{"$f":"AS168*AU168*1.0747*0.043","v":4.6212099999999999E-2},0,0,{"$f":"AS168*AU168*AF168*0.043","v":1.0921999999999999E-2},{"$f":"AS168*AU168*AG168*1.0747*0.043","v":1.4279538899999999E-2},{"$f":"AS168*AU168*10*-0.01","v":-0.1},{"$f":"AS168*AU168*-0.006","v":-6.0000000000000001E-3},{"$f":"AS168*AU168*-0.049","v":-4.9000000000000002E-2},{"$f":"AS168*AU168*-0.002","v":-2E-3},{"$f":"AS168*AU168*-0.012","v":-1.2E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL168,BR168,BS168,BT168,BU168,BV168,BW168,BX168,BY168,BZ168,AE168,AH168,AI168,AJ168,AK168,AL168,AM168,AN168,AO168,AP168,CA168,CB168)","v":32.276421223130164},20.407551449711704,-0.64486665980739066,-6.3201298333745477,-0.29696655884050416,-1.0754892016299058,-0.90386611390335025,0,0,{"$f":"SUMPRODUCT(CC168:CK168,--(CC168:CK168>0))","v":52.683972672841868},{"$f":"-SUMPRODUCT(CC168:CK168,--(CC168:CK168<0))","v":9.2413183675556976},null,{"$f":"AS168*AU168*6.22","v":6.22},null,null,15.461318367555698,1,{"$f":"(SUMPRODUCT(CC168:CJ168,--(CC168:CJ168>0))+CN168)*CS168/((-SUMPRODUCT(CC168:CJ168,--(CC168:CJ168<0))+MAX(CO168,CV168)+CP168+CQ168)*CS168+IF(FRIncentives=\"Yes\",CV168*(1-CS168),0))","v":3.4074696232499062},1,4.665,{"$f":"CW167","v":0.75},"Electric","y",null,"X=AS168*AU168*6.22","X=AS168*AW168","X=AS168*AU168*74",0,0,"X=AS168*AU168*1.0747*0.043",0,0,"X=AS168*AU168*AF168*0.043","X=AS168*AU168*AG168*1.0747*0.043","X=AS168*AU168*10*-0.01","X=AS168*AU168*-0.006","X=AS168*AU168*-0.049","X=AS168*AU168*-0.002","X=AS168*AU168*-0.012",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:DT168,$EG168:$IV168),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:DU168,$EG168:$IV168),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:DV168,$EG168:$IV168),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:DW168,$EG168:$IV168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:DX168,$EG168:$IV168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:DY168,$EG168:$IV168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:DZ168,$EG168:$IV168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:EA168,$EG168:$IV168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:EB168,$EG168:$IV168),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG168:$IV168,MATCH(0,COUNTIF($DR168:EC168,$EG168:$IV168),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","TLED_TYPE_A_2ft - long life","S110A2L","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*8.31",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*22",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.007",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.007","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.007","{Measure:Quantity}*{Package Size}*10*-0.009","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.009","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*-0.002",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,{"$f":"DU169","v":"{Measure:Quantity}"},1,{"$f":"DV169","v":"{Package Size}"},1,{"$f":"DW169","v":"{Rebate per Package}"},6.2324999999999999,{"$f":"DX169","v":""},null,{"$f":"DY169","v":""},null,{"$f":"DZ169","v":""},null,{"$f":"EA169","v":""},null,{"$f":"EB169","v":""},null,{"$f":"EC169","v":""},null,{"$f":"ED169","v":""},null,{"$f":"AS169*AU169*22","v":22},0,0,{"$f":"AS169*AU169*1.0747*0.007","v":7.5228999999999999E-3},0,0,{"$f":"AS169*AU169*AF169*0.007","v":2.604E-3},{"$f":"AS169*AU169*AG169*1.0747*0.007","v":4.8522705000000003E-3},{"$f":"AS169*AU169*10*-0.009","v":-0.09},{"$f":"AS169*AU169*-0.002","v":-2E-3},{"$f":"AS169*AU169*-0.009","v":-8.9999999999999993E-3},{"$f":"AS169*AU169*0","v":0},{"$f":"AS169*AU169*-0.002","v":-2E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL169,BR169,BS169,BT169,BU169,BV169,BW169,BX169,BY169,BZ169,AE169,AH169,AI169,AJ169,AK169,AL169,AM169,AN169,AO169,AP169,CA169,CB169)","v":30.147298387218893},19.913348528630031,-1.813423855528612,-3.9882625457311298,0,-1.2413521439602326,-0.56932667634033307,0,0,{"$f":"SUMPRODUCT(CC169:CK169,--(CC169:CK169>0))","v":50.06064691584892},{"$f":"-SUMPRODUCT(CC169:CK169,--(CC169:CK169<0))","v":7.6123652215603084},null,{"$f":"AS169*AU169*8.31","v":8.31},null,null,15.922365221560309,1,3.1440458888646972,1,6.2324999999999999,{"$f":"CW168","v":0.75},"Electric","y",null,"X=AS169*AU169*8.31","X=AS169*AW169","X=AS169*AU169*22",0,0,"X=AS169*AU169*1.0747*0.007",0,0,"X=AS169*AU169*AF169*0.007","X=AS169*AU169*AG169*1.0747*0.007","X=AS169*AU169*10*-0.009","X=AS169*AU169*-0.002","X=AS169*AU169*-0.009","X=AS169*AU169*0","X=AS169*AU169*-0.002",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:DT169,$EG169:$IV169),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:DU169,$EG169:$IV169),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:DV169,$EG169:$IV169),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:DW169,$EG169:$IV169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:DX169,$EG169:$IV169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:DY169,$EG169:$IV169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:DZ169,$EG169:$IV169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:EA169,$EG169:$IV169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:EB169,$EG169:$IV169),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG169:$IV169,MATCH(0,COUNTIF($DR169:EC169,$EG169:$IV169),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G169,FIND(CHAR(160),SUBSTITUTE($G169,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G169,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G169,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($J169,FIND(CHAR(160),SUBSTITUTE($J169,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J169,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J169,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}",{"$f":"IFERROR(MID($O169,FIND(CHAR(160),SUBSTITUTE($O169,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O169,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O169,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($R169,FIND(CHAR(160),SUBSTITUTE($R169,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R169,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R169,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($U169,FIND(CHAR(160),SUBSTITUTE($U169,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U169,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U169,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Factor:WinterCF}"},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($V169,FIND(CHAR(160),SUBSTITUTE($V169,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V169,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V169,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Factor:SummerCF}"},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($W169,FIND(CHAR(160),SUBSTITUTE($W169,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W169,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W169,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($X169,FIND(CHAR(160),SUBSTITUTE($X169,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X169,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X169,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Y169,FIND(CHAR(160),SUBSTITUTE($Y169,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y169,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y169,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Z169,FIND(CHAR(160),SUBSTITUTE($Z169,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z169,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z169,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AA169,FIND(CHAR(160),SUBSTITUTE($AA169,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA169,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA169,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AB169,FIND(CHAR(160),SUBSTITUTE($AB169,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB169,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB169,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,3]
["Distributor Lighting","TLED_TYPE_A_4ft - long life","S110A4L","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*4.99",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*47",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.015",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.015","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.015","{Measure:Quantity}*{Package Size}*10*-0.02","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.02","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.005",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",3.7425000000000002,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS170*AU170*47","v":47},0,0,{"$f":"AS170*AU170*1.0747*0.015","v":1.6120499999999999E-2},0,0,{"$f":"AS170*AU170*AF170*0.015","v":5.5799999999999999E-3},{"$f":"AS170*AU170*AG170*1.0747*0.015","v":1.03977225E-2},{"$f":"AS170*AU170*10*-0.02","v":-0.2},{"$f":"AS170*AU170*-0.005","v":-5.0000000000000001E-3},{"$f":"AS170*AU170*-0.02","v":-0.02},{"$f":"AS170*AU170*-0.001","v":-1E-3},{"$f":"AS170*AU170*-0.005","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL170,BR170,BS170,BT170,BU170,BV170,BW170,BX170,BY170,BZ170,AE170,AH170,AI170,AJ170,AK170,AL170,AM170,AN170,AO170,AP170,CA170,CB170)","v":64.405592009058552},42.671461132778632,-4.029830790063583,-8.8628056571802887,-0.51738816913083352,-3.1033803599005814,-1.4233166908508328,0,0,{"$f":"SUMPRODUCT(CC170:CK170,--(CC170:CK170>0))","v":107.07705314183718},{"$f":"-SUMPRODUCT(CC170:CK170,--(CC170:CK170<0))","v":17.936721667126118},null,{"$f":"AS170*AU170*4.99","v":4.99},null,null,22.926721667126117,1,4.670404024460745,1,3.7425000000000002,{"$f":"CW169","v":0.75},"Electric","y",null,"X=AS170*AU170*4.99","X=AS170*AW170","X=AS170*AU170*47",0,0,"X=AS170*AU170*1.0747*0.015",0,0,"X=AS170*AU170*AF170*0.015","X=AS170*AU170*AG170*1.0747*0.015","X=AS170*AU170*10*-0.02","X=AS170*AU170*-0.005","X=AS170*AU170*-0.02","X=AS170*AU170*-0.001","X=AS170*AU170*-0.005",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:DT170,$EG170:$IV170),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:DU170,$EG170:$IV170),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:DV170,$EG170:$IV170),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:DW170,$EG170:$IV170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:DX170,$EG170:$IV170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:DY170,$EG170:$IV170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:DZ170,$EG170:$IV170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:EA170,$EG170:$IV170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:EB170,$EG170:$IV170),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG170:$IV170,MATCH(0,COUNTIF($DR170:EC170,$EG170:$IV170),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","4' LED Lamp T8/Type C Kit (2 Lamp/1 external driver)","S110C42","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*15.76",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*106",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.034",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.034","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.034","{Measure:Quantity}*{Package Size}*10*-0.044","{Measure:Quantity}*{Package Size}*-0.011","{Measure:Quantity}*{Package Size}*-0.045","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.01",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",11.82,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS171*AU171*106","v":106},0,0,{"$f":"AS171*AU171*1.0747*0.034","v":3.6539800000000004E-2},0,0,{"$f":"AS171*AU171*AF171*0.034","v":1.2648000000000001E-2},{"$f":"AS171*AU171*AG171*1.0747*0.034","v":2.3568171000000002E-2},{"$f":"AS171*AU171*10*-0.044","v":-0.43999999999999995},{"$f":"AS171*AU171*-0.011","v":-1.0999999999999999E-2},{"$f":"AS171*AU171*-0.045","v":-4.4999999999999998E-2},{"$f":"AS171*AU171*-0.002","v":-2E-3},{"$f":"AS171*AU171*-0.01","v":-0.01},0,null,"Res","Default DR",{"$f":"Benefits(BL171,BR171,BS171,BT171,BU171,BV171,BW171,BX171,BY171,BZ171,AE171,AH171,AI171,AJ171,AK171,AL171,AM171,AN171,AO171,AP171,CA171,CB171)","v":145.25516495660014},96.721978567631567,-8.8656277381398816,-19.941312728655653,-1.034776338261667,-6.8274367917812793,-2.8466333817016656,0,0,{"$f":"SUMPRODUCT(CC171:CK171,--(CC171:CK171>0))","v":241.97714352423171},{"$f":"-SUMPRODUCT(CC171:CK171,--(CC171:CK171<0))","v":39.515786978540149},null,{"$f":"AS171*AU171*15.76","v":15.76},null,null,55.275786978540147,1,4.3776336213571252,1,11.82,{"$f":"CW170","v":0.75},"Electric","y",null,"X=AS171*AU171*15.76","X=AS171*AW171","X=AS171*AU171*106",0,0,"X=AS171*AU171*1.0747*0.034",0,0,"X=AS171*AU171*AF171*0.034","X=AS171*AU171*AG171*1.0747*0.034","X=AS171*AU171*10*-0.044","X=AS171*AU171*-0.011","X=AS171*AU171*-0.045","X=AS171*AU171*-0.002","X=AS171*AU171*-0.01",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:DT171,$EG171:$IV171),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:DU171,$EG171:$IV171),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:DV171,$EG171:$IV171),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:DW171,$EG171:$IV171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:DX171,$EG171:$IV171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:DY171,$EG171:$IV171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:DZ171,$EG171:$IV171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:EA171,$EG171:$IV171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:EB171,$EG171:$IV171),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG171:$IV171,MATCH(0,COUNTIF($DR171:EC171,$EG171:$IV171),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","4' LED Lamp T8/Type C Kit (3 Lamp/1 external driver)","S110C43","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*21.58",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*142",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.049",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.049","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.049","{Measure:Quantity}*{Package Size}*10*-0.007","{Measure:Quantity}*{Package Size}*-0.01","{Measure:Quantity}*{Package Size}*-0.114","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.03",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",16.184999999999999,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS172*AU172*142","v":142},0,0,{"$f":"AS172*AU172*1.0747*0.049","v":5.26603E-2},0,0,{"$f":"AS172*AU172*AF172*0.049","v":1.8228000000000001E-2},{"$f":"AS172*AU172*AG172*1.0747*0.049","v":3.3965893500000004E-2},{"$f":"AS172*AU172*10*-0.007","v":-7.0000000000000007E-2},{"$f":"AS172*AU172*-0.01","v":-0.01},{"$f":"AS172*AU172*-0.114","v":-0.114},{"$f":"AS172*AU172*-0.005","v":-5.0000000000000001E-3},{"$f":"AS172*AU172*-0.03","v":-0.03},0,null,"Res","Default DR",{"$f":"Benefits(BL172,BR172,BS172,BT172,BU172,BV172,BW172,BX172,BY172,BZ172,AE172,AH172,AI172,AJ172,AK172,AL172,AM172,AN172,AO172,AP172,CA172,CB172)","v":194.58710777204922},139.39343970041023,-1.410440776522254,-50.517992245927651,-2.5869408456541683,-6.2067607198011627,-8.5399001451049958,0,0,{"$f":"SUMPRODUCT(CC172:CK172,--(CC172:CK172>0))","v":333.98054747245942},{"$f":"-SUMPRODUCT(CC172:CK172,--(CC172:CK172<0))","v":69.262034733010239},null,{"$f":"AS172*AU172*21.58","v":21.58},null,null,90.842034733010237,1,3.6764978729730871,1,16.184999999999999,{"$f":"CW171","v":0.75},"Electric","y",null,"X=AS172*AU172*21.58","X=AS172*AW172","X=AS172*AU172*142",0,0,"X=AS172*AU172*1.0747*0.049",0,0,"X=AS172*AU172*AF172*0.049","X=AS172*AU172*AG172*1.0747*0.049","X=AS172*AU172*10*-0.007","X=AS172*AU172*-0.01","X=AS172*AU172*-0.114","X=AS172*AU172*-0.005","X=AS172*AU172*-0.03",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:DT172,$EG172:$IV172),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:DU172,$EG172:$IV172),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:DV172,$EG172:$IV172),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:DW172,$EG172:$IV172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:DX172,$EG172:$IV172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:DY172,$EG172:$IV172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:DZ172,$EG172:$IV172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:EA172,$EG172:$IV172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:EB172,$EG172:$IV172),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG172:$IV172,MATCH(0,COUNTIF($DR172:EC172,$EG172:$IV172),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","4' LED Lamp T8/Type C Kit (4 Lamp/1 external driver)","S110C44","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*27.4",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*217",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.07",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.07","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.07","{Measure:Quantity}*{Package Size}*10*-0.091","{Measure:Quantity}*{Package Size}*-0.022","{Measure:Quantity}*{Package Size}*-0.093","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.021",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",20.549999999999997,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS173*AU173*217","v":217},0,0,{"$f":"AS173*AU173*1.0747*0.07","v":7.5229000000000004E-2},0,0,{"$f":"AS173*AU173*AF173*0.07","v":2.6040000000000001E-2},{"$f":"AS173*AU173*AG173*1.0747*0.07","v":4.8522705000000006E-2},{"$f":"AS173*AU173*10*-0.091","v":-0.90999999999999992},{"$f":"AS173*AU173*-0.022","v":-2.1999999999999999E-2},{"$f":"AS173*AU173*-0.093","v":-9.2999999999999999E-2},{"$f":"AS173*AU173*-0.004","v":-4.0000000000000001E-3},{"$f":"AS173*AU173*-0.021","v":-2.1000000000000001E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL173,BR173,BS173,BT173,BU173,BV173,BW173,BX173,BY173,BZ173,AE173,AH173,AI173,AJ173,AK173,AL173,AM173,AN173,AO173,AP173,CA173,CB173)","v":297.36198863756823},199.1334852863003,-18.335730094789298,-41.21204630588835,-2.0695526765233341,-13.654873583562559,-5.9779301015734987,0,0,{"$f":"SUMPRODUCT(CC173:CK173,--(CC173:CK173>0))","v":496.49547392386853},{"$f":"-SUMPRODUCT(CC173:CK173,--(CC173:CK173<0))","v":81.250132762337046},null,{"$f":"AS173*AU173*27.4","v":27.4},null,null,108.65013276233705,1,4.5696720408976423,1,20.549999999999997,0.75,"Electric","y",null,"X=AS173*AU173*27.4","X=AS173*AW173","X=AS173*AU173*217",0,0,"X=AS173*AU173*1.0747*0.07",0,0,"X=AS173*AU173*AF173*0.07","X=AS173*AU173*AG173*1.0747*0.07","X=AS173*AU173*10*-0.091","X=AS173*AU173*-0.022","X=AS173*AU173*-0.093","X=AS173*AU173*-0.004","X=AS173*AU173*-0.021",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:DT173,$EG173:$IV173),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:DU173,$EG173:$IV173),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:DV173,$EG173:$IV173),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:DW173,$EG173:$IV173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:DX173,$EG173:$IV173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:DY173,$EG173:$IV173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:DZ173,$EG173:$IV173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:EA173,$EG173:$IV173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:EB173,$EG173:$IV173),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG173:$IV173,MATCH(0,COUNTIF($DR173:EC173,$EG173:$IV173),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","LED Replacement Lamps T5 (Type A)","S111A","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*7.91",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*50",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.016",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.016","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.016","{Measure:Quantity}*{Package Size}*10*-0.021","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.021","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.005",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",5.9325000000000001,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS174*AU174*50","v":50},0,0,{"$f":"AS174*AU174*1.0747*0.016","v":1.7195200000000001E-2},0,0,{"$f":"AS174*AU174*AF174*0.016","v":5.9519999999999998E-3},{"$f":"AS174*AU174*AG174*1.0747*0.016","v":1.1090904E-2},{"$f":"AS174*AU174*10*-0.021","v":-0.21000000000000002},{"$f":"AS174*AU174*-0.005","v":-5.0000000000000001E-3},{"$f":"AS174*AU174*-0.021","v":-2.1000000000000001E-2},{"$f":"AS174*AU174*-0.001","v":-1E-3},{"$f":"AS174*AU174*-0.005","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL174,BR174,BS174,BT174,BU174,BV174,BW174,BX174,BY174,BZ174,AE174,AH174,AI174,AJ174,AK174,AL174,AM174,AN174,AO174,AP174,CA174,CB174)","v":68.516587243679311},45.5162252082972,-4.2313223295667628,-9.3059459400393045,-0.51738816913083352,-3.1033803599005814,-1.4233166908508328,0,0,{"$f":"SUMPRODUCT(CC174:CK174,--(CC174:CK174>0))","v":114.03281245197651},{"$f":"-SUMPRODUCT(CC174:CK174,--(CC174:CK174<0))","v":18.581353489488315},null,{"$f":"AS174*AU174*7.91","v":7.91},null,null,26.491353489488315,1,4.3045294947736199,1,5.9325000000000001,{"$f":"CW173","v":0.75},"Electric","y",null,"X=AS174*AU174*7.91","X=AS174*AW174","X=AS174*AU174*50",0,0,"X=AS174*AU174*1.0747*0.016",0,0,"X=AS174*AU174*AF174*0.016","X=AS174*AU174*AG174*1.0747*0.016","X=AS174*AU174*10*-0.021","X=AS174*AU174*-0.005","X=AS174*AU174*-0.021","X=AS174*AU174*-0.001","X=AS174*AU174*-0.005",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:DT174,$EG174:$IV174),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:DU174,$EG174:$IV174),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:DV174,$EG174:$IV174),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:DW174,$EG174:$IV174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:DX174,$EG174:$IV174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:DY174,$EG174:$IV174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:DZ174,$EG174:$IV174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:EA174,$EG174:$IV174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:EB174,$EG174:$IV174),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG174:$IV174,MATCH(0,COUNTIF($DR174:EC174,$EG174:$IV174),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","LED Replacement Lamps T5HO (Type A)","S111AHO","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*11.21",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*93",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.03",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.03","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.03","{Measure:Quantity}*{Package Size}*10*-0.039","{Measure:Quantity}*{Package Size}*-0.009","{Measure:Quantity}*{Package Size}*-0.04","{Measure:Quantity}*{Package Size}*-0.002","{Measure:Quantity}*{Package Size}*-0.009",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",8.4075000000000006,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS175*AU175*93","v":93},0,0,{"$f":"AS175*AU175*1.0747*0.03","v":3.2240999999999999E-2},0,0,{"$f":"AS175*AU175*AF175*0.03","v":1.116E-2},{"$f":"AS175*AU175*AG175*1.0747*0.03","v":2.0795444999999999E-2},{"$f":"AS175*AU175*10*-0.039","v":-0.39},{"$f":"AS175*AU175*-0.009","v":-8.9999999999999993E-3},{"$f":"AS175*AU175*-0.04","v":-0.04},{"$f":"AS175*AU175*-0.002","v":-2E-3},{"$f":"AS175*AU175*-0.009","v":-8.9999999999999993E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL175,BR175,BS175,BT175,BU175,BV175,BW175,BX175,BY175,BZ175,AE175,AH175,AI175,AJ175,AK175,AL175,AM175,AN175,AO175,AP175,CA175,CB175)","v":127.44085227324352},85.342922265557263,-7.8581700406239836,-17.725611314360577,-1.034776338261667,-5.5860846478210453,-2.5619700435314989,0,0,{"$f":"SUMPRODUCT(CC175:CK175,--(CC175:CK175>0))","v":212.7837745388008},{"$f":"-SUMPRODUCT(CC175:CK175,--(CC175:CK175<0))","v":34.766612384598773},null,{"$f":"AS175*AU175*11.21","v":11.21},null,null,45.976612384598774,1,4.6280872709551568,1,8.4075000000000006,0.75,"Electric","y",null,"X=AS175*AU175*11.21","X=AS175*AW175","X=AS175*AU175*93",0,0,"X=AS175*AU175*1.0747*0.03",0,0,"X=AS175*AU175*AF175*0.03","X=AS175*AU175*AG175*1.0747*0.03","X=AS175*AU175*10*-0.039","X=AS175*AU175*-0.009","X=AS175*AU175*-0.04","X=AS175*AU175*-0.002","X=AS175*AU175*-0.009",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:DT175,$EG175:$IV175),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:DU175,$EG175:$IV175),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:DV175,$EG175:$IV175),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:DW175,$EG175:$IV175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:DX175,$EG175:$IV175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:DY175,$EG175:$IV175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:DZ175,$EG175:$IV175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:EA175,$EG175:$IV175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:EB175,$EG175:$IV175),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG175:$IV175,MATCH(0,COUNTIF($DR175:EC175,$EG175:$IV175),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","LED Replacement Lamps T8 U-Bend (Type A)","S111AU","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*13.51",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*50",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.016",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.016","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.016","{Measure:Quantity}*{Package Size}*10*-0.021","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.021","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.005",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,1,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",10.1325,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS176*AU176*50","v":50},0,0,{"$f":"AS176*AU176*1.0747*0.016","v":1.7195200000000001E-2},0,0,{"$f":"AS176*AU176*AF176*0.016","v":5.9519999999999998E-3},{"$f":"AS176*AU176*AG176*1.0747*0.016","v":1.1090904E-2},{"$f":"AS176*AU176*10*-0.021","v":-0.21000000000000002},{"$f":"AS176*AU176*-0.005","v":-5.0000000000000001E-3},{"$f":"AS176*AU176*-0.021","v":-2.1000000000000001E-2},{"$f":"AS176*AU176*-0.001","v":-1E-3},{"$f":"AS176*AU176*-0.005","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL176,BR176,BS176,BT176,BU176,BV176,BW176,BX176,BY176,BZ176,AE176,AH176,AI176,AJ176,AK176,AL176,AM176,AN176,AO176,AP176,CA176,CB176)","v":68.516587243679311},45.5162252082972,-4.2313223295667628,-9.3059459400393045,-0.51738816913083352,-3.1033803599005814,-1.4233166908508328,0,0,{"$f":"SUMPRODUCT(CC176:CK176,--(CC176:CK176>0))","v":114.03281245197651},{"$f":"-SUMPRODUCT(CC176:CK176,--(CC176:CK176<0))","v":18.581353489488315},null,{"$f":"AS176*AU176*13.51","v":13.51},null,null,32.091353489488313,1,3.5533812087211762,1,10.1325,0.75,"Electric","y",null,"X=AS176*AU176*13.51","X=AS176*AW176","X=AS176*AU176*50",0,0,"X=AS176*AU176*1.0747*0.016",0,0,"X=AS176*AU176*AF176*0.016","X=AS176*AU176*AG176*1.0747*0.016","X=AS176*AU176*10*-0.021","X=AS176*AU176*-0.005","X=AS176*AU176*-0.021","X=AS176*AU176*-0.001","X=AS176*AU176*-0.005",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:DT176,$EG176:$IV176),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:DU176,$EG176:$IV176),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:DV176,$EG176:$IV176),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:DW176,$EG176:$IV176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:DX176,$EG176:$IV176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:DY176,$EG176:$IV176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:DZ176,$EG176:$IV176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:EA176,$EG176:$IV176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:EB176,$EG176:$IV176),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG176:$IV176,MATCH(0,COUNTIF($DR176:EC176,$EG176:$IV176),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Bay_High_Type_BC>120 W - long life","S64BCHHL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*94.81",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1046",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.337",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.337","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.337","{Measure:Quantity}*{Package Size}*10*-0.44","{Measure:Quantity}*{Package Size}*-0.106","{Measure:Quantity}*{Package Size}*-0.447","{Measure:Quantity}*{Package Size}*-0.017","{Measure:Quantity}*{Package Size}*-0.102",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",71.107500000000002,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS177*AU177*1046","v":1046},0,0,{"$f":"AS177*AU177*1.0747*0.337","v":0.36217389999999999},0,0,{"$f":"AS177*AU177*AF177*0.337","v":0.125364},{"$f":"AS177*AU177*AG177*1.0747*0.337","v":0.23360216550000001},{"$f":"AS177*AU177*10*-0.44","v":-4.4000000000000004},{"$f":"AS177*AU177*-0.106","v":-0.106},{"$f":"AS177*AU177*-0.447","v":-0.44700000000000001},{"$f":"AS177*AU177*-0.017","v":-1.7000000000000001E-2},{"$f":"AS177*AU177*-0.102","v":-0.10199999999999999},0,null,"Res","Default DR",{"$f":"Benefits(BL177,BR177,BS177,BT177,BU177,BV177,BW177,BX177,BY177,BZ177,AE177,AH177,AI177,AJ177,AK177,AL177,AM177,AN177,AO177,AP177,CA177,CB177)","v":1419.0333350863932},949.09863851526268,-87.769714607584817,-196.10286937359965,-8.7076428864719286,-65.133746993593405,-28.745303888423411,0,0,{"$f":"SUMPRODUCT(CC177:CK177,--(CC177:CK177>0))","v":2368.1319736016558},{"$f":"-SUMPRODUCT(CC177:CK177,--(CC177:CK177<0))","v":386.45927774967316},null,{"$f":"AS177*AU177*94.81","v":94.81},null,null,481.26927774967317,1,4.9205966037861515,1,71.107500000000002,0.75,"Electric","y",null,"X=AS177*AU177*94.81","X=AS177*AW177","X=AS177*AU177*1046",0,0,"X=AS177*AU177*1.0747*0.337",0,0,"X=AS177*AU177*AF177*0.337","X=AS177*AU177*AG177*1.0747*0.337","X=AS177*AU177*10*-0.44","X=AS177*AU177*-0.106","X=AS177*AU177*-0.447","X=AS177*AU177*-0.017","X=AS177*AU177*-0.102",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:DT177,$EG177:$IV177),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:DU177,$EG177:$IV177),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:DV177,$EG177:$IV177),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:DW177,$EG177:$IV177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:DX177,$EG177:$IV177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:DY177,$EG177:$IV177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:DZ177,$EG177:$IV177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:EA177,$EG177:$IV177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:EB177,$EG177:$IV177),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG177:$IV177,MATCH(0,COUNTIF($DR177:EC177,$EG177:$IV177),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Bay_High_Type_BC<120 W - long life","S64BCHLL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*92.43",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*612",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.197",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.197","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.197","{Measure:Quantity}*{Package Size}*10*-0.257","{Measure:Quantity}*{Package Size}*-0.062","{Measure:Quantity}*{Package Size}*-0.261","{Measure:Quantity}*{Package Size}*-0.01","{Measure:Quantity}*{Package Size}*-0.06",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",69.322500000000005,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS178*AU178*612","v":612},0,0,{"$f":"AS178*AU178*1.0747*0.197","v":0.21171590000000001},0,0,{"$f":"AS178*AU178*AF178*0.197","v":7.3284000000000002E-2},{"$f":"AS178*AU178*AG178*1.0747*0.197","v":0.13655675550000002},{"$f":"AS178*AU178*10*-0.257","v":-2.5700000000000003},{"$f":"AS178*AU178*-0.062","v":-6.2E-2},{"$f":"AS178*AU178*-0.261","v":-0.26100000000000001},{"$f":"AS178*AU178*-0.01","v":-0.01},{"$f":"AS178*AU178*-0.06","v":-0.06},0,null,"Res","Default DR",{"$f":"Benefits(BL178,BR178,BS178,BT178,BU178,BV178,BW178,BX178,BY178,BZ178,AE178,AH178,AI178,AJ178,AK178,AL178,AM178,AN178,AO178,AP178,CA178,CB178)","v":830.25659758400843},554.81433764838778,-51.265492395793871,-114.50301768794075,-5.1221428743952524,-38.097097298139538,-16.909002287307892,0,0,{"$f":"SUMPRODUCT(CC178:CK178,--(CC178:CK178>0))","v":1385.0709352323961},{"$f":"-SUMPRODUCT(CC178:CK178,--(CC178:CK178<0))","v":225.89675254357729},null,{"$f":"AS178*AU178*92.43","v":92.43},null,null,318.3267525435773,1,4.3510981221811917,1,69.322500000000005,0.75,"Electric","y",null,"X=AS178*AU178*92.43","X=AS178*AW178","X=AS178*AU178*612",0,0,"X=AS178*AU178*1.0747*0.197",0,0,"X=AS178*AU178*AF178*0.197","X=AS178*AU178*AG178*1.0747*0.197","X=AS178*AU178*10*-0.257","X=AS178*AU178*-0.062","X=AS178*AU178*-0.261","X=AS178*AU178*-0.01","X=AS178*AU178*-0.06",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:DT178,$EG178:$IV178),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:DU178,$EG178:$IV178),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:DV178,$EG178:$IV178),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:DW178,$EG178:$IV178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:DX178,$EG178:$IV178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:DY178,$EG178:$IV178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:DZ178,$EG178:$IV178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:EA178,$EG178:$IV178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:EB178,$EG178:$IV178),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG178:$IV178,MATCH(0,COUNTIF($DR178:EC178,$EG178:$IV178),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Bay_Low_Type_BC>80 W - long life","S64BCLHL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*110.86",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*878",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.283",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.283","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.283","{Measure:Quantity}*{Package Size}*10*-0.37","{Measure:Quantity}*{Package Size}*-0.089","{Measure:Quantity}*{Package Size}*-0.375","{Measure:Quantity}*{Package Size}*-0.014","{Measure:Quantity}*{Package Size}*-0.086",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",83.144999999999996,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS179*AU179*878","v":878},0,0,{"$f":"AS179*AU179*1.0747*0.283","v":0.30414009999999997},0,0,{"$f":"AS179*AU179*AF179*0.283","v":0.10527599999999999},{"$f":"AS179*AU179*AG179*1.0747*0.283","v":0.19617036449999997},{"$f":"AS179*AU179*10*-0.37","v":-3.7},{"$f":"AS179*AU179*-0.089","v":-8.8999999999999996E-2},{"$f":"AS179*AU179*-0.375","v":-0.375},{"$f":"AS179*AU179*-0.014","v":-1.4E-2},{"$f":"AS179*AU179*-0.086","v":-8.5999999999999993E-2},0,null,"Res","Default DR",{"$f":"Benefits(BL179,BR179,BS179,BT179,BU179,BV179,BW179,BX179,BY179,BZ179,AE179,AH179,AI179,AJ179,AK179,AL179,AM179,AN179,AO179,AP179,CA179,CB179)","v":1191.1197592790186},797.01755103803919,-73.806350920014495,-164.51583001140909,-7.1710000241533542,-54.687768702168043,-24.236236611807975,0,0,{"$f":"SUMPRODUCT(CC179:CK179,--(CC179:CK179>0))","v":1988.1373103170577},{"$f":"-SUMPRODUCT(CC179:CK179,--(CC179:CK179<0))","v":324.41718626955293},null,{"$f":"AS179*AU179*110.86","v":110.86},null,null,435.27718626955294,1,4.5675201297728227,1,83.144999999999996,0.75,"Electric","y",null,"X=AS179*AU179*110.86","X=AS179*AW179","X=AS179*AU179*878",0,0,"X=AS179*AU179*1.0747*0.283",0,0,"X=AS179*AU179*AF179*0.283","X=AS179*AU179*AG179*1.0747*0.283","X=AS179*AU179*10*-0.37","X=AS179*AU179*-0.089","X=AS179*AU179*-0.375","X=AS179*AU179*-0.014","X=AS179*AU179*-0.086",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:DT179,$EG179:$IV179),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:DU179,$EG179:$IV179),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:DV179,$EG179:$IV179),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:DW179,$EG179:$IV179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:DX179,$EG179:$IV179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:DY179,$EG179:$IV179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:DZ179,$EG179:$IV179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:EA179,$EG179:$IV179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:EB179,$EG179:$IV179),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG179:$IV179,MATCH(0,COUNTIF($DR179:EC179,$EG179:$IV179),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G179,FIND(CHAR(160),SUBSTITUTE($G179,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G179,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G179,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($J179,FIND(CHAR(160),SUBSTITUTE($J179,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J179,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J179,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}",{"$f":"IFERROR(MID($O179,FIND(CHAR(160),SUBSTITUTE($O179,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O179,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O179,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($R179,FIND(CHAR(160),SUBSTITUTE($R179,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R179,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R179,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($U179,FIND(CHAR(160),SUBSTITUTE($U179,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U179,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U179,\"{\",CHAR(160),FW$1))+1),\"\")","v":"{Factor:WinterCF}"},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($V179,FIND(CHAR(160),SUBSTITUTE($V179,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V179,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V179,\"{\",CHAR(160),GG$1))+1),\"\")","v":"{Factor:SummerCF}"},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($W179,FIND(CHAR(160),SUBSTITUTE($W179,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W179,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W179,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($X179,FIND(CHAR(160),SUBSTITUTE($X179,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X179,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X179,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Y179,FIND(CHAR(160),SUBSTITUTE($Y179,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y179,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y179,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Z179,FIND(CHAR(160),SUBSTITUTE($Z179,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z179,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z179,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AA179,FIND(CHAR(160),SUBSTITUTE($AA179,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA179,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA179,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AB179,FIND(CHAR(160),SUBSTITUTE($AB179,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB179,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB179,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,3]
["Distributor Lighting","Bay_Low_Type_BC<80 W - long life","S64BCLLL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*41.59",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*909",null,null,"{Measure:Quantity}*{Package Size}*1.0747*0.234",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.234","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1.0747*0.234","{Measure:Quantity}*{Package Size}*10*-0.03","{Measure:Quantity}*{Package Size}*-0.045","{Measure:Quantity}*{Package Size}*-0.51","{Measure:Quantity}*{Package Size}*-0.023","{Measure:Quantity}*{Package Size}*-0.135",null,"2021-07-01","2022-06-30",16,0.372,0.64500000000000002,0.45,0.218,0.22900000000000001,0.10299999999999999,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",31.192500000000003,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS180*AU180*909","v":909},0,0,{"$f":"AS180*AU180*1.0747*0.234","v":0.25147980000000003},0,0,{"$f":"AS180*AU180*AF180*0.234","v":8.7048E-2},{"$f":"AS180*AU180*AG180*1.0747*0.234","v":0.16220447100000002},{"$f":"AS180*AU180*10*-0.03","v":-0.3},{"$f":"AS180*AU180*-0.045","v":-4.4999999999999998E-2},{"$f":"AS180*AU180*-0.51","v":-0.51},{"$f":"AS180*AU180*-0.023","v":-2.3E-2},{"$f":"AS180*AU180*-0.135","v":-0.13500000000000001},0,null,"Res","Default DR",{"$f":"Benefits(BL180,BR180,BS180,BT180,BU180,BV180,BW180,BX180,BY180,BZ180,AE180,AH180,AI180,AJ180,AK180,AL180,AM180,AN180,AO180,AP180,CA180,CB180)","v":1233.1752405291886},659.01804573463312,-5.9842987232444189,-223.7415288155164,-11.780928611109077,-27.651119006714179,-38.045255146442756,0,0,{"$f":"SUMPRODUCT(CC180:CK180,--(CC180:CK180>0))","v":1892.1932862638218},{"$f":"-SUMPRODUCT(CC180:CK180,--(CC180:CK180<0))","v":307.20313030302685},null,{"$f":"AS180*AU180*41.59","v":41.59},null,null,348.79313030302683,1,5.4249729191051141,1,31.192500000000003,0.75,"Electric","y",null,"X=AS180*AU180*41.59","X=AS180*AW180","X=AS180*AU180*909",0,0,"X=AS180*AU180*1.0747*0.234",0,0,"X=AS180*AU180*AF180*0.234","X=AS180*AU180*AG180*1.0747*0.234","X=AS180*AU180*10*-0.03","X=AS180*AU180*-0.045","X=AS180*AU180*-0.51","X=AS180*AU180*-0.023","X=AS180*AU180*-0.135",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:DT180,$EG180:$IV180),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:DU180,$EG180:$IV180),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:DV180,$EG180:$IV180),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:DW180,$EG180:$IV180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:DX180,$EG180:$IV180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:DY180,$EG180:$IV180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:DZ180,$EG180:$IV180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:EA180,$EG180:$IV180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:EB180,$EG180:$IV180),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG180:$IV180,MATCH(0,COUNTIF($DR180:EC180,$EG180:$IV180),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Outdoor_Type_B >10000 lm - long life","S6BHL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*99.13",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1444",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,"2021-07-01","2022-06-30",12,0.82399999999999995,6.6000000000000003E-2,0.27300000000000002,0.45,9.5000000000000001E-2,0.182,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",74.347499999999997,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS181*AU181*1444","v":1444},0,0,{"$f":"AS181*AU181*1*0.34","v":0.34},0,0,{"$f":"AS181*AU181*AF181*0.34","v":0.28016000000000002},{"$f":"AS181*AU181*AG181*1*0.34","v":2.2440000000000002E-2},{"$f":"AS181*AU181*10*0","v":0},{"$f":"AS181*AU181*0","v":0},{"$f":"AS181*AU181*0","v":0},{"$f":"AS181*AU181*0","v":0},{"$f":"AS181*AU181*0","v":0},0,null,"Res","Default DR",{"$f":"Benefits(BL181,BR181,BS181,BT181,BU181,BV181,BW181,BX181,BY181,BZ181,AE181,AH181,AI181,AJ181,AK181,AL181,AM181,AN181,AO181,AP181,CA181,CB181)","v":1610.043243177977},901.03727272330786,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC181:CK181,--(CC181:CK181>0))","v":2511.0805159012848},{"$f":"-SUMPRODUCT(CC181:CK181,--(CC181:CK181<0))","v":0},null,{"$f":"AS181*AU181*99.13","v":99.13},null,null,99.13,1,25.331186481401037,1,74.347499999999997,0.75,"Electric","y",null,"X=AS181*AU181*99.13","X=AS181*AW181","X=AS181*AU181*1444",0,0,"X=AS181*AU181*1*0.34",0,0,"X=AS181*AU181*AF181*0.34","X=AS181*AU181*AG181*1*0.34","X=AS181*AU181*10*0","X=AS181*AU181*0","X=AS181*AU181*0","X=AS181*AU181*0","X=AS181*AU181*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:DT181,$EG181:$IV181),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:DU181,$EG181:$IV181),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:DV181,$EG181:$IV181),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:DW181,$EG181:$IV181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:DX181,$EG181:$IV181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:DY181,$EG181:$IV181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:DZ181,$EG181:$IV181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:EA181,$EG181:$IV181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:EB181,$EG181:$IV181),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG181:$IV181,MATCH(0,COUNTIF($DR181:EC181,$EG181:$IV181),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Outdoor_Type_B <5000 lm - long life","S6BLL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*46",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*476",null,null,"{Measure:Quantity}*{Package Size}*1*0.112",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.112","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.112","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2021-07-01","2022-06-30",12,0.82399999999999995,6.6000000000000003E-2,0.27300000000000002,0.45,9.5000000000000001E-2,0.182,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",34.5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS182*AU182*476","v":476},0,0,{"$f":"AS182*AU182*1*0.112","v":0.112},0,0,{"$f":"AS182*AU182*AF182*0.112","v":9.2287999999999995E-2},{"$f":"AS182*AU182*AG182*1*0.112","v":7.3920000000000001E-3},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL182,BR182,BS182,BT182,BU182,BV182,BW182,BX182,BY182,BZ182,AE182,AH182,AI182,AJ182,AK182,AL182,AM182,AN182,AO182,AP182,CA182,CB182)","v":530.73447628304518},296.81227807356021,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC182:CK182,--(CC182:CK182>0))","v":827.54675435660533},{"$f":"-SUMPRODUCT(CC182:CK182,--(CC182:CK182<0))","v":0},null,{"$f":"AS182*AU182*46","v":46},null,null,46,1,17.990146833839248,1,34.5,0.75,"Electric","y",null,"X=AS182*AU182*46","X=AS182*AW182","X=AS182*AU182*476",0,0,"X=AS182*AU182*1*0.112",0,0,"X=AS182*AU182*AF182*0.112","X=AS182*AU182*AG182*1*0.112","X=AS182*AU182*10*0","X=AS182*AU182*0","X=AS182*AU182*0","X=AS182*AU182*0","X=AS182*AU182*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:DT182,$EG182:$IV182),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:DU182,$EG182:$IV182),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:DV182,$EG182:$IV182),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:DW182,$EG182:$IV182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:DX182,$EG182:$IV182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:DY182,$EG182:$IV182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:DZ182,$EG182:$IV182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:EA182,$EG182:$IV182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:EB182,$EG182:$IV182),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG182:$IV182,MATCH(0,COUNTIF($DR182:EC182,$EG182:$IV182),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Outdoor_Type_B 5k_10k lm - long life","S6BML","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*35.99",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1037",null,null,"{Measure:Quantity}*{Package Size}*1*0.244",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.244","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.244","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2021-07-01","2022-06-30",12,0.82399999999999995,6.6000000000000003E-2,0.27300000000000002,0.45,9.5000000000000001E-2,0.182,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",26.9925,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS183*AU183*1037","v":1037},0,0,{"$f":"AS183*AU183*1*0.244","v":0.24399999999999999},0,0,{"$f":"AS183*AU183*AF183*0.244","v":0.20105599999999998},{"$f":"AS183*AU183*AG183*1*0.244","v":1.6104E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL183,BR183,BS183,BT183,BU183,BV183,BW183,BX183,BY183,BZ183,AE183,AH183,AI183,AJ183,AK183,AL183,AM183,AN183,AO183,AP183,CA183,CB183)","v":1156.2429661880626},646.62674866025623,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC183:CK183,--(CC183:CK183>0))","v":1802.8697148483188},{"$f":"-SUMPRODUCT(CC183:CK183,--(CC183:CK183<0))","v":0},null,{"$f":"AS183*AU183*35.99","v":35.99},null,null,35.99,1,50.093629198341723,1,26.9925,0.75,"Electric","y",null,"X=AS183*AU183*35.99","X=AS183*AW183","X=AS183*AU183*1037",0,0,"X=AS183*AU183*1*0.244",0,0,"X=AS183*AU183*AF183*0.244","X=AS183*AU183*AG183*1*0.244","X=AS183*AU183*10*0","X=AS183*AU183*0","X=AS183*AU183*0","X=AS183*AU183*0","X=AS183*AU183*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:DT183,$EG183:$IV183),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:DU183,$EG183:$IV183),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:DV183,$EG183:$IV183),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:DW183,$EG183:$IV183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:DX183,$EG183:$IV183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:DY183,$EG183:$IV183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:DZ183,$EG183:$IV183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:EA183,$EG183:$IV183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:EB183,$EG183:$IV183),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG183:$IV183,MATCH(0,COUNTIF($DR183:EC183,$EG183:$IV183),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Outdoor_Type_C >10000 lm - long life","S6CHL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*99.13",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1444",null,null,"{Measure:Quantity}*{Package Size}*1*0.34",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.34","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.34","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2021-07-01","2022-06-30",12,0.82399999999999995,6.6000000000000003E-2,0.27300000000000002,0.45,9.5000000000000001E-2,0.182,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",74.347499999999997,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS184*AU184*1444","v":1444},0,0,{"$f":"AS184*AU184*1*0.34","v":0.34},0,0,{"$f":"AS184*AU184*AF184*0.34","v":0.28016000000000002},{"$f":"AS184*AU184*AG184*1*0.34","v":2.2440000000000002E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL184,BR184,BS184,BT184,BU184,BV184,BW184,BX184,BY184,BZ184,AE184,AH184,AI184,AJ184,AK184,AL184,AM184,AN184,AO184,AP184,CA184,CB184)","v":1610.043243177977},901.03727272330786,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC184:CK184,--(CC184:CK184>0))","v":2511.0805159012848},{"$f":"-SUMPRODUCT(CC184:CK184,--(CC184:CK184<0))","v":0},null,{"$f":"AS184*AU184*99.13","v":99.13},null,null,99.13,1,25.331186481401037,1,74.347499999999997,0.75,"Electric","y",null,"X=AS184*AU184*99.13","X=AS184*AW184","X=AS184*AU184*1444",0,0,"X=AS184*AU184*1*0.34",0,0,"X=AS184*AU184*AF184*0.34","X=AS184*AU184*AG184*1*0.34","X=AS184*AU184*10*0","X=AS184*AU184*0","X=AS184*AU184*0","X=AS184*AU184*0","X=AS184*AU184*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:DT184,$EG184:$IV184),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:DU184,$EG184:$IV184),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:DV184,$EG184:$IV184),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:DW184,$EG184:$IV184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:DX184,$EG184:$IV184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:DY184,$EG184:$IV184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:DZ184,$EG184:$IV184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:EA184,$EG184:$IV184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:EB184,$EG184:$IV184),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG184:$IV184,MATCH(0,COUNTIF($DR184:EC184,$EG184:$IV184),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Outdoor_Type_C <5000 lm - long life","S6CLL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*46",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*476",null,null,"{Measure:Quantity}*{Package Size}*1*0.112",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.112","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.112","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2021-07-01","2022-06-30",12,0.82399999999999995,6.6000000000000003E-2,0.27300000000000002,0.45,9.5000000000000001E-2,0.182,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",34.5,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS185*AU185*476","v":476},0,0,{"$f":"AS185*AU185*1*0.112","v":0.112},0,0,{"$f":"AS185*AU185*AF185*0.112","v":9.2287999999999995E-2},{"$f":"AS185*AU185*AG185*1*0.112","v":7.3920000000000001E-3},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL185,BR185,BS185,BT185,BU185,BV185,BW185,BX185,BY185,BZ185,AE185,AH185,AI185,AJ185,AK185,AL185,AM185,AN185,AO185,AP185,CA185,CB185)","v":530.73447628304518},296.81227807356021,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC185:CK185,--(CC185:CK185>0))","v":827.54675435660533},{"$f":"-SUMPRODUCT(CC185:CK185,--(CC185:CK185<0))","v":0},null,{"$f":"AS185*AU185*46","v":46},null,null,46,1,17.990146833839248,1,34.5,0.75,"Electric","y",null,"X=AS185*AU185*46","X=AS185*AW185","X=AS185*AU185*476",0,0,"X=AS185*AU185*1*0.112",0,0,"X=AS185*AU185*AF185*0.112","X=AS185*AU185*AG185*1*0.112","X=AS185*AU185*10*0","X=AS185*AU185*0","X=AS185*AU185*0","X=AS185*AU185*0","X=AS185*AU185*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:DT185,$EG185:$IV185),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:DU185,$EG185:$IV185),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:DV185,$EG185:$IV185),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:DW185,$EG185:$IV185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:DX185,$EG185:$IV185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:DY185,$EG185:$IV185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:DZ185,$EG185:$IV185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:EA185,$EG185:$IV185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:EB185,$EG185:$IV185),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG185:$IV185,MATCH(0,COUNTIF($DR185:EC185,$EG185:$IV185),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["Distributor Lighting","Outdoor_Type_C 5k_10k lm - long life","S6CML","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*35.99",0,"Calculated","{Measure:Quantity}*{Rebate per Package}",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1037",null,null,"{Measure:Quantity}*{Package Size}*1*0.244",null,null,"{Measure:Quantity}*{Package Size}*{Factor:WinterCF}*0.244","{Measure:Quantity}*{Package Size}*{Factor:SummerCF}*1*0.244","{Measure:Quantity}*{Package Size}*10*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0","{Measure:Quantity}*{Package Size}*0",null,"2021-07-01","2022-06-30",12,0.82399999999999995,6.6000000000000003E-2,0.27300000000000002,0.45,9.5000000000000001E-2,0.182,0.99,1,1,0.51,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",26.9925,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS186*AU186*1037","v":1037},0,0,{"$f":"AS186*AU186*1*0.244","v":0.24399999999999999},0,0,{"$f":"AS186*AU186*AF186*0.244","v":0.20105599999999998},{"$f":"AS186*AU186*AG186*1*0.244","v":1.6104E-2},0,0,0,0,0,0,null,"Res","Default DR",{"$f":"Benefits(BL186,BR186,BS186,BT186,BU186,BV186,BW186,BX186,BY186,BZ186,AE186,AH186,AI186,AJ186,AK186,AL186,AM186,AN186,AO186,AP186,CA186,CB186)","v":1156.2429661880626},646.62674866025623,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC186:CK186,--(CC186:CK186>0))","v":1802.8697148483188},{"$f":"-SUMPRODUCT(CC186:CK186,--(CC186:CK186<0))","v":0},null,{"$f":"AS186*AU186*35.99","v":35.99},null,null,35.99,1,50.093629198341723,1,26.9925,0.75,"Electric","y",null,"X=AS186*AU186*35.99","X=AS186*AW186","X=AS186*AU186*1037",0,0,"X=AS186*AU186*1*0.244",0,0,"X=AS186*AU186*AF186*0.244","X=AS186*AU186*AG186*1*0.244","X=AS186*AU186*10*0","X=AS186*AU186*0","X=AS186*AU186*0","X=AS186*AU186*0","X=AS186*AU186*0",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:DT186,$EG186:$IV186),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:DU186,$EG186:$IV186),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:DV186,$EG186:$IV186),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:DW186,$EG186:$IV186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:DX186,$EG186:$IV186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:DY186,$EG186:$IV186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:DZ186,$EG186:$IV186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:EA186,$EG186:$IV186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:EB186,$EG186:$IV186),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG186:$IV186,MATCH(0,COUNTIF($DR186:EC186,$EG186:$IV186),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:WinterCF}","","","","","","","","{Measure:Quantity}","{Package Size}","{Factor:SummerCF}","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,3]
["E.V. Accelerator ","Battery Electric Vehicle","BEV","2021-07-01","2022-06-30","Per Measure",16517,0,"Manual Entry",0,0,"2020-07-01","2022-06-30","Per Measure",-3450,null,null,-0.25,null,null,-0.184,0,0,0,0,0,0,65.040000000000006,"2020-07-01","2022-06-30",14,1,1,0.1,0.32,0.1,0.48,1,1,1,0.25,0,null,"Annual ME VMT",11895,"kWh/100 miles BEV",29,"Gas MPG",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-3450","v":-3450},0,0,{"$f":"-0.25","v":-0.25},0,0,{"$f":"-0.184","v":-0.184},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,{"$f":"$AS187/$AW187*120286/1000000","v":65.036453181818175},"Res","Default DR",{"$f":"Benefits(BL187,BR187,BS187,BT187,BU187,BV187,BW187,BX187,BY187,BZ187,AE187,AH187,AI187,AJ187,AK187,AL187,AM187,AN187,AO187,AP187,CA187,CB187)","v":-4174.4466724776548},-653.5331557760743,0,0,0,0,0,0,24033.838226889937,{"$f":"SUMPRODUCT(CC187:CK187,--(CC187:CK187>0))","v":24033.838226889937},{"$f":"-SUMPRODUCT(CC187:CK187,--(CC187:CK187<0))","v":4827.9798282537295},null,{"$f":"16517","v":16517},{"$f":"PV(0.028,AE187,330)","v":-3779.0373878024116},null,21344.97982825373,1,{"$f":"(SUMPRODUCT(CC187:CK187,--(CC187:CK187>0))+CN187)*CS187/((-SUMPRODUCT(CC187:CK187,--(CC187:CK187<0))+MAX(CO187,CV187)+CP187+CQ187)*CS187+IF(FRIncentives=\"Yes\",CV187*(1-CS187),0))","v":1.3682065911558594},null,null,null,null,"y",{"$f":"CL187-CP187-CQ187-CR187","v":6467.8957864386175},"X=16517","Manual","X=-3450",0,0,"X=-0.25",0,0,"X=-0.184","X=0","X=0","X=0","X=0","X=0","X=0","X=65.04",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:DT187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:DU187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:DV187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:DW187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:DX187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:DY187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:DZ187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:EA187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:EB187,$EG187:$IV187),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG187:$IV187,MATCH(0,COUNTIF($DR187:EC187,$EG187:$IV187),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["E.V. Accelerator ","Plug-In Hybrid Electric Vehicle","PHEV","2021-07-01","2022-06-30","Per Measure",8817,0,"Manual Entry",0,0,"2020-07-01","2022-06-30","Per Measure",-2224,null,null,-0.12,null,null,-3.2000000000000001E-2,-8.2000000000000003E-2,0,0,0,0,0,48.09,"2020-07-01","2022-06-30",14,1,1,0.03,7.0000000000000007E-2,0.24,0.66,1,1,1,0.25,0,null,"Annual ME VMT",11895,"kWh/100 miles PHEV",34,"Gas MPG",22,"% Battery",0.55000000000000004,"PHEV MPG",38,null,null,null,null,null,null,null,null,null,null,{"$f":"-2224","v":-2224},0,0,{"$f":"-0.12","v":-0.12},0,0,{"$f":"-0.032","v":-3.2000000000000001E-2},{"$f":"-0.082","v":-8.2000000000000003E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,{"$f":"$AS188/$AW188*120286/1000000-$AS188/$BA188*120286/1000000*(1-$AY188)","v":48.092745642344489},"Res","Default DR",{"$f":"Benefits(BL188,BR188,BS188,BT188,BU188,BV188,BW188,BX188,BY188,BZ188,AE188,AH188,AI188,AJ188,AK188,AL188,AM188,AN188,AO188,AP188,CA188,CB188)","v":-2550.5317922507452},-259.28217593289907,0,0,0,0,0,0,17772.390899358084,{"$f":"SUMPRODUCT(CC188:CK188,--(CC188:CK188>0))","v":17772.390899358084},{"$f":"-SUMPRODUCT(CC188:CK188,--(CC188:CK188<0))","v":2809.8139681836442},null,{"$f":"8817","v":8817},null,null,11626.813968183644,1,{"$f":"(SUMPRODUCT(CC188:CK188,--(CC188:CK188>0))+CN188)*CS188/((-SUMPRODUCT(CC188:CK188,--(CC188:CK188<0))+MAX(CO188,CV188)+CP188+CQ188)*CS188+IF(FRIncentives=\"Yes\",CV188*(1-CS188),0))","v":1.5285693009272867},null,null,null,null,"y",null,"X=8817","Manual","X=-2224",0,0,"X=-0.12",0,0,"X=-0.032","X=-0.082","X=0","X=0","X=0","X=0","X=0","X=48.09",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:DT188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:DU188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:DV188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:DW188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:DX188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:DY188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:DZ188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:EA188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:EB188,$EG188:$IV188),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG188:$IV188,MATCH(0,COUNTIF($DR188:EC188,$EG188:$IV188),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Home Energy Savings Program - Electric","Heat Pump Multi-zone add on","HPMULT1T1","2021-07-01","2022-06-30","Per Measure",682,0,"Calculated","if({HSPF}<10,0,if({Rebate Level}=1,$250.00,$200.00))*{Measure:Quantity}",0,"2021-07-01","2022-06-30","Per Measure",113,null,null,0,null,null,-1.6E-2,8.8999999999999996E-2,0.9,0.14000000000000001,0.55000000000000004,0.01,0.02,0,null,null,18,1,1,0.36599999999999999,0.51100000000000001,6.9000000000000006E-2,5.2999999999999999E-2,1,1,1,0.42,0.11,null,{"$f":"DU189","v":"{HSPF}"},10,{"$f":"DV189","v":"{Rebate Level}"},1,{"$f":"DW189","v":"{Measure:Quantity}"},1,{"$f":"DX189","v":""},null,{"$f":"DY189","v":""},null,{"$f":"DZ189","v":""},null,{"$f":"EA189","v":""},null,{"$f":"EB189","v":""},null,{"$f":"EC189","v":""},null,{"$f":"ED189","v":""},null,{"$f":"113","v":113},0,0,{"$f":"0","v":0},0,0,{"$f":"-0.016","v":-1.6E-2},{"$f":"0.089","v":8.8999999999999996E-2},{"$f":"0.9","v":0.9},{"$f":"0.14","v":0.14000000000000001},{"$f":"0.55","v":0.55000000000000004},{"$f":"0.01","v":0.01},{"$f":"0.02","v":0.02},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL189,BR189,BS189,BT189,BU189,BV189,BW189,BX189,BY189,BZ189,AE189,AH189,AI189,AJ189,AK189,AL189,AM189,AN189,AO189,AP189,CA189,CB189)","v":174.1628786257813},123.85111704500952,19.529979590729049,265.62986902337053,5.6511876589035879,94.984558566106045,6.2930721266630449,0,0,{"$f":"SUMPRODUCT(CC189:CK189,--(CC189:CK189>0))","v":690.10266263656308},{"$f":"-SUMPRODUCT(CC189:CK189,--(CC189:CK189<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,{"$f":"(SUMPRODUCT(CC189:CJ189,--(CC189:CJ189>0))+CN189)*CS189/((-SUMPRODUCT(CC189:CJ189,--(CC189:CJ189<0))+MAX(CO189,CV189)+CP189+CQ189)*CS189+IF(FRIncentives=\"Yes\",CV189*(1-CS189),0))","v":1.0118807370037581},1,{"$f":"IF(AS189<10,0,IF(AU189=1,250,200))*AW189","v":250},null,"Electric","y",null,"X=682","X=if(AS189<10,0,if(AU189=1,$250.00,$200.00))*AW189","X=113",0,0,"X=0",0,0,"X=-0.016","X=0.089","X=0.9","X=0.14","X=0.55","X=0.01","X=0.02","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:DT189,$EG189:$IV189),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:DU189,$EG189:$IV189),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:DV189,$EG189:$IV189),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:DW189,$EG189:$IV189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:DX189,$EG189:$IV189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:DY189,$EG189:$IV189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:DZ189,$EG189:$IV189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:EA189,$EG189:$IV189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:EB189,$EG189:$IV189),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG189:$IV189,MATCH(0,COUNTIF($DR189:EC189,$EG189:$IV189),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G189,FIND(CHAR(160),SUBSTITUTE($G189,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G189,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G189,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J189,FIND(CHAR(160),SUBSTITUTE($J189,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J189,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J189,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{HSPF}"},"{Rebate Level}","{Measure:Quantity}","","","","","","","","{HSPF}","{Rebate Level}",{"$f":"IFERROR(MID($O189,FIND(CHAR(160),SUBSTITUTE($O189,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O189,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O189,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($R189,FIND(CHAR(160),SUBSTITUTE($R189,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R189,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R189,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($U189,FIND(CHAR(160),SUBSTITUTE($U189,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U189,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U189,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($V189,FIND(CHAR(160),SUBSTITUTE($V189,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V189,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V189,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($W189,FIND(CHAR(160),SUBSTITUTE($W189,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W189,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W189,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X189,FIND(CHAR(160),SUBSTITUTE($X189,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X189,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X189,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y189,FIND(CHAR(160),SUBSTITUTE($Y189,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y189,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y189,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z189,FIND(CHAR(160),SUBSTITUTE($Z189,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z189,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z189,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA189,FIND(CHAR(160),SUBSTITUTE($AA189,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA189,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA189,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB189,FIND(CHAR(160),SUBSTITUTE($AB189,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB189,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB189,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,3]
["Home Energy Savings Program - Electric","Heat Pump Multi-zone 2 or more zones","HPMULT2T1","2021-07-01","2022-06-30","Per Measure",1364,0,"Calculated","if({HSPF}<10,0,if({Rebate Level}=1,$750.00,$600.00))*{Measure:Quantity}",0,"2021-07-01","2022-06-30","Per Measure",404,null,null,0,null,null,2.1999999999999999E-2,0.311,1.74,0.27,1.07,0.02,0.04,0,null,null,18,1,1,0.38500000000000001,0.52900000000000003,4.8000000000000001E-2,3.9E-2,1,1,1,0.42,0.11,null,"{HSPF}",10,"{Rebate Level}",1,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"404","v":404},0,0,{"$f":"0","v":0},0,0,{"$f":"0.022","v":2.1999999999999999E-2},{"$f":"0.311","v":0.311},{"$f":"1.74","v":1.74},{"$f":"0.27","v":0.27},{"$f":"1.07","v":1.07},{"$f":"0.02","v":0.02},{"$f":"0.04","v":0.04},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL190,BR190,BS190,BT190,BU190,BV190,BW190,BX190,BY190,BZ190,AE190,AH190,AI190,AJ190,AK190,AL190,AM190,AN190,AO190,AP190,CA190,CB190)","v":627.22900693553095},771.35344826277867,37.757960542076162,516.77083610001171,11.302375317807176,183.18450580606168,12.58614425332609,0,0,{"$f":"SUMPRODUCT(CC190:CK190,--(CC190:CK190>0))","v":2160.1842772175924},{"$f":"-SUMPRODUCT(CC190:CK190,--(CC190:CK190<0))","v":0},null,{"$f":"1364","v":1364},null,null,1364,1,1.5837128132093785,1,{"$f":"IF(AS190<10,0,IF(AU190=1,750,600))*AW190","v":750},null,"Electric","y",null,"X=1364","X=if(AS190<10,0,if(AU190=1,$750.00,$600.00))*AW190","X=404",0,0,"X=0",0,0,"X=0.022","X=0.311","X=1.74","X=0.27","X=1.07","X=0.02","X=0.04","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:DT190,$EG190:$IV190),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:DU190,$EG190:$IV190),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:DV190,$EG190:$IV190),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:DW190,$EG190:$IV190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:DX190,$EG190:$IV190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:DY190,$EG190:$IV190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:DZ190,$EG190:$IV190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:EA190,$EG190:$IV190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:EB190,$EG190:$IV190),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG190:$IV190,MATCH(0,COUNTIF($DR190:EC190,$EG190:$IV190),0)),\"\")","v":""},null,null,"","","","","","","","","","","{HSPF}","{Rebate Level}","{Measure:Quantity}","","","","","","","","{HSPF}","{Rebate Level}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 1st Unit Tier 1","HPSING1T1","2021-07-01","2022-06-30","Per Measure",682,0,"Calculated","if({Type of indoor unit}=4 and {HSPF}<10.0,0,if({Type of indoor unit}<>4 and {HSPF}<12.0,0,if({Rebate Level}=1,$500.00,$400.00)))*{Measure:Quantity}",0,"2021-07-01","2022-06-30","Per Measure",291,null,null,0,null,null,3.7999999999999999E-2,0.222,0.84,0.13,0.52,0.01,0.02,0,"2021-07-01","2022-06-30",18,1,1,0.36599999999999999,0.51100000000000001,6.9000000000000006E-2,5.2999999999999999E-2,1,1,1,0.42,0.11,null,"{Type of indoor unit}",1,"{HSPF}",12,"{Rebate Level}",1,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"291","v":291},0,0,{"$f":"0","v":0},0,0,{"$f":"0.038","v":3.7999999999999999E-2},{"$f":"0.222","v":0.222},{"$f":"0.84","v":0.84},{"$f":"0.13","v":0.13},{"$f":"0.52","v":0.52},{"$f":"0.01","v":0.01},{"$f":"0.02","v":0.02},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL191,BR191,BS191,BT191,BU191,BV191,BW191,BX191,BY191,BZ191,AE191,AH191,AI191,AJ191,AK191,AL191,AM191,AN191,AO191,AP191,CA191,CB191)","v":448.50794407170241},647.5023312177691,18.227980951347114,251.1409670766412,5.6511876589035879,88.19994723995562,6.2930721266630449,0,0,{"$f":"SUMPRODUCT(CC191:CK191,--(CC191:CK191>0))","v":1465.523430342982},{"$f":"-SUMPRODUCT(CC191:CK191,--(CC191:CK191<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,2.1488613348137564,1,{"$f":"IF(AND(S191=4,AU191<10),0,IF(AND(AS191<>4,AU191<12),0,IF(AW191=1,500,400)))*AY191","v":500},null,"Electric","y",null,"X=682","X=if(AS191=4 and AU191<10.0,0,if(AS191<>4 and AU191<12.0,0,if(AW191=1,$500.00,$400.00)))*AY191","X=291",0,0,"X=0",0,0,"X=0.038","X=0.222","X=0.84","X=0.13","X=0.52","X=0.01","X=0.02","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:DT191,$EG191:$IV191),0)),\"\")","v":"{Type of indoor unit}"},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:DU191,$EG191:$IV191),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:DV191,$EG191:$IV191),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:DW191,$EG191:$IV191),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:DX191,$EG191:$IV191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:DY191,$EG191:$IV191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:DZ191,$EG191:$IV191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:EA191,$EG191:$IV191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:EB191,$EG191:$IV191),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG191:$IV191,MATCH(0,COUNTIF($DR191:EC191,$EG191:$IV191),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Type of indoor unit}","{HSPF}","{Type of indoor unit}","{HSPF}","{Rebate Level}","{Measure:Quantity}","","","","","{Type of indoor unit}","{HSPF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 1st Unit Tier 2","HPSING1T2","2021-07-01","2022-06-30","Per Measure",1696.48,0,"Calculated","if({HSPF}<12.5,0,if({Rebate Level}=1,$1000.00,$800.00))*{Measure:Quantity}",0,"2021-07-01","2022-06-30","Per Measure",-2992,null,null,0,null,null,-0.66200000000000003,6.5000000000000002E-2,38.369999999999997,5.93,23.72,0.35,0.7,0,"2021-07-01","2022-06-30",18,1,1,0.378,0.52900000000000003,4.9000000000000002E-2,4.3999999999999997E-2,1,1,1,0.42,0.11,null,"{HSPF}",12.5,"{Rebate Level}",1,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"-2992","v":-2992},0,0,{"$f":"0","v":0},0,0,{"$f":"-0.662","v":-0.66200000000000003},{"$f":"0.065","v":6.5000000000000002E-2},{"$f":"38.37","v":38.369999999999997},{"$f":"5.93","v":5.93},{"$f":"23.72","v":23.72},{"$f":"0.35","v":0.35},{"$f":"0.7","v":0.7},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL192,BR192,BS192,BT192,BU192,BV192,BW192,BX192,BY192,BZ192,AE192,AH192,AI192,AJ192,AK192,AL192,AM192,AN192,AO192,AP192,CA192,CB192)","v":-4636.7431126149195},-2735.5887080643324,832.62812988474832,11455.891805880632,197.7915680616255,4023.2745164072048,220.25752443320656,0,0,{"$f":"SUMPRODUCT(CC192:CK192,--(CC192:CK192>0))","v":16729.843544667419},{"$f":"-SUMPRODUCT(CC192:CK192,--(CC192:CK192<0))","v":7372.3318206792519},null,{"$f":"1696.48","v":1696.48},null,null,9068.8118206792515,1,1.8447668642234942,1,{"$f":"IF(AS192<12.5,0,IF(AU192=1,1000,800))*AW192","v":1000},null,"Electric","y",null,"X=1696.48","X=if(AS192<12.5,0,if(AU192=1,$1000.00,$800.00))*AW192","X=-2992",0,0,"X=0",0,0,"X=-0.662","X=0.065","X=38.37","X=5.93","X=23.72","X=0.35","X=0.7","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:DT192,$EG192:$IV192),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:DU192,$EG192:$IV192),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:DV192,$EG192:$IV192),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:DW192,$EG192:$IV192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:DX192,$EG192:$IV192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:DY192,$EG192:$IV192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:DZ192,$EG192:$IV192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:EA192,$EG192:$IV192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:EB192,$EG192:$IV192),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG192:$IV192,MATCH(0,COUNTIF($DR192:EC192,$EG192:$IV192),0)),\"\")","v":""},null,null,"","","","","","","","","","","{HSPF}","{Rebate Level}","{Measure:Quantity}","","","","","","","","{HSPF}","{Rebate Level}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 2nd Unit Tier 1","HPSING2T1","2021-07-01","2022-06-30","Per Measure",682,0,"Calculated","if({Type of indoor unit}=4 and {HSPF}<10.0,0,if({Type of indoor unit}<>4 and {HSPF}<12.0,0,if({Rebate Level}=1,$250.00,$200.00)))*{Measure:Quantity}",0,"2021-07-01","2022-06-30","Per Measure",113,null,null,0,null,null,-1.6E-2,8.8999999999999996E-2,0.9,0.14000000000000001,0.55000000000000004,0.01,0.02,0,"2021-07-01","2022-06-30",18,1,1,0.38500000000000001,0.52900000000000003,4.8000000000000001E-2,3.9E-2,1,1,1,0.42,0.11,null,"{Type of indoor unit}",1,"{HSPF}",12,"{Rebate Level}",1,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"113","v":113},0,0,{"$f":"0","v":0},0,0,{"$f":"-0.016","v":-1.6E-2},{"$f":"0.089","v":8.8999999999999996E-2},{"$f":"0.9","v":0.9},{"$f":"0.14","v":0.14000000000000001},{"$f":"0.55","v":0.55000000000000004},{"$f":"0.01","v":0.01},{"$f":"0.02","v":0.02},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL193,BR193,BS193,BT193,BU193,BV193,BW193,BX193,BY193,BZ193,AE193,AH193,AI193,AJ193,AK193,AL193,AM193,AN193,AO193,AP193,CA193,CB193)","v":175.4378162963242},123.85111704500952,19.529979590729049,265.62986902337053,5.6511876589035879,94.984558566106045,6.2930721266630449,0,0,{"$f":"SUMPRODUCT(CC193:CK193,--(CC193:CK193>0))","v":691.37760030710592},{"$f":"-SUMPRODUCT(CC193:CK193,--(CC193:CK193<0))","v":0},null,{"$f":"682","v":682},null,null,682,1,1.0137501470778678,1,{"$f":"IF(AND(AS193=4,AU193<10),0,IF(AND(AS193<>4,AU193<12),0,IF(AW193=1,250,200)))*AY193","v":250},null,"Electric","y",null,"X=682","X=if(AS193=4 and AU193<10.0,0,if(AS193<>4 and AU193<12.0,0,if(AW193=1,$250.00,$200.00)))*AY193","X=113",0,0,"X=0",0,0,"X=-0.016","X=0.089","X=0.9","X=0.14","X=0.55","X=0.01","X=0.02","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:DT193,$EG193:$IV193),0)),\"\")","v":"{Type of indoor unit}"},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:DU193,$EG193:$IV193),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:DV193,$EG193:$IV193),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:DW193,$EG193:$IV193),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:DX193,$EG193:$IV193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:DY193,$EG193:$IV193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:DZ193,$EG193:$IV193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:EA193,$EG193:$IV193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:EB193,$EG193:$IV193),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG193:$IV193,MATCH(0,COUNTIF($DR193:EC193,$EG193:$IV193),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Type of indoor unit}","{HSPF}","{Type of indoor unit}","{HSPF}","{Rebate Level}","{Measure:Quantity}","","","","","{Type of indoor unit}","{HSPF}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4]
["Home Energy Savings Program - Electric","Heat Pump Single Zone 2nd Unit Tier 2","HPSING2T2","2021-07-01","2022-06-30","Per Measure",1471.04,0,"Calculated","if({HSPF}<12.5,0,if({Rebate Level}=1,$500.00,$400.00))*{Measure:Quantity}",0,"2021-07-01","2022-06-30","Per Measure",-485,null,null,0,null,null,-0.16,7.0000000000000007E-2,8.9,1.38,5.5,0.08,0.16,0,"2021-07-01","2022-06-30",18,1,1,0.39200000000000002,0.54,3.5999999999999997E-2,3.2000000000000001E-2,1,1,1,0.42,0.11,null,"{HSPF}",12.5,"{Rebate Level}",1,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"-485","v":-485},0,0,{"$f":"0","v":0},0,0,{"$f":"-0.16","v":-0.16},{"$f":"0.07","v":7.0000000000000007E-2},{"$f":"8.9","v":8.9},{"$f":"1.38","v":1.38},{"$f":"5.5","v":5.5},{"$f":"0.08","v":0.08},{"$f":"0.16","v":0.16},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL194,BR194,BS194,BT194,BU194,BV194,BW194,BX194,BY194,BZ194,AE194,AH194,AI194,AJ194,AK194,AL194,AM194,AN194,AO194,AP194,CA194,CB194)","v":-754.3982228584731},-543.20665370618201,193.12979817498734,2656.2986902337047,45.209501271228703,936.27636300875952,50.34457701330436,0,0,{"$f":"SUMPRODUCT(CC194:CK194,--(CC194:CK194>0))","v":3881.2589297019845},{"$f":"-SUMPRODUCT(CC194:CK194,--(CC194:CK194<0))","v":1297.6048765646551},null,{"$f":"1471.04","v":1471.04},null,null,2768.6448765646551,1,1.4018623199223244,1,{"$f":"IF(AS194<12.5,0,IF(AU194=1,500,400))*AW194","v":500},null,"Electric","y",null,"X=1471.04","X=if(AS194<12.5,0,if(AU194=1,$500.00,$400.00))*AW194","X=-485",0,0,"X=0",0,0,"X=-0.16","X=0.07","X=8.9","X=1.38","X=5.5","X=0.08","X=0.16","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:DT194,$EG194:$IV194),0)),\"\")","v":"{HSPF}"},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:DU194,$EG194:$IV194),0)),\"\")","v":"{Rebate Level}"},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:DV194,$EG194:$IV194),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:DW194,$EG194:$IV194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:DX194,$EG194:$IV194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:DY194,$EG194:$IV194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:DZ194,$EG194:$IV194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:EA194,$EG194:$IV194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:EB194,$EG194:$IV194),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG194:$IV194,MATCH(0,COUNTIF($DR194:EC194,$EG194:$IV194),0)),\"\")","v":""},null,null,"","","","","","","","","","","{HSPF}","{Rebate Level}","{Measure:Quantity}","","","","","","","","{HSPF}","{Rebate Level}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,3]
["Home Energy Savings Program - Other Fuels","Air Sealing","AA","2021-07-01","2022-06-30","Per Measure",848,0,"Calculated","$400.00*{Measure:Quantity}",400,"2020-04-02","2022-06-30","Calculated","if({Primary heating type}=6,1514,if({Primary heating type}=0,67,10))",null,null,"if({Primary heating type}=6,0.026,if({Primary heating type}=0,0.026,0.026))",null,null,"if({Primary heating type}=6,0.331,if({Primary heating type}=0,0.013,0))","if({Primary heating type}=6,0.026,if({Primary heating type}=0,0.026,0.026))","if({Primary heating type}=1,6.184,if({Primary heating type}=0,0.557,0))*10","if({Primary heating type}=2,6.184,if({Primary heating type} = 0,0.810,0))","if({Primary heating type}=3,6.184,if({Primary heating type} = 0,4.230,0))","if({Primary heating type}=4,6.184,if({Primary heating type} = 0,0.087,0))","if({Primary heating type}=5,6.184,if({Primary heating type} = 0,0.266,0))",0,"2020-04-02","2022-06-30",15,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,"{Measure:Quantity}",1,"{Primary heating type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AU195=6,1514,IF(AU195=0,67,10))","v":67},0,0,{"$f":"IF(AU195=6,0.026,IF(AU195=0,0.026,0.026))","v":2.5999999999999999E-2},0,0,{"$f":"IF(AU195=6,0.331,IF(AU195=0,0.013,0))","v":1.2999999999999999E-2},{"$f":"IF(AU195=6,0.026,IF(AU195=0,0.026,0.026))","v":2.5999999999999999E-2},{"$f":"IF(AU195=1,6.184,IF(AU195=0,0.557,0))*10","v":5.57},{"$f":"IF(AU195=2,6.184,IF(AU195 = 0,0.81,0))","v":0.81},{"$f":"IF(AU195=3,6.184,IF(AU195 = 0,4.23,0))","v":4.2300000000000004},{"$f":"IF(AU195=4,6.184,IF(AU195 = 0,0.087,0))","v":8.6999999999999994E-2},{"$f":"IF(AU195=5,6.184,IF(AU195 = 0,0.266,0))","v":0.26600000000000001},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL195,BR195,BS195,BT195,BU195,BV195,BW195,BX195,BY195,BZ195,AE195,AH195,AI195,AJ195,AK195,AL195,AM195,AN195,AO195,AP195,CA195,CB195)","v":75.929107740942911},97.705338444084532,107.59265099953653,1785.8281880788381,42.834742720011569,478.22961677291227,71.603182261765852,0,0,{"$f":"SUMPRODUCT(CC195:CK195,--(CC195:CK195>0))","v":2659.7228270180922},{"$f":"-SUMPRODUCT(CC195:CK195,--(CC195:CK195<0))","v":0},null,{"$f":"848","v":848},null,null,848,1,3.1364655978986935,1,{"$f":"400*AS195","v":400},null,"RGGI","y",null,"X=848","X=$400.00*AS195","X=if(AU195=6,1514,if(AU195=0,67,10))",0,0,"X=if(AU195=6,0.026,if(AU195=0,0.026,0.026))",0,0,"X=if(AU195=6,0.331,if(AU195=0,0.013,0))","X=if(AU195=6,0.026,if(AU195=0,0.026,0.026))","X=if(AU195=1,6.184,if(AU195=0,0.557,0))*10","X=if(AU195=2,6.184,if(AU195 = 0,0.810,0))","X=if(AU195=3,6.184,if(AU195 = 0,4.230,0))","X=if(AU195=4,6.184,if(AU195 = 0,0.087,0))","X=if(AU195=5,6.184,if(AU195 = 0,0.266,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:DT195,$EG195:$IV195),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:DU195,$EG195:$IV195),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:DV195,$EG195:$IV195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:DW195,$EG195:$IV195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:DX195,$EG195:$IV195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:DY195,$EG195:$IV195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:DZ195,$EG195:$IV195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:EA195,$EG195:$IV195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:EB195,$EG195:$IV195),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG195:$IV195,MATCH(0,COUNTIF($DR195:EC195,$EG195:$IV195),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,2]
["Home Energy Savings Program - Other Fuels","Pellet Boiler","APB","2021-07-01","2022-06-30","Per Measure",12942,0,"Calculated","if({Cost}/3>6000,6000,Round({Cost}/3,2))*{Measure:Quantity}",0,"2020-04-02","2022-06-30","Per Measure",0,null,null,0,null,null,0,0,0,37.024000000000001,36.143000000000001,0,-67.016999999999996,0,"2020-04-02","2022-06-30",25,0,0,0,0,0,0,1,1,1,0.35,0.06,null,"{Cost}",16000,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"0","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"37.024","v":37.024000000000001},{"$f":"36.143","v":36.143000000000001},{"$f":"0","v":0},{"$f":"-67.017","v":-67.016999999999996},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL196,BR196,BS196,BT196,BU196,BV196,BW196,BX196,BY196,BZ196,AE196,AH196,AI196,AJ196,AK196,AL196,AM196,AN196,AO196,AP196,CA196,CB196)","v":0},0,0,21840.81971868829,0,31692.759342554244,-27487.396706853146,0,0,{"$f":"SUMPRODUCT(CC196:CK196,--(CC196:CK196>0))","v":53533.579061242533},{"$f":"-SUMPRODUCT(CC196:CK196,--(CC196:CK196<0))","v":27487.396706853146},null,{"$f":"12942","v":12942},null,null,40429.396706853149,1,1.3241251025684513,1,{"$f":"IF(AS196/3>6000,6000,ROUND(AS196/3,2))*AU196","v":5333.33},null,"RGGI","y",null,"X=12942","X=if(AS196/3>6000,6000,Round(AS196/3,2))*AU196","X=0",0,0,"X=0",0,0,"X=0","X=0","X=0","X=37.024","X=36.143","X=0","X=-67.017","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:DT196,$EG196:$IV196),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:DU196,$EG196:$IV196),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:DV196,$EG196:$IV196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:DW196,$EG196:$IV196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:DX196,$EG196:$IV196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:DY196,$EG196:$IV196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:DZ196,$EG196:$IV196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:EA196,$EG196:$IV196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:EB196,$EG196:$IV196),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG196:$IV196,MATCH(0,COUNTIF($DR196:EC196,$EG196:$IV196),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Home Energy Savings Program - Other Fuels","Attic Insulation","BA","2021-07-01","2022-06-30","Per Measure",4087,0,"Calculated","if({Cost}*.3>1000,1000,Round({Cost}*.3,2))*{Measure:Quantity}",0,"2020-04-02","2022-06-30","Calculated","if({Primary heating type}=6,3101,if({Primary heating type}=0,117,20))",null,null,"if({Primary heating type}=6,0.053,if({Primary heating type}=0,0.053,0.053))",null,null,"if({Primary heating type}=6,0.678,if({Primary heating type}=0,0.026,0))","if({Primary heating type}=6,0.053,if({Primary heating type}=0,0.053,0.053))","if({Primary heating type}=1,12.663,if({Primary heating type}=0,1.140,0))*10","if({Primary heating type}=2,12.663,if({Primary heating type}=0,1.659,0))","if({Primary heating type}=3,12.663,if({Primary heating type} = 0,8.661,0))","if({Primary heating type}=4,12.663,if({Primary heating type} = 0,0.177,0))","if({Primary heating type}=5,12.663,if({Primary heating type} = 0,0.545,0))",0,"2020-04-02","2022-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,"{Cost}",4087,"{Measure:Quantity}",1,"{Primary heating type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW197=6,3101,IF(AW197=0,117,20))","v":117},0,0,{"$f":"IF(AW197=6,0.053,IF(AW197=0,0.053,0.053))","v":5.2999999999999999E-2},0,0,{"$f":"IF(AW197=6,0.678,IF(AW197=0,0.026,0))","v":2.5999999999999999E-2},{"$f":"IF(AW197=6,0.053,IF(AW197=0,0.053,0.053))","v":5.2999999999999999E-2},{"$f":"IF(AW197=1,12.663,IF(AW197=0,1.14,0))*10","v":11.399999999999999},{"$f":"IF(AW197=2,12.663,IF(AW197=0,1.659,0))","v":1.659},{"$f":"IF(AW197=3,12.663,IF(AW197 = 0,8.661,0))","v":8.6609999999999996},{"$f":"IF(AW197=4,12.663,IF(AW197 = 0,0.177,0))","v":0.17699999999999999},{"$f":"IF(AW197=5,12.663,IF(AW197 = 0,0.545,0))","v":0.54500000000000004},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL197,BR197,BS197,BT197,BU197,BV197,BW197,BX197,BY197,BZ197,AE197,AH197,AI197,AJ197,AK197,AL197,AM197,AN197,AO197,AP197,CA197,CB197)","v":188.59002111287543},291.66701123714216,298.54740452110451,5233.7476021237653,125.96974544436941,1420.1136492355638,223.53479274266186,0,0,{"$f":"SUMPRODUCT(CC197:CK197,--(CC197:CK197>0))","v":7782.1702264174819},{"$f":"-SUMPRODUCT(CC197:CK197,--(CC197:CK197<0))","v":0},null,{"$f":"4087","v":4087},null,null,4087,1,1.904127777444943,1,{"$f":"IF(AS197*0.3>1000,1000,ROUND(AS197*0.3,2))*AU197","v":1000},null,"RGGI","y",null,"X=4087","X=if(AS197*.3>1000,1000,Round(AS197*.3,2))*AU197","X=if(AW197=6,3101,if(AW197=0,117,20))",0,0,"X=if(AW197=6,0.053,if(AW197=0,0.053,0.053))",0,0,"X=if(AW197=6,0.678,if(AW197=0,0.026,0))","X=if(AW197=6,0.053,if(AW197=0,0.053,0.053))","X=if(AW197=1,12.663,if(AW197=0,1.140,0))*10","X=if(AW197=2,12.663,if(AW197=0,1.659,0))","X=if(AW197=3,12.663,if(AW197 = 0,8.661,0))","X=if(AW197=4,12.663,if(AW197 = 0,0.177,0))","X=if(AW197=5,12.663,if(AW197 = 0,0.545,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:DT197,$EG197:$IV197),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:DU197,$EG197:$IV197),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:DV197,$EG197:$IV197),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:DW197,$EG197:$IV197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:DX197,$EG197:$IV197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:DY197,$EG197:$IV197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:DZ197,$EG197:$IV197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:EA197,$EG197:$IV197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:EB197,$EG197:$IV197),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG197:$IV197,MATCH(0,COUNTIF($DR197:EC197,$EG197:$IV197),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Home Energy Savings Program - Other Fuels","Basement Insulation","BB","2021-07-01","2022-06-30","Per Measure",3763,0,"Calculated","if({Cost}*.3>1000,1000,Round({Cost}*.3,2))*{Measure:Quantity}",0,"2020-04-02","2022-06-30","Calculated","if({Primary heating type}=6,2672,if({Primary heating type}=0,102,0))",null,null,0,null,null,"if({Primary heating type}=6,0.663,if({Primary heating type}=0,0.025,0))",0,"if({Primary heating type}=1,10.986,if({Primary heating type}=0,0.989,0))*10","if({Primary heating type}=2,10.986,if({Primary heating type} = 0,1.439,0))","if({Primary heating type}=3,10.986,if({Primary heating type} = 0,7.514,0))","if({Primary heating type}=4,10.986,if({Primary heating type} = 0,0.154,0))","if({Primary heating type}=5,10.986,if({Primary heating type} = 0,0.472,0))",0,"2020-04-02","2022-06-30",25,1,0,0,0,0,0,1,1,1,0.3,2.9000000000000001E-2,null,"{Cost}",3763,"{Measure:Quantity}",1,"{Primary heating type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW198=6,2672,IF(AW198=0,102,0))","v":102},0,0,{"$f":"0","v":0},0,0,{"$f":"IF(AW198=6,0.663,IF(AW198=0,0.025,0))","v":2.5000000000000001E-2},{"$f":"0","v":0},{"$f":"IF(AW198=1,10.986,IF(AW198=0,0.989,0))*10","v":9.89},{"$f":"IF(AW198=2,10.986,IF(AW198 = 0,1.439,0))","v":1.4390000000000001},{"$f":"IF(AW198=3,10.986,IF(AW198 = 0,7.514,0))","v":7.5140000000000002},{"$f":"IF(AW198=4,10.986,IF(AW198 = 0,0.154,0))","v":0.154},{"$f":"IF(AW198=5,10.986,IF(AW198 = 0,0.472,0))","v":0.47199999999999998},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL198,BR198,BS198,BT198,BU198,BV198,BW198,BX198,BY198,BZ198,AE198,AH198,AI198,AJ198,AK198,AL198,AM198,AN198,AO198,AP198,CA198,CB198)","v":0},138.88905297006767,259.002967606467,4540.6280432234134,109.60079547137224,1231.7923696503769,193.59343518263555,0,0,{"$f":"SUMPRODUCT(CC198:CK198,--(CC198:CK198>0))","v":6473.5066641043322},{"$f":"-SUMPRODUCT(CC198:CK198,--(CC198:CK198<0))","v":0},null,{"$f":"3763","v":3763},null,null,3763,1,1.7203047207292936,1,{"$f":"IF(AS198*0.3>1000,1000,ROUND(AS198*0.3,2))*AU198","v":1000},null,"RGGI","y",null,"X=3763","X=if(AS198*.3>1000,1000,Round(AS198*.3,2))*AU198","X=if(AW198=6,2672,if(AW198=0,102,0))",0,0,"X=0",0,0,"X=if(AW198=6,0.663,if(AW198=0,0.025,0))","X=0","X=if(AW198=1,10.986,if(AW198=0,0.989,0))*10","X=if(AW198=2,10.986,if(AW198 = 0,1.439,0))","X=if(AW198=3,10.986,if(AW198 = 0,7.514,0))","X=if(AW198=4,10.986,if(AW198 = 0,0.154,0))","X=if(AW198=5,10.986,if(AW198 = 0,0.472,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:DT198,$EG198:$IV198),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:DU198,$EG198:$IV198),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:DV198,$EG198:$IV198),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:DW198,$EG198:$IV198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:DX198,$EG198:$IV198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:DY198,$EG198:$IV198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:DZ198,$EG198:$IV198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:EA198,$EG198:$IV198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:EB198,$EG198:$IV198),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG198:$IV198,MATCH(0,COUNTIF($DR198:EC198,$EG198:$IV198),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Home Energy Savings Program - Other Fuels","Wall Insulation","BW","2021-07-01","2022-06-30","Per Measure",3752,0,"Calculated","if({Cost}*.3>1000,1000,Round({Cost}*.3,2))*{Measure:Quantity}",0,"2020-04-02","2022-06-30","Calculated","if({Primary heating type}=6,4879,if({Primary heating type}=0,216,32))",null,null,"if({Primary heating type}=6,0.068,if({Primary heating type}=0,0.068,0.068))",null,null,"if({Primary heating type}=6,1.202,if({Primary heating type}=0,0.046,0))","if({Primary heating type}=6,0.068,if({Primary heating type}=0,0.068,0.068))","if({Primary heating type}=1,20.034,if({Primary heating type}=0,1.793,0))*10","if({Primary heating type}=2,20.034,if({Primary heating type} = 0,2.610,0))","if({Primary heating type}=3,20.034,if({Primary heating type} = 0,13.628,0))","if({Primary heating type}=4,20.034,if({Primary heating type} = 0,0.279,0))","if({Primary heating type}=5,20.034,if({Primary heating type} = 0,0.857,0))",0,"2020-04-02","2022-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0.3,2.9000000000000001E-2,null,"{Cost}",3752,"{Measure:Quantity}",1,"{Primary heating type}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW199=6,4879,IF(AW199=0,216,32))","v":216},0,0,{"$f":"IF(AW199=6,0.068,IF(AW199=0,0.068,0.068))","v":6.8000000000000005E-2},0,0,{"$f":"IF(AW199=6,1.202,IF(AW199=0,0.046,0))","v":4.5999999999999999E-2},{"$f":"IF(AW199=6,0.068,IF(AW199=0,0.068,0.068))","v":6.8000000000000005E-2},{"$f":"IF(AW199=1,20.034,IF(AW199=0,1.793,0))*10","v":17.93},{"$f":"IF(AW199=2,20.034,IF(AW199 = 0,2.61,0))","v":2.61},{"$f":"IF(AW199=3,20.034,IF(AW199 = 0,13.628,0))","v":13.628},{"$f":"IF(AW199=4,20.034,IF(AW199 = 0,0.279,0))","v":0.27900000000000003},{"$f":"IF(AW199=5,20.034,IF(AW199 = 0,0.857,0))","v":0.85699999999999998},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL199,BR199,BS199,BT199,BU199,BV199,BW199,BX199,BY199,BZ199,AE199,AH199,AI199,AJ199,AK199,AL199,AM199,AN199,AO199,AP199,CA199,CB199)","v":348.16619282377002},444.44496950421671,469.55745290029853,8235.2513938047196,198.56248010722632,2234.1751805333447,351.50333464304805,0,0,{"$f":"SUMPRODUCT(CC199:CK199,--(CC199:CK199>0))","v":12281.661004316624},{"$f":"-SUMPRODUCT(CC199:CK199,--(CC199:CK199<0))","v":0},null,{"$f":"3752","v":3752},null,null,3752,1,3.2733638071206355,1,{"$f":"IF(AS199*0.3>1000,1000,ROUND(AS199*0.3,2))*AU199","v":1000},null,"RGGI","y",null,"X=3752","X=if(AS199*.3>1000,1000,Round(AS199*.3,2))*AU199","X=if(AW199=6,4879,if(AW199=0,216,32))",0,0,"X=if(AW199=6,0.068,if(AW199=0,0.068,0.068))",0,0,"X=if(AW199=6,1.202,if(AW199=0,0.046,0))","X=if(AW199=6,0.068,if(AW199=0,0.068,0.068))","X=if(AW199=1,20.034,if(AW199=0,1.793,0))*10","X=if(AW199=2,20.034,if(AW199 = 0,2.610,0))","X=if(AW199=3,20.034,if(AW199 = 0,13.628,0))","X=if(AW199=4,20.034,if(AW199 = 0,0.279,0))","X=if(AW199=5,20.034,if(AW199 = 0,0.857,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:DT199,$EG199:$IV199),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:DU199,$EG199:$IV199),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:DV199,$EG199:$IV199),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:DW199,$EG199:$IV199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:DX199,$EG199:$IV199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:DY199,$EG199:$IV199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:DZ199,$EG199:$IV199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:EA199,$EG199:$IV199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:EB199,$EG199:$IV199),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG199:$IV199,MATCH(0,COUNTIF($DR199:EC199,$EG199:$IV199),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G199,FIND(CHAR(160),SUBSTITUTE($G199,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G199,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G199,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J199,FIND(CHAR(160),SUBSTITUTE($J199,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J199,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J199,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Cost}"},"{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}",{"$f":"IFERROR(MID($O199,FIND(CHAR(160),SUBSTITUTE($O199,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O199,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O199,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($R199,FIND(CHAR(160),SUBSTITUTE($R199,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R199,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R199,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($U199,FIND(CHAR(160),SUBSTITUTE($U199,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U199,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U199,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($V199,FIND(CHAR(160),SUBSTITUTE($V199,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V199,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V199,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($W199,FIND(CHAR(160),SUBSTITUTE($W199,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W199,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W199,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($X199,FIND(CHAR(160),SUBSTITUTE($X199,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X199,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X199,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($Y199,FIND(CHAR(160),SUBSTITUTE($Y199,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y199,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y199,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($Z199,FIND(CHAR(160),SUBSTITUTE($Z199,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z199,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z199,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($AA199,FIND(CHAR(160),SUBSTITUTE($AA199,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA199,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA199,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Primary heating type}","{Primary heating type}",{"$f":"IFERROR(MID($AB199,FIND(CHAR(160),SUBSTITUTE($AB199,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB199,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB199,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,3]
["Home Energy Savings Program - Other Fuels","Geothermal Heat Pump","GHP","2021-07-01","2022-06-30","Per Measure",31000,0,"Calculated","if({Cost}/3>3000,3000,Round({Cost}/3,2))*{Measure:Quantity}",0,"2020-04-02","2022-06-30","Per Measure",-6588,null,null,-2.573,null,null,-2.048,-1.4999999999999999E-2,0,0,109.524,0,0,0,"2020-04-02","2022-06-30",25,0.79600000000000004,0.10199999999999999,0.38500000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.35,0.06,null,"{Cost}",31000,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$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},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL200,BR200,BS200,BT200,BU200,BV200,BW200,BX200,BY200,BZ200,AE200,AH200,AI200,AJ200,AK200,AL200,AM200,AN200,AO200,AP200,CA200,CB200)","v":-12746.356135379181},-11419.457935198967,0,66184.155683524252,0,0,0,0,0,{"$f":"SUMPRODUCT(CC200:CK200,--(CC200:CK200>0))","v":66184.155683524252},{"$f":"-SUMPRODUCT(CC200:CK200,--(CC200:CK200<0))","v":24165.814070578148},null,{"$f":"31000","v":31000},null,null,55165.814070578148,1,1.1997313335909343,1,{"$f":"IF(AS200/3>3000,3000,ROUND(AS200/3,2))*AU200","v":3000},null,"RGGI","y",null,"X=31000","X=if(AS200/3>3000,3000,Round(AS200/3,2))*AU200","X=-6588",0,0,"X=-2.573",0,0,"X=-2.048","X=-0.015","X=0","X=0","X=109.524","X=0","X=0","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:DT200,$EG200:$IV200),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:DU200,$EG200:$IV200),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:DV200,$EG200:$IV200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:DW200,$EG200:$IV200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:DX200,$EG200:$IV200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:DY200,$EG200:$IV200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:DZ200,$EG200:$IV200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:EA200,$EG200:$IV200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:EB200,$EG200:$IV200),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG200:$IV200,MATCH(0,COUNTIF($DR200:EC200,$EG200:$IV200),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,2]
["Home Energy Savings Program Commercial - Other","Pellet Boiler","APB","2021-07-01","2022-06-30","Per Measure",12942,0,"Calculated","if({Cost}/3>6000,6000,Round({Cost}/3,2))*{Measure:Quantity}",0,"2020-04-02","2022-06-30","Per Measure",0,null,null,0,null,null,0,0,0,37.024000000000001,36.143000000000001,0,-67.016999999999996,0,"2020-04-02","2022-06-30",25,0,0,0,0,0,0,1,1,1,0.35,0.06,null,"{Cost}",16000,"{Measure:Quantity}",1,"",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":"37.024","v":37.024000000000001},{"$f":"36.143","v":36.143000000000001},{"$f":"0","v":0},{"$f":"-67.017","v":-67.016999999999996},{"$f":"0","v":0},null,"Res","RGGI DR",{"$f":"Benefits(BL201,BR201,BS201,BT201,BU201,BV201,BW201,BX201,BY201,BZ201,AE201,AH201,AI201,AJ201,AK201,AL201,AM201,AN201,AO201,AP201,CA201,CB201)","v":0},0,0,21840.81971868829,0,31692.759342554244,-27487.396706853146,0,0,{"$f":"SUMPRODUCT(CC201:CK201,--(CC201:CK201>0))","v":53533.579061242533},{"$f":"-SUMPRODUCT(CC201:CK201,--(CC201:CK201<0))","v":27487.396706853146},null,{"$f":"12942","v":12942},null,null,{"$f":"CM201+CO201","v":40429.396706853149},{"$f":"IF(NetOrGross=\"Net\",(1-AO201+AP201),1)","v":1},1.3241251025684513,1,{"$f":"IF(AS201/3>6000,6000,ROUND(AS201/3,2))*AU201","v":5333.33},null,"RGGI","y",null,{"$f":"IF(F201=\"Manual Entry\",\"Manual\",IF(G201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(G201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201))))","v":"X=12942"},{"$f":"IF(I201=\"Manual Entry\",\"Manual\",IF(J201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(J201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201))))","v":"X=if(AS201/3>6000,6000,Round(AS201/3,2))*AU201"},{"$f":"IF(O201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(O201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=0"},{"$f":"IF(P201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(P201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":0},{"$f":"IF(Q201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Q201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":0},{"$f":"IF(R201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(R201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=0"},{"$f":"IF(S201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(S201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":0},{"$f":"IF(T201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(T201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":0},{"$f":"IF(U201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(U201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=0"},{"$f":"IF(V201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(V201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=0"},{"$f":"IF(W201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(W201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=0"},{"$f":"IF(X201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(X201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=37.024"},{"$f":"IF(Y201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Y201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=36.143"},{"$f":"IF(Z201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(Z201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=0"},{"$f":"IF(AA201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AA201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=-67.017"},{"$f":"IF(AB201=\"\",0,\"X=\"&SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(AB201,$ED201,$ED$2&ROW($ED201)),$EC201,$EC$2&ROW($EC201)),$EB201,$EB$2&ROW($EB201)),$EA201,$EA$2&ROW($EA201)),$DZ201,$DZ$2&ROW($DZ201)),$DY201,$DY$2&ROW($DY201)),$DX201,$DX$2&ROW($DX201)),$DW201,$DW$2&ROW($DW201)),$DV201,$DV$2&ROW($DV201)),$DU201,$DU$2&ROW($DU201)),$DT201,$DT$2&ROW($DT201)),$DS201,$DS$2&ROW($DS201)))","v":"X=0"},null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:DT201,$EG201:$IV201),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:DU201,$EG201:$IV201),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:DV201,$EG201:$IV201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:DW201,$EG201:$IV201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:DX201,$EG201:$IV201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:DY201,$EG201:$IV201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:DZ201,$EG201:$IV201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:EA201,$EG201:$IV201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:EB201,$EG201:$IV201),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG201:$IV201,MATCH(0,COUNTIF($DR201:EC201,$EG201:$IV201),0)),\"\")","v":""},null,null,"","","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"10-COUNTIF(DU201:ED201,\"\")","v":2}]
["Low Income - NECEC Funds","Heat Pump Water Heater Direct Install","LIHPWH","2021-07-01","2022-06-30","Calculated","2300*{Measure:Quantity}+{Bulb Qty Installed}*5+{Kitchen Aerator Qty Installed}*25+{Bathroom Aerator Qty Installed}*10+{Showerhead Qty Installed}*35",0,"Calculated","2300*{Measure:Quantity}+{Bulb Qty Installed}*5+{Kitchen Aerator Qty Installed}*25+{Bathroom Aerator Qty Installed}*10+{Showerhead Qty Installed}*35",0,"2021-07-01","2022-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*-946)",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*-0.119)",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*-0.119)","if({Measure:Quantity}=0,0,{Measure:Quantity}*-0.103)",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*20.37)",null,null,null,"2021-07-01","2022-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0,0,null,"{Measure:Quantity}",1,"{Bulb Qty Installed}",9.5,"{Kitchen Aerator Qty Installed}",0.5,"{Bathroom Aerator Qty Installed}",0.5,"{Showerhead Qty Installed}",0.5,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",1,{"$f":"IF(AS202=0,0,AS202*-946)","v":-946},0,0,{"$f":"IF(AS202=0,0,AS202*-0.119)","v":-0.11899999999999999},0,0,{"$f":"IF(AS202=0,0,AS202*-0.119)","v":-0.11899999999999999},{"$f":"IF(AS202=0,0,AS202*-0.103)","v":-0.10299999999999999},0,0,{"$f":"IF(AS202=0,0,AS202*20.37)","v":20.37},0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL202,BR202,BS202,BT202,BU202,BV202,BW202,BX202,BY202,BZ202,AE202,AH202,AI202,AJ202,AK202,AL202,AM202,AN202,AO202,AP202,CA202,CB202)","v":-1116.8754380338346},-569.53957714620515,0,7698.2538338673075,0,0,0,0,0,{"$f":"SUMPRODUCT(CC202:CK202,--(CC202:CK202>0))","v":7698.2538338673075},{"$f":"-SUMPRODUCT(CC202:CK202,--(CC202:CK202<0))","v":1686.4150151800397},null,{"$f":"2300*AS202+AU202*5+AW202*25+AY202*10+BA202*35","v":2382.5},null,null,4068.9150151800395,1,1.8919672210275147,1,{"$f":"2300*AS202+AU202*5+AW202*25+AY202*10+BA202*35","v":2382.5},null,"Electric","y",{"$f":"CL202-CR202","v":3629.338818687268},"X=2300*AS202+AU202*5+AW202*25+AY202*10+BA202*35","X=2300*AS202+AU202*5+AW202*25+AY202*10+BA202*35","X=if(AS202=0,0,AS202*-946)",0,0,"X=if(AS202=0,0,AS202*-0.119)",0,0,"X=if(AS202=0,0,AS202*-0.119)","X=if(AS202=0,0,AS202*-0.103)",0,0,"X=if(AS202=0,0,AS202*20.37)",0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:DT202,$EG202:$IV202),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:DU202,$EG202:$IV202),0)),\"\")","v":"{Bulb Qty Installed}"},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:DV202,$EG202:$IV202),0)),\"\")","v":"{Kitchen Aerator Qty Installed}"},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:DW202,$EG202:$IV202),0)),\"\")","v":"{Bathroom Aerator Qty Installed}"},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:DX202,$EG202:$IV202),0)),\"\")","v":"{Showerhead Qty Installed}"},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:DY202,$EG202:$IV202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:DZ202,$EG202:$IV202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:EA202,$EG202:$IV202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:EB202,$EG202:$IV202),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG202:$IV202,MATCH(0,COUNTIF($DR202:EC202,$EG202:$IV202),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Bulb Qty Installed}","{Kitchen Aerator Qty Installed}","{Bathroom Aerator Qty Installed}","{Showerhead Qty Installed}","","","","","","{Measure:Quantity}","{Bulb Qty Installed}","{Kitchen Aerator Qty Installed}","{Bathroom Aerator Qty Installed}","{Showerhead Qty Installed}","","","","","","{Measure:Quantity}","{Bulb Qty Installed}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,5]
["Low Income - NECEC Funds","LED Low Income Specialty Bulb Short Life","LILEDSPECS","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*2.95",0,"Calculated","{Measure:Quantity}*2.95",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*41",null,null,"{Measure:Quantity}*0.057",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.004","{Measure:Quantity}*-0.005","{Measure:Quantity}*-0.004","{Measure:Quantity}*-0.035","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.007",null,"2021-07-01","2022-06-30",4,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0,{"$f":"AS203*41","v":41},0,0,{"$f":"AS203*0.057","v":5.7000000000000002E-2},0,0,{"$f":"AS203*0.009","v":8.9999999999999993E-3},{"$f":"AS203*0.004","v":4.0000000000000001E-3},{"$f":"AS203*-0.005","v":-5.0000000000000001E-3},{"$f":"AS203*-0.004","v":-4.0000000000000001E-3},{"$f":"AS203*-0.035","v":-3.5000000000000003E-2},{"$f":"AS203*-0.001","v":-1E-3},{"$f":"AS203*-0.007","v":-7.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL203,BR203,BS203,BT203,BU203,BV203,BW203,BX203,BY203,BZ203,AE203,AH203,AI203,AJ203,AK203,AL203,AM203,AN203,AO203,AP203,CA203,CB203)","v":14.048615322153273},9.6667129244564016,-2.5078147881398526E-2,-3.5111832407636374,-0.11548699510464053,-0.55766106751180311,-0.41008740353022377,0,0,{"$f":"SUMPRODUCT(CC203:CK203,--(CC203:CK203>0))","v":23.715328246609673},{"$f":"-SUMPRODUCT(CC203:CK203,--(CC203:CK203<0))","v":4.6194968547917039},null,{"$f":"AS203*2.95","v":2.95},null,null,7.5694968547917041,1,3.1330124976004452,1,{"$f":"AS203*2.95","v":2.95},null,"Electric","y",16.145831391817968,"X=AS203*2.95","X=AS203*2.95","X=AS203*41",0,0,"X=AS203*0.057",0,0,"X=AS203*0.009","X=AS203*0.004","X=AS203*-0.005","X=AS203*-0.004","X=AS203*-0.035","X=AS203*-0.001","X=AS203*-0.007",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:DT203,$EG203:$IV203),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:DU203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:DV203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:DW203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:DX203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:DY203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:DZ203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:EA203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:EB203,$EG203:$IV203),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG203:$IV203,MATCH(0,COUNTIF($DR203:EC203,$EG203:$IV203),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","",null,1]
["Low Income - NECEC Funds","LED Low Income Standard Bulb Short Life","LILEDSTANS","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*2.50",0,"Calculated","{Measure:Quantity}*2.50",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,42,26)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.058,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.004,0.003)","{Measure:Quantity}*if({Wattage}>13,-0.005,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.004,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.035,-0.022)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.007,-0.005)",null,"2021-07-01","2022-06-30",3,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",1,"",9,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",9.5,{"$f":"AS204*IF(AU204>13,42,26)","v":26},0,0,{"$f":"AS204*IF(AU204>13,0.058,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS204*IF(AU204>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS204*IF(AU204>13,0.004,0.003)","v":3.0000000000000001E-3},{"$f":"AS204*IF(AU204>13,-0.005,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS204*IF(AU204>13,-0.004,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS204*IF(AU204>13,-0.035,-0.022)","v":-2.1999999999999999E-2},{"$f":"AS204*IF(AU204>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS204*IF(AU204>13,-0.007,-0.005)","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL204,BR204,BS204,BT204,BU204,BV204,BW204,BX204,BY204,BZ204,AE204,AH204,AI204,AJ204,AK204,AL204,AM204,AN204,AO204,AP204,CA204,CB204)","v":6.8675054098004793},5.0215196682444603,-1.1588607307691661E-2,-1.6715308144180836,-8.7270538935411604E-2,-0.31681493440483582,-0.21836018318892036,0,0,{"$f":"SUMPRODUCT(CC204:CK204,--(CC204:CK204>0))","v":11.88902507804494},{"$f":"-SUMPRODUCT(CC204:CK204,--(CC204:CK204<0))","v":2.3055650782549426},null,{"$f":"AS204*2.5","v":2.5},null,null,4.8055650782549426,1,2.4740118767390062,1,{"$f":"AS204*2.5","v":2.5},null,"Electric","y",7.083459999789997,"X=AS204*2.50","X=AS204*2.50","X=AS204*if(AU204>13,42,26)",0,0,"X=AS204*if(AU204>13,0.058,0.036)",0,0,"X=AS204*if(AU204>13,0.009,0.006)","X=AS204*if(AU204>13,0.004,0.003)","X=AS204*if(AU204>13,-0.005,-0.003)","X=AS204*if(AU204>13,-0.004,-0.003)","X=AS204*if(AU204>13,-0.035,-0.022)","X=AS204*if(AU204>13,-0.001,-0.001)","X=AS204*if(AU204>13,-0.007,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:DT204,$EG204:$IV204),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:DU204,$EG204:$IV204),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:DV204,$EG204:$IV204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:DW204,$EG204:$IV204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:DX204,$EG204:$IV204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:DY204,$EG204:$IV204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:DZ204,$EG204:$IV204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:EA204,$EG204:$IV204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:EB204,$EG204:$IV204),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG204:$IV204,MATCH(0,COUNTIF($DR204:EC204,$EG204:$IV204),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{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]
["Low Income - NECEC Funds","Low Flow Bathroom Aerator Direct Install","LILFBA","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*0.49",0,"Calculated","{Measure:Quantity}*0.49",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,8)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.00098)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2021-07-01","2022-06-30",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,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0.5,{"$f":"AS205*IF(AS205=0,0,8)","v":8},0,0,0,0,0,{"$f":"AS205*IF(AS205=0,0,0.0012)","v":1.1999999999999999E-3},{"$f":"AS205*IF(AS205=0,0,0.00098)","v":9.7999999999999997E-4},0,0,0,0,0,{"$f":"IF(AS205=0,0,AS205*333)","v":333},null,"Res","Default DR",{"$f":"Benefits(BL205,BR205,BS205,BT205,BU205,BV205,BW205,BX205,BY205,BZ205,AE205,AH205,AI205,AJ205,AK205,AL205,AM205,AN205,AO205,AP205,CA205,CB205)","v":5.9504689345925872},3.4622857929261812,0,0,0,0,0,20.150121813356229,0,{"$f":"SUMPRODUCT(CC205:CK205,--(CC205:CK205>0))","v":29.562876540874996},{"$f":"-SUMPRODUCT(CC205:CK205,--(CC205:CK205<0))","v":0},null,{"$f":"AS205*0.49","v":0.49},null,null,0.49,1,60.33240110382652,1,{"$f":"AS205*0.49","v":0.49},null,"Electric","y",29.072876540874997,"X=AS205*0.49","X=AS205*0.49","X=AS205*if(AS205=0,0,8)",0,0,0,0,0,"X=AS205*if(AS205=0,0,0.0012)","X=AS205*if(AS205=0,0,0.00098)",0,0,0,0,0,"X=if(AS205=0,0,AS205*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:DT205,$EG205:$IV205),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:DU205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:DV205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:DW205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:DX205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:DY205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:DZ205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:EA205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:EB205,$EG205:$IV205),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG205:$IV205,MATCH(0,COUNTIF($DR205:EC205,$EG205:$IV205),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income - NECEC Funds","Low Flow Kitchen Aerator Direct Install","LILFKA","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*1.77",0,"Calculated","{Measure:Quantity}*1.77",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,79)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2021-07-01","2022-06-30",10,1.2E-2,8.0000000000000002E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.85,1,1,0,0,null,"{Measure:Quantity}",1,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0.5,{"$f":"AS206*IF(AS206=0,0,79)","v":79},0,0,0,0,0,{"$f":"AS206*IF(AS206=0,0,0.012)","v":1.2E-2},{"$f":"AS206*IF(AS206=0,0,0.01)","v":0.01},0,0,0,0,0,{"$f":"IF(AS206=0,0,AS206*2696)","v":2696},null,"Res","Default DR",{"$f":"Benefits(BL206,BR206,BS206,BT206,BU206,BV206,BW206,BX206,BY206,BZ206,AE206,AH206,AI206,AJ206,AK206,AL206,AM206,AN206,AO206,AP206,CA206,CB206)","v":64.865907298359119},38.446192044711694,0,0,0,0,0,163.13732254897414,0,{"$f":"SUMPRODUCT(CC206:CK206,--(CC206:CK206>0))","v":266.44942189204494},{"$f":"-SUMPRODUCT(CC206:CK206,--(CC206:CK206<0))","v":0},null,{"$f":"AS206*1.77","v":1.77},null,null,1.77,1,150.53639654917794,1,{"$f":"AS206*1.77","v":1.77},null,"Electric","y",264.67942189204496,"X=AS206*1.77","X=AS206*1.77","X=AS206*if(AS206=0,0,79)",0,0,0,0,0,"X=AS206*if(AS206=0,0,0.012)","X=AS206*if(AS206=0,0,0.010)",0,0,0,0,0,"X=if(AS206=0,0,AS206*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:DT206,$EG206:$IV206),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:DU206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:DV206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:DW206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:DX206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:DY206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:DZ206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:EA206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:EB206,$EG206:$IV206),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG206:$IV206,MATCH(0,COUNTIF($DR206:EC206,$EG206:$IV206),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 - NECEC Funds","Low Flow Handheld Shower Head Direct Install","LILHSH","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*32.44",0,"Calculated","{Measure:Quantity}*32.44",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,123)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",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,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0.5,{"$f":"AS207*IF(AS207=0,0,123)","v":123},0,0,0,0,0,{"$f":"AS207*IF(AS207=0,0,0.012)","v":1.2E-2},{"$f":"AS207*IF(AS207=0,0,0.01)","v":0.01},0,0,0,0,0,{"$f":"IF(AS207=0,0,AS207*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL207,BR207,BS207,BT207,BU207,BV207,BW207,BX207,BY207,BZ207,AE207,AH207,AI207,AJ207,AK207,AL207,AM207,AN207,AO207,AP207,CA207,CB207)","v":104.88925666046165},39.803116469819159,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC207:CK207,--(CC207:CK207>0))","v":335.48316615584292},{"$f":"-SUMPRODUCT(CC207:CK207,--(CC207:CK207<0))","v":0},null,{"$f":"AS207*32.44","v":32.44},null,null,32.44,1,10.341651237849659,1,{"$f":"AS207*32.44","v":32.44},null,"Electric","y",303.04316615584293,"X=AS207*32.44","X=AS207*32.44","X=AS207*if(AS207=0,0,123)",0,0,0,0,0,"X=AS207*if(AS207=0,0,0.012)","X=AS207*if(AS207=0,0,0.010)",0,0,0,0,0,"X=if(AS207=0,0,AS207*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:DT207,$EG207:$IV207),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:DU207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:DV207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:DW207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:DX207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:DY207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:DZ207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:EA207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:EB207,$EG207:$IV207),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG207:$IV207,MATCH(0,COUNTIF($DR207:EC207,$EG207:$IV207),0)),\"\")","v":""},null,null,"{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income - NECEC Funds","Low Flow Wall Mounted Shower Head Direct Install","LILWSH","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*26.50",0,"Calculated","{Measure:Quantity}*26.50",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,123)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.88,1,1,0,0,null,"{Measure:Quantity}",1,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0,{"$f":"AS208*IF(AS208=0,0,123)","v":123},0,0,0,0,0,{"$f":"AS208*IF(AS208=0,0,0.012)","v":1.2E-2},{"$f":"AS208*IF(AS208=0,0,0.01)","v":0.01},0,0,0,0,0,{"$f":"IF(AS208=0,0,AS208*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL208,BR208,BS208,BT208,BU208,BV208,BW208,BX208,BY208,BZ208,AE208,AH208,AI208,AJ208,AK208,AL208,AM208,AN208,AO208,AP208,CA208,CB208)","v":104.88925666046165},39.803116469819159,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC208:CK208,--(CC208:CK208>0))","v":335.48316615584292},{"$f":"-SUMPRODUCT(CC208:CK208,--(CC208:CK208<0))","v":0},null,{"$f":"AS208*26.5","v":26.5},null,null,26.5,1,12.659742119088412,1,{"$f":"AS208*26.5","v":26.5},null,"Electric","y",308.98316615584292,"X=AS208*26.50","X=AS208*26.50","X=AS208*if(AS208=0,0,123)",0,0,0,0,0,"X=AS208*if(AS208=0,0,0.012)","X=AS208*if(AS208=0,0,0.010)",0,0,0,0,0,"X=if(AS208=0,0,AS208*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:DT208,$EG208:$IV208),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:DU208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:DV208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:DW208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:DX208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:DY208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:DZ208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:EA208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:EB208,$EG208:$IV208),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG208:$IV208,MATCH(0,COUNTIF($DR208:EC208,$EG208:$IV208),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","Heat Pump Water Heater Direct Install","LIHPWH","2021-07-01","2022-06-30","Calculated","1800*{Measure:Quantity}+{Bulb Qty Installed}*5+{Kitchen Aerator Qty Installed}*25+{Bathroom Aerator Qty Installed}*10+{Showerhead Qty Installed}*35",0,"Calculated","1800*{Measure:Quantity}+{Bulb Qty Installed}*5+{Kitchen Aerator Qty Installed}*25+{Bathroom Aerator Qty Installed}*10+{Showerhead Qty Installed}*35",0,"2021-07-01","2022-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*1688)",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*0.265)",null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*0.265)","if({Measure:Quantity}=0,0,{Measure:Quantity}*0.184)",null,null,null,null,null,null,"2021-07-01","2022-06-30",13,1,1,0.35799999999999998,0.308,0.17899999999999999,0.155,1,1,1,0,0,null,"{Measure:Quantity}",1,"{Bulb Qty Installed}",9.5,"{Kitchen Aerator Qty Installed}",0.5,"{Bathroom Aerator Qty Installed}",0.5,"{Showerhead Qty Installed}",0.5,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",1,{"$f":"IF(AS209=0,0,AS209*1688)","v":1688},0,0,{"$f":"IF(AS209=0,0,AS209*0.265)","v":0.26500000000000001},0,0,{"$f":"IF(AS209=0,0,AS209*0.265)","v":0.26500000000000001},{"$f":"IF(AS209=0,0,AS209*0.184)","v":0.184},0,0,0,0,0,0,0,"Res","Default DR",{"$f":"Benefits(BL209,BR209,BS209,BT209,BU209,BV209,BW209,BX209,BY209,BZ209,AE209,AH209,AI209,AJ209,AK209,AL209,AM209,AN209,AO209,AP209,CA209,CB209)","v":1992.9024729398657},1192.525683526072,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC209:CK209,--(CC209:CK209>0))","v":3185.4281564659377},{"$f":"-SUMPRODUCT(CC209:CK209,--(CC209:CK209<0))","v":0},null,{"$f":"1800*AS209+AU209*5+AW209*25+AY209*10+BA209*35","v":1882.5},null,null,1882.5,1,1.6921265107388779,1,{"$f":"1800*AS209+AU209*5+AW209*25+AY209*10+BA209*35","v":1882.5},null,"Electric","y",1302.9281564659377,"X=1800*AS209+AU209*5+AW209*25+AY209*10+BA209*35","X=1800*AS209+AU209*5+AW209*25+AY209*10+BA209*35","X=if(AS209=0,0,AS209*1688)",0,0,"X=if(AS209=0,0,AS209*0.265)",0,0,"X=if(AS209=0,0,AS209*0.265)","X=if(AS209=0,0,AS209*0.184)",0,0,0,0,0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:DT209,$EG209:$IV209),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:DU209,$EG209:$IV209),0)),\"\")","v":"{Bulb Qty Installed}"},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:DV209,$EG209:$IV209),0)),\"\")","v":"{Kitchen Aerator Qty Installed}"},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:DW209,$EG209:$IV209),0)),\"\")","v":"{Bathroom Aerator Qty Installed}"},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:DX209,$EG209:$IV209),0)),\"\")","v":"{Showerhead Qty Installed}"},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:DY209,$EG209:$IV209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:DZ209,$EG209:$IV209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:EA209,$EG209:$IV209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:EB209,$EG209:$IV209),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG209:$IV209,MATCH(0,COUNTIF($DR209:EC209,$EG209:$IV209),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G209,FIND(CHAR(160),SUBSTITUTE($G209,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G209,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G209,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Bulb Qty Installed}","{Kitchen Aerator Qty Installed}","{Bathroom Aerator Qty Installed}","{Showerhead Qty Installed}","","","","","",{"$f":"IFERROR(MID($J209,FIND(CHAR(160),SUBSTITUTE($J209,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J209,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J209,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Bulb Qty Installed}","{Kitchen Aerator Qty Installed}","{Bathroom Aerator Qty Installed}","{Showerhead Qty Installed}","","","","","","{Measure:Quantity}","{Bulb Qty Installed}",{"$f":"IFERROR(MID($O209,FIND(CHAR(160),SUBSTITUTE($O209,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O209,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O209,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Measure:Quantity}",{"$f":"IFERROR(MID($R209,FIND(CHAR(160),SUBSTITUTE($R209,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R209,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R209,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Measure:Quantity}",{"$f":"IFERROR(MID($U209,FIND(CHAR(160),SUBSTITUTE($U209,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U209,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U209,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Measure:Quantity}",{"$f":"IFERROR(MID($V209,FIND(CHAR(160),SUBSTITUTE($V209,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V209,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V209,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Measure:Quantity}",{"$f":"IFERROR(MID($W209,FIND(CHAR(160),SUBSTITUTE($W209,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W209,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W209,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($X209,FIND(CHAR(160),SUBSTITUTE($X209,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X209,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X209,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Y209,FIND(CHAR(160),SUBSTITUTE($Y209,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y209,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y209,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($Z209,FIND(CHAR(160),SUBSTITUTE($Z209,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z209,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z209,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AA209,FIND(CHAR(160),SUBSTITUTE($AA209,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA209,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA209,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($AB209,FIND(CHAR(160),SUBSTITUTE($AB209,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB209,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB209,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,5]
["Low Income Direct Install - Electric","LED Low Income Specialty Bulb Short Life","LILEDSPECS","2021-07-01","2022-06-30","Per Measure",2.95,0,"Per Measure",2.95,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*41",null,null,"{Measure:Quantity}*0.057",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.004","{Measure:Quantity}*-0.005","{Measure:Quantity}*-0.004","{Measure:Quantity}*-0.035","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.007",null,"2021-07-01","2022-06-30",4,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0,{"$f":"AS210*41","v":41},0,0,{"$f":"AS210*0.057","v":5.7000000000000002E-2},0,0,{"$f":"AS210*0.009","v":8.9999999999999993E-3},{"$f":"AS210*0.004","v":4.0000000000000001E-3},{"$f":"AS210*-0.005","v":-5.0000000000000001E-3},{"$f":"AS210*-0.004","v":-4.0000000000000001E-3},{"$f":"AS210*-0.035","v":-3.5000000000000003E-2},{"$f":"AS210*-0.001","v":-1E-3},{"$f":"AS210*-0.007","v":-7.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL210,BR210,BS210,BT210,BU210,BV210,BW210,BX210,BY210,BZ210,AE210,AH210,AI210,AJ210,AK210,AL210,AM210,AN210,AO210,AP210,CA210,CB210)","v":14.048615322153273},9.6667129244564016,-2.5078147881398526E-2,-3.5111832407636374,-0.11548699510464053,-0.55766106751180311,-0.41008740353022377,0,0,{"$f":"SUMPRODUCT(CC210:CK210,--(CC210:CK210>0))","v":23.715328246609673},{"$f":"-SUMPRODUCT(CC210:CK210,--(CC210:CK210<0))","v":4.6194968547917039},null,{"$f":"2.95","v":2.95},null,null,7.5694968547917041,1,3.1330124976004452,1,{"$f":"2.95","v":2.95},null,"Electric","y",16.145831391817968,"X=2.95","X=2.95","X=AS210*41",0,0,"X=AS210*0.057",0,0,"X=AS210*0.009","X=AS210*0.004","X=AS210*-0.005","X=AS210*-0.004","X=AS210*-0.035","X=AS210*-0.001","X=AS210*-0.007",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:DT210,$EG210:$IV210),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:DU210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:DV210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:DW210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:DX210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:DY210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:DZ210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:EA210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:EB210,$EG210:$IV210),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG210:$IV210,MATCH(0,COUNTIF($DR210:EC210,$EG210:$IV210),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","","",null,1]
["Low Income Direct Install - Electric","LED Low Income Standard Bulb Short Life","LILEDSTANS","2021-07-01","2022-06-30","Per Measure",2.5,0,"Per Measure",2.5,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,42,26)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.058,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.004,0.003)","{Measure:Quantity}*if({Wattage}>13,-0.005,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.004,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.035,-0.022)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.007,-0.005)",null,"2021-07-01","2022-06-30",3,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",1,"",9,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",9.5,{"$f":"AS211*IF(AU211>13,42,26)","v":26},0,0,{"$f":"AS211*IF(AU211>13,0.058,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS211*IF(AU211>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS211*IF(AU211>13,0.004,0.003)","v":3.0000000000000001E-3},{"$f":"AS211*IF(AU211>13,-0.005,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS211*IF(AU211>13,-0.004,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS211*IF(AU211>13,-0.035,-0.022)","v":-2.1999999999999999E-2},{"$f":"AS211*IF(AU211>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS211*IF(AU211>13,-0.007,-0.005)","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL211,BR211,BS211,BT211,BU211,BV211,BW211,BX211,BY211,BZ211,AE211,AH211,AI211,AJ211,AK211,AL211,AM211,AN211,AO211,AP211,CA211,CB211)","v":6.8675054098004793},5.0215196682444603,-1.1588607307691661E-2,-1.6715308144180836,-8.7270538935411604E-2,-0.31681493440483582,-0.21836018318892036,0,0,{"$f":"SUMPRODUCT(CC211:CK211,--(CC211:CK211>0))","v":11.88902507804494},{"$f":"-SUMPRODUCT(CC211:CK211,--(CC211:CK211<0))","v":2.3055650782549426},null,{"$f":"2.5","v":2.5},null,null,4.8055650782549426,1,2.4740118767390062,1,{"$f":"2.5","v":2.5},null,"Electric","y",7.083459999789997,"X=2.5","X=2.5","X=AS211*if(AU211>13,42,26)",0,0,"X=AS211*if(AU211>13,0.058,0.036)",0,0,"X=AS211*if(AU211>13,0.009,0.006)","X=AS211*if(AU211>13,0.004,0.003)","X=AS211*if(AU211>13,-0.005,-0.003)","X=AS211*if(AU211>13,-0.004,-0.003)","X=AS211*if(AU211>13,-0.035,-0.022)","X=AS211*if(AU211>13,-0.001,-0.001)","X=AS211*if(AU211>13,-0.007,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:DT211,$EG211:$IV211),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:DU211,$EG211:$IV211),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:DV211,$EG211:$IV211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:DW211,$EG211:$IV211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:DX211,$EG211:$IV211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:DY211,$EG211:$IV211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:DZ211,$EG211:$IV211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:EA211,$EG211:$IV211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:EB211,$EG211:$IV211),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG211:$IV211,MATCH(0,COUNTIF($DR211:EC211,$EG211:$IV211),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","","",null,2]
["Low Income Direct Install - Electric","Low Flow Bathroom Aerator Direct Install","LILFBA","2021-07-01","2022-06-30","Per Measure",0.49,0,"Per Measure",0.49,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,8)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.00098)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2021-07-01","2022-06-30",10,4.0000000000000001E-3,3.0000000000000001E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0.5,{"$f":"AS212*IF(AS212=0,0,8)","v":8},0,0,0,0,0,{"$f":"AS212*IF(AS212=0,0,0.0012)","v":1.1999999999999999E-3},{"$f":"AS212*IF(AS212=0,0,0.00098)","v":9.7999999999999997E-4},0,0,0,0,0,{"$f":"IF(AS212=0,0,AS212*333)","v":333},null,"Res","Default DR",{"$f":"Benefits(BL212,BR212,BS212,BT212,BU212,BV212,BW212,BX212,BY212,BZ212,AE212,AH212,AI212,AJ212,AK212,AL212,AM212,AN212,AO212,AP212,CA212,CB212)","v":5.9504689345925872},3.4622857929261812,0,0,0,0,0,20.150121813356229,0,{"$f":"SUMPRODUCT(CC212:CK212,--(CC212:CK212>0))","v":29.562876540874996},{"$f":"-SUMPRODUCT(CC212:CK212,--(CC212:CK212<0))","v":0},null,{"$f":"0.49","v":0.49},null,null,0.49,1,60.33240110382652,1,{"$f":"0.49","v":0.49},null,"Electric","y",29.072876540874997,"X=0.49","X=0.49","X=AS212*if(AS212=0,0,8)",0,0,0,0,0,"X=AS212*if(AS212=0,0,0.0012)","X=AS212*if(AS212=0,0,0.00098)",0,0,0,0,0,"X=if(AS212=0,0,AS212*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:DT212,$EG212:$IV212),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:DU212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:DV212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:DW212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:DX212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:DY212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:DZ212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:EA212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:EB212,$EG212:$IV212),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG212:$IV212,MATCH(0,COUNTIF($DR212:EC212,$EG212:$IV212),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Install - Electric","Low Flow Kitchen Aerator Direct Install","LILFKA","2021-07-01","2022-06-30","Per Measure",1.77,0,"Per Measure",1.77,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,79)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2021-07-01","2022-06-30",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,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0.5,{"$f":"AS213*IF(AS213=0,0,79)","v":79},0,0,0,0,0,{"$f":"AS213*IF(AS213=0,0,0.012)","v":1.2E-2},{"$f":"AS213*IF(AS213=0,0,0.01)","v":0.01},0,0,0,0,0,{"$f":"IF(AS213=0,0,AS213*2696)","v":2696},null,"Res","Default DR",{"$f":"Benefits(BL213,BR213,BS213,BT213,BU213,BV213,BW213,BX213,BY213,BZ213,AE213,AH213,AI213,AJ213,AK213,AL213,AM213,AN213,AO213,AP213,CA213,CB213)","v":64.865907298359119},38.446192044711694,0,0,0,0,0,163.13732254897414,0,{"$f":"SUMPRODUCT(CC213:CK213,--(CC213:CK213>0))","v":266.44942189204494},{"$f":"-SUMPRODUCT(CC213:CK213,--(CC213:CK213<0))","v":0},null,{"$f":"1.77","v":1.77},null,null,1.77,1,150.53639654917794,1,{"$f":"1.77","v":1.77},null,"Electric","y",264.67942189204496,"X=1.77","X=1.77","X=AS213*if(AS213=0,0,79)",0,0,0,0,0,"X=AS213*if(AS213=0,0,0.012)","X=AS213*if(AS213=0,0,0.010)",0,0,0,0,0,"X=if(AS213=0,0,AS213*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:DT213,$EG213:$IV213),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:DU213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:DV213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:DW213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:DX213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:DY213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:DZ213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:EA213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:EB213,$EG213:$IV213),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG213:$IV213,MATCH(0,COUNTIF($DR213:EC213,$EG213:$IV213),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Install - Electric","Low Flow Handheld Shower Head Direct Install","LILHSH","2021-07-01","2022-06-30","Per Measure",32.44,0,"Per Measure",32.44,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,123)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.88,1,1,0,0,null,"{Measure:Quantity}",1,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0.5,{"$f":"AS214*IF(AS214=0,0,123)","v":123},0,0,0,0,0,{"$f":"AS214*IF(AS214=0,0,0.012)","v":1.2E-2},{"$f":"AS214*IF(AS214=0,0,0.01)","v":0.01},0,0,0,0,0,{"$f":"IF(AS214=0,0,AS214*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL214,BR214,BS214,BT214,BU214,BV214,BW214,BX214,BY214,BZ214,AE214,AH214,AI214,AJ214,AK214,AL214,AM214,AN214,AO214,AP214,CA214,CB214)","v":104.88925666046165},39.803116469819159,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC214:CK214,--(CC214:CK214>0))","v":335.48316615584292},{"$f":"-SUMPRODUCT(CC214:CK214,--(CC214:CK214<0))","v":0},null,{"$f":"32.44","v":32.44},null,null,32.44,1,10.341651237849659,1,{"$f":"32.44","v":32.44},null,"Electric","y",303.04316615584293,"X=32.44","X=32.44","X=AS214*if(AS214=0,0,123)",0,0,0,0,0,"X=AS214*if(AS214=0,0,0.012)","X=AS214*if(AS214=0,0,0.010)",0,0,0,0,0,"X=if(AS214=0,0,AS214*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:DT214,$EG214:$IV214),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:DU214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:DV214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:DW214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:DX214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:DY214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:DZ214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:EA214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:EB214,$EG214:$IV214),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG214:$IV214,MATCH(0,COUNTIF($DR214:EC214,$EG214:$IV214),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Install - Electric","Low Flow Wall Mounted Shower Head Direct Install","LILWSH","2021-07-01","2022-06-30","Per Measure",26.5,0,"Per Measure",26.5,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,123)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.012)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.010)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",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,"",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"LIDI Bundle Qty",0,{"$f":"AS215*IF(AS215=0,0,123)","v":123},0,0,0,0,0,{"$f":"AS215*IF(AS215=0,0,0.012)","v":1.2E-2},{"$f":"AS215*IF(AS215=0,0,0.01)","v":0.01},0,0,0,0,0,{"$f":"IF(AS215=0,0,AS215*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL215,BR215,BS215,BT215,BU215,BV215,BW215,BX215,BY215,BZ215,AE215,AH215,AI215,AJ215,AK215,AL215,AM215,AN215,AO215,AP215,CA215,CB215)","v":104.88925666046165},39.803116469819159,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC215:CK215,--(CC215:CK215>0))","v":335.48316615584292},{"$f":"-SUMPRODUCT(CC215:CK215,--(CC215:CK215<0))","v":0},null,{"$f":"26.5","v":26.5},null,null,26.5,1,12.659742119088412,1,{"$f":"26.5","v":26.5},null,"Electric","y",308.98316615584292,"X=26.5","X=26.5","X=AS215*if(AS215=0,0,123)",0,0,0,0,0,"X=AS215*if(AS215=0,0,0.012)","X=AS215*if(AS215=0,0,0.010)",0,0,0,0,0,"X=if(AS215=0,0,AS215*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:DT215,$EG215:$IV215),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:DU215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:DV215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:DW215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:DX215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:DY215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:DZ215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:EA215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:EB215,$EG215:$IV215),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG215:$IV215,MATCH(0,COUNTIF($DR215:EC215,$EG215:$IV215),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Install - Other Fuels","Air Sealing LIHESP","LAA","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","600*{Measure:Quantity}",600,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,1514,if({Primary heating type}=0,67,10))",null,null,"if({Primary heating type}=6,0.026,if({Primary heating type}=0,0.026,0.026))",null,null,"if({Primary heating type}=6,0.331,if({Primary heating type}=0,0.013,0))","if({Primary heating type}=6,0.026,if({Primary heating type}=0,0.026,0.026))","if({Primary heating type}=1,6.184,if({Primary heating type}=0,0.557,0))*10","if({Primary heating type}=2,6.184,if({Primary heating type} = 0,0.810,0))","if({Primary heating type}=3,6.184,if({Primary heating type} = 0,4.230,0))","if({Primary heating type}=4,6.184,if({Primary heating type} = 0,0.087,0))","if({Primary heating type}=5,6.184,if({Primary heating type} = 0,0.266,0))",0,"2020-07-01","2022-06-30",15,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,"{Cost}",600,"{Measure:Quantity}",1,"{Primary heating type}",3,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"ED216","v":""},null,{"$f":"IF(AW216=6,1514,IF(AW216=0,67,10))","v":10},0,0,{"$f":"IF(AW216=6,0.026,IF(AW216=0,0.026,0.026))","v":2.5999999999999999E-2},0,0,{"$f":"IF(AW216=6,0.331,IF(AW216=0,0.013,0))","v":0},{"$f":"IF(AW216=6,0.026,IF(AW216=0,0.026,0.026))","v":2.5999999999999999E-2},{"$f":"IF(AW216=1,6.184,IF(AW216=0,0.557,0))*10","v":0},{"$f":"IF(AW216=2,6.184,IF(AW216 = 0,0.81,0))","v":0},{"$f":"IF(AW216=3,6.184,IF(AW216 = 0,4.23,0))","v":6.1840000000000002},{"$f":"IF(AW216=4,6.184,IF(AW216 = 0,0.087,0))","v":0},{"$f":"IF(AW216=5,6.184,IF(AW216 = 0,0.266,0))","v":0},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL216,BR216,BS216,BT216,BU216,BV216,BW216,BX216,BY216,BZ216,AE216,AH216,AI216,AJ216,AK216,AL216,AM216,AN216,AO216,AP216,CA216,CB216)","v":11.332702647901927},48.852669222042266,0,2610.7710437540263,0,0,0,0,0,{"$f":"SUMPRODUCT(CC216:CK216,--(CC216:CK216>0))","v":2670.9564156239703},{"$f":"-SUMPRODUCT(CC216:CK216,--(CC216:CK216<0))","v":0},null,{"$f":"AS216*AU216","v":600},null,null,600,1,4.4515940260399507,1,{"$f":"600*AU216","v":600},null,"RGGI","y",null,"X=AS216*AU216","X=600*AU216","X=if(AW216=6,1514,if(AW216=0,67,10))",0,0,"X=if(AW216=6,0.026,if(AW216=0,0.026,0.026))",0,0,"X=if(AW216=6,0.331,if(AW216=0,0.013,0))","X=if(AW216=6,0.026,if(AW216=0,0.026,0.026))","X=if(AW216=1,6.184,if(AW216=0,0.557,0))*10","X=if(AW216=2,6.184,if(AW216 = 0,0.810,0))","X=if(AW216=3,6.184,if(AW216 = 0,4.230,0))","X=if(AW216=4,6.184,if(AW216 = 0,0.087,0))","X=if(AW216=5,6.184,if(AW216 = 0,0.266,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:DT216,$EG216:$IV216),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:DU216,$EG216:$IV216),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:DV216,$EG216:$IV216),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:DW216,$EG216:$IV216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:DX216,$EG216:$IV216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:DY216,$EG216:$IV216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:DZ216,$EG216:$IV216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:EA216,$EG216:$IV216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:EB216,$EG216:$IV216),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG216:$IV216,MATCH(0,COUNTIF($DR216:EC216,$EG216:$IV216),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Measure:Quantity}","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Low Income Direct Install - Other Fuels","Attic Insulation LIHESP","LBA","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","if({Cost}>3500,3500,{Cost})*{Measure:Quantity}",3500,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,3101,if({Primary heating type}=0,117,20))",null,null,"if({Primary heating type}=6,0.053,if({Primary heating type}=0,0.053,0.053))",null,null,"if({Primary heating type}=6,0.678,if({Primary heating type}=0,0.026,0))","if({Primary heating type}=6,0.053,if({Primary heating type}=0,0.053,0.053))","if({Primary heating type}=1,12.663,if({Primary heating type}=0,1.140,0))*10","if({Primary heating type}=2,12.663,if({Primary heating type}=0,1.659,0))","if({Primary heating type}=3,12.663,if({Primary heating type} = 0,8.661,0))","if({Primary heating type}=4,12.663,if({Primary heating type} = 0,0.177,0))","if({Primary heating type}=5,12.663,if({Primary heating type} = 0,0.545,0))",0,"2020-07-01","2022-06-30",25,1,1,0,0,0.66600000000000004,0.30099999999999999,1,1,1,0,0,null,"{Cost}",2000,"{Measure:Quantity}",1,"{Primary heating type}",3,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW217=6,3101,IF(AW217=0,117,20))","v":20},0,0,{"$f":"IF(AW217=6,0.053,IF(AW217=0,0.053,0.053))","v":5.2999999999999999E-2},0,0,{"$f":"IF(AW217=6,0.678,IF(AW217=0,0.026,0))","v":0},{"$f":"IF(AW217=6,0.053,IF(AW217=0,0.053,0.053))","v":5.2999999999999999E-2},{"$f":"IF(AW217=1,12.663,IF(AW217=0,1.14,0))*10","v":0},{"$f":"IF(AW217=2,12.663,IF(AW217=0,1.659,0))","v":0},{"$f":"IF(AW217=3,12.663,IF(AW217 = 0,8.661,0))","v":12.663},{"$f":"IF(AW217=4,12.663,IF(AW217 = 0,0.177,0))","v":0},{"$f":"IF(AW217=5,12.663,IF(AW217 = 0,0.545,0))","v":0},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL217,BR217,BS217,BT217,BU217,BV217,BW217,BX217,BY217,BZ217,AE217,AH217,AI217,AJ217,AK217,AL217,AM217,AN217,AO217,AP217,CA217,CB217)","v":32.237610446645377},147.22239614827174,0,7652.1124449478402,0,0,0,0,0,{"$f":"SUMPRODUCT(CC217:CK217,--(CC217:CK217>0))","v":7831.5724515427573},{"$f":"-SUMPRODUCT(CC217:CK217,--(CC217:CK217<0))","v":0},null,{"$f":"AS217*AU217","v":2000},null,null,2000,1,3.9157862257713787,1,{"$f":"IF(AS217>3500,3500,AS217)*AU217","v":2000},null,"RGGI","y",null,"X=AS217*AU217","X=if(AS217>3500,3500,AS217)*AU217","X=if(AW217=6,3101,if(AW217=0,117,20))",0,0,"X=if(AW217=6,0.053,if(AW217=0,0.053,0.053))",0,0,"X=if(AW217=6,0.678,if(AW217=0,0.026,0))","X=if(AW217=6,0.053,if(AW217=0,0.053,0.053))","X=if(AW217=1,12.663,if(AW217=0,1.140,0))*10","X=if(AW217=2,12.663,if(AW217=0,1.659,0))","X=if(AW217=3,12.663,if(AW217 = 0,8.661,0))","X=if(AW217=4,12.663,if(AW217 = 0,0.177,0))","X=if(AW217=5,12.663,if(AW217 = 0,0.545,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:DT217,$EG217:$IV217),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:DU217,$EG217:$IV217),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:DV217,$EG217:$IV217),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:DW217,$EG217:$IV217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:DX217,$EG217:$IV217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:DY217,$EG217:$IV217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:DZ217,$EG217:$IV217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:EA217,$EG217:$IV217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:EB217,$EG217:$IV217),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG217:$IV217,MATCH(0,COUNTIF($DR217:EC217,$EG217:$IV217),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Low Income Direct Install - Other Fuels","Basement Insulation LIHESP","LBB","2021-07-01","2022-06-30","Calculated","{Cost}*{Measure:Quantity}",0,"Calculated","if({Cost}>3500,3500,{Cost})*{Measure:Quantity}",3500,"2020-07-01","2022-06-30","Calculated","if({Primary heating type}=6,2672,if({Primary heating type}=0,102,0))",null,null,0,null,null,"if({Primary heating type}=6,0.663,if({Primary heating type}=0,0.025,0))",0,"if({Primary heating type}=1,10.986,if({Primary heating type}=0,0.989,0))*10","if({Primary heating type}=2,10.986,if({Primary heating type} = 0,1.439,0))","if({Primary heating type}=3,10.986,if({Primary heating type} = 0,7.514,0))","if({Primary heating type}=4,10.986,if({Primary heating type} = 0,0.154,0))","if({Primary heating type}=5,10.986,if({Primary heating type} = 0,0.472,0))",0,"2020-07-01","2022-06-30",25,1,1,0,0,0,0,1,1,1,0,0,null,"{Cost}",2000,"{Measure:Quantity}",1,"{Primary heating type}",3,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AW218=6,2672,IF(AW218=0,102,0))","v":0},0,0,{"$f":"0","v":0},0,0,{"$f":"IF(AW218=6,0.663,IF(AW218=0,0.025,0))","v":0},{"$f":"0","v":0},{"$f":"IF(AW218=1,10.986,IF(AW218=0,0.989,0))*10","v":0},{"$f":"IF(AW218=2,10.986,IF(AW218 = 0,1.439,0))","v":0},{"$f":"IF(AW218=3,10.986,IF(AW218 = 0,7.514,0))","v":10.986000000000001},{"$f":"IF(AW218=4,10.986,IF(AW218 = 0,0.154,0))","v":0},{"$f":"IF(AW218=5,10.986,IF(AW218 = 0,0.472,0))","v":0},{"$f":"0","v":0},null,"Res","Default DR",{"$f":"Benefits(BL218,BR218,BS218,BT218,BU218,BV218,BW218,BX218,BY218,BZ218,AE218,AH218,AI218,AJ218,AK218,AL218,AM218,AN218,AO218,AP218,CA218,CB218)","v":0},0,0,6638.7196809758325,0,0,0,0,0,{"$f":"SUMPRODUCT(CC218:CK218,--(CC218:CK218>0))","v":6638.7196809758325},{"$f":"-SUMPRODUCT(CC218:CK218,--(CC218:CK218<0))","v":0},null,{"$f":"AS218*AU218","v":2000},null,null,2000,1,3.3193598404879161,1,{"$f":"IF(AS218>3500,3500,AS218)*AU218","v":2000},null,"RGGI","y",null,"X=AS218*AU218","X=if(AS218>3500,3500,AS218)*AU218","X=if(AW218=6,2672,if(AW218=0,102,0))",0,0,"X=0",0,0,"X=if(AW218=6,0.663,if(AW218=0,0.025,0))","X=0","X=if(AW218=1,10.986,if(AW218=0,0.989,0))*10","X=if(AW218=2,10.986,if(AW218 = 0,1.439,0))","X=if(AW218=3,10.986,if(AW218 = 0,7.514,0))","X=if(AW218=4,10.986,if(AW218 = 0,0.154,0))","X=if(AW218=5,10.986,if(AW218 = 0,0.472,0))","X=0",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:DT218,$EG218:$IV218),0)),\"\")","v":"{Cost}"},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:DU218,$EG218:$IV218),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:DV218,$EG218:$IV218),0)),\"\")","v":"{Primary heating type}"},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:DW218,$EG218:$IV218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:DX218,$EG218:$IV218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:DY218,$EG218:$IV218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:DZ218,$EG218:$IV218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:EA218,$EG218:$IV218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:EB218,$EG218:$IV218),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG218:$IV218,MATCH(0,COUNTIF($DR218:EC218,$EG218:$IV218),0)),\"\")","v":""},null,null,"{Cost}","{Measure:Quantity}","","","","","","","","","{Cost}","{Cost}","{Measure:Quantity}","","","","","","","","{Cost}","{Cost}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","{Primary heating type}","{Primary heating type}","","","","","","","","","","",null,3]
["Low Income Direct Mailing","LED Low Income Specialty Bulb Short Life","LILEDSPECS","2021-07-01","2022-06-30","Per Measure",2.95,0,"Per Measure",2.95,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*41",null,null,"{Measure:Quantity}*0.057",null,null,"{Measure:Quantity}*0.009","{Measure:Quantity}*0.004","{Measure:Quantity}*-0.005","{Measure:Quantity}*-0.004","{Measure:Quantity}*-0.035","{Measure:Quantity}*-0.001","{Measure:Quantity}*-0.007",null,"2021-07-01","2022-06-30",4,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS219*41","v":41},0,0,{"$f":"AS219*0.057","v":5.7000000000000002E-2},0,0,{"$f":"AS219*0.009","v":8.9999999999999993E-3},{"$f":"AS219*0.004","v":4.0000000000000001E-3},{"$f":"AS219*-0.005","v":-5.0000000000000001E-3},{"$f":"AS219*-0.004","v":-4.0000000000000001E-3},{"$f":"AS219*-0.035","v":-3.5000000000000003E-2},{"$f":"AS219*-0.001","v":-1E-3},{"$f":"AS219*-0.007","v":-7.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL219,BR219,BS219,BT219,BU219,BV219,BW219,BX219,BY219,BZ219,AE219,AH219,AI219,AJ219,AK219,AL219,AM219,AN219,AO219,AP219,CA219,CB219)","v":14.048615322153273},9.6667129244564016,-2.5078147881398526E-2,-3.5111832407636374,-0.11548699510464053,-0.55766106751180311,-0.41008740353022377,0,0,{"$f":"SUMPRODUCT(CC219:CK219,--(CC219:CK219>0))","v":23.715328246609673},{"$f":"-SUMPRODUCT(CC219:CK219,--(CC219:CK219<0))","v":4.6194968547917039},null,{"$f":"2.95","v":2.95},null,null,7.5694968547917041,1,3.1330124976004452,1,{"$f":"2.95","v":2.95},null,"Electric","y",null,"X=2.95","X=2.95","X=AS219*41",0,0,"X=AS219*0.057",0,0,"X=AS219*0.009","X=AS219*0.004","X=AS219*-0.005","X=AS219*-0.004","X=AS219*-0.035","X=AS219*-0.001","X=AS219*-0.007",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:DT219,$EG219:$IV219),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:DU219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:DV219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:DW219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:DX219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:DY219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:DZ219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:EA219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:EB219,$EG219:$IV219),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG219:$IV219,MATCH(0,COUNTIF($DR219:EC219,$EG219:$IV219),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G219,FIND(CHAR(160),SUBSTITUTE($G219,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G219,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G219,\"{\",CHAR(160),EG$1))+1),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(MID($J219,FIND(CHAR(160),SUBSTITUTE($J219,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J219,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J219,\"{\",CHAR(160),EQ$1))+1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IFERROR(MID($O219,FIND(CHAR(160),SUBSTITUTE($O219,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O219,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O219,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($R219,FIND(CHAR(160),SUBSTITUTE($R219,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R219,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R219,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($U219,FIND(CHAR(160),SUBSTITUTE($U219,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U219,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U219,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($V219,FIND(CHAR(160),SUBSTITUTE($V219,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V219,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V219,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($W219,FIND(CHAR(160),SUBSTITUTE($W219,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W219,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W219,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($X219,FIND(CHAR(160),SUBSTITUTE($X219,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X219,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X219,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($Y219,FIND(CHAR(160),SUBSTITUTE($Y219,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y219,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y219,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($Z219,FIND(CHAR(160),SUBSTITUTE($Z219,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z219,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z219,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($AA219,FIND(CHAR(160),SUBSTITUTE($AA219,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA219,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA219,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","",{"$f":"IFERROR(MID($AB219,FIND(CHAR(160),SUBSTITUTE($AB219,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB219,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB219,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,1]
["Low Income Direct Mailing","LED Low Income Standard Bulb Short Life","LILEDSTANS","2021-07-01","2022-06-30","Per Measure",2.5,0,"Per Measure",2.5,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Wattage}>13,42,26)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.058,0.036)",null,null,"{Measure:Quantity}*if({Wattage}>13,0.009,0.006)","{Measure:Quantity}*if({Wattage}>13,0.004,0.003)","{Measure:Quantity}*if({Wattage}>13,-0.005,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.004,-0.003)","{Measure:Quantity}*if({Wattage}>13,-0.035,-0.022)","{Measure:Quantity}*if({Wattage}>13,-0.001,-0.001)","{Measure:Quantity}*if({Wattage}>13,-0.007,-0.005)",null,"2021-07-01","2022-06-30",3,0.17199999999999999,7.2999999999999995E-2,0.34899999999999998,0.33500000000000002,0.155,0.161,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"{Wattage}",9,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS220*IF(AU220>13,42,26)","v":26},0,0,{"$f":"AS220*IF(AU220>13,0.058,0.036)","v":3.5999999999999997E-2},0,0,{"$f":"AS220*IF(AU220>13,0.009,0.006)","v":6.0000000000000001E-3},{"$f":"AS220*IF(AU220>13,0.004,0.003)","v":3.0000000000000001E-3},{"$f":"AS220*IF(AU220>13,-0.005,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS220*IF(AU220>13,-0.004,-0.003)","v":-3.0000000000000001E-3},{"$f":"AS220*IF(AU220>13,-0.035,-0.022)","v":-2.1999999999999999E-2},{"$f":"AS220*IF(AU220>13,-0.001,-0.001)","v":-1E-3},{"$f":"AS220*IF(AU220>13,-0.007,-0.005)","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL220,BR220,BS220,BT220,BU220,BV220,BW220,BX220,BY220,BZ220,AE220,AH220,AI220,AJ220,AK220,AL220,AM220,AN220,AO220,AP220,CA220,CB220)","v":6.8675054098004793},5.0215196682444603,-1.1588607307691661E-2,-1.6715308144180836,-8.7270538935411604E-2,-0.31681493440483582,-0.21836018318892036,0,0,{"$f":"SUMPRODUCT(CC220:CK220,--(CC220:CK220>0))","v":11.88902507804494},{"$f":"-SUMPRODUCT(CC220:CK220,--(CC220:CK220<0))","v":2.3055650782549426},null,{"$f":"2.5","v":2.5},null,null,4.8055650782549426,1,2.4740118767390062,1,{"$f":"2.5","v":2.5},null,"Electric","y",null,"X=2.5","X=2.5","X=AS220*if(AU220>13,42,26)",0,0,"X=AS220*if(AU220>13,0.058,0.036)",0,0,"X=AS220*if(AU220>13,0.009,0.006)","X=AS220*if(AU220>13,0.004,0.003)","X=AS220*if(AU220>13,-0.005,-0.003)","X=AS220*if(AU220>13,-0.004,-0.003)","X=AS220*if(AU220>13,-0.035,-0.022)","X=AS220*if(AU220>13,-0.001,-0.001)","X=AS220*if(AU220>13,-0.007,-0.005)",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:DT220,$EG220:$IV220),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:DU220,$EG220:$IV220),0)),\"\")","v":"{Wattage}"},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:DV220,$EG220:$IV220),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:DW220,$EG220:$IV220),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:DX220,$EG220:$IV220),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:DY220,$EG220:$IV220),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:DZ220,$EG220:$IV220),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:EA220,$EG220:$IV220),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:EB220,$EG220:$IV220),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG220:$IV220,MATCH(0,COUNTIF($DR220:EC220,$EG220:$IV220),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","{Measure:Quantity}","{Wattage}","","","","","","","","","","",null,2]
["Low Income Direct Mailing","Low Flow Bathroom Aerator Direct Install","LILFBA","2021-07-01","2022-06-30","Per Measure",0.49,0,"Per Measure",0.49,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,29)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0044)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.0035)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2021-07-01","2022-06-30",10,4.0000000000000001E-3,3.0000000000000001E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,0.77,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS221*IF(AS221=0,0,29)","v":29},0,0,0,0,0,{"$f":"AS221*IF(AS221=0,0,0.0044)","v":4.4000000000000003E-3},{"$f":"AS221*IF(AS221=0,0,0.0035)","v":3.5000000000000001E-3},0,0,0,0,0,{"$f":"IF(AS221=0,0,AS221*333)","v":333},null,"Res","Default DR",{"$f":"Benefits(BL221,BR221,BS221,BT221,BU221,BV221,BW221,BX221,BY221,BZ221,AE221,AH221,AI221,AJ221,AK221,AL221,AM221,AN221,AO221,AP221,CA221,CB221)","v":21.570449887898132},12.599442382542019,0,0,0,0,0,20.150121813356229,0,{"$f":"SUMPRODUCT(CC221:CK221,--(CC221:CK221>0))","v":54.32001408379638},{"$f":"-SUMPRODUCT(CC221:CK221,--(CC221:CK221<0))","v":0},null,{"$f":"0.49","v":0.49},null,null,0.49,1,110.85717159958445,1,{"$f":"0.49","v":0.49},null,"Electric","y",null,"X=0.49","X=0.49","X=AS221*if(AS221=0,0,29)",0,0,0,0,0,"X=AS221*if(AS221=0,0,0.0044)","X=AS221*if(AS221=0,0,0.0035)",0,0,0,0,0,"X=if(AS221=0,0,AS221*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:DT221,$EG221:$IV221),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:DU221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:DV221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:DW221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:DX221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:DY221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:DZ221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:EA221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:EB221,$EG221:$IV221),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG221:$IV221,MATCH(0,COUNTIF($DR221:EC221,$EG221:$IV221),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Mailing","Low Flow Kitchen Aerator Direct Install","LILFKA","2021-07-01","2022-06-30","Per Measure",1.77,0,"Per Measure",1.77,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,283)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.043)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.034)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2021-07-01","2022-06-30",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,{"$f":"AS222*IF(AS222=0,0,283)","v":283},0,0,0,0,0,{"$f":"AS222*IF(AS222=0,0,0.043)","v":4.2999999999999997E-2},{"$f":"AS222*IF(AS222=0,0,0.034)","v":3.4000000000000002E-2},0,0,0,0,0,{"$f":"IF(AS222=0,0,AS222*2696)","v":2696},null,"Res","Default DR",{"$f":"Benefits(BL222,BR222,BS222,BT222,BU222,BV222,BW222,BX222,BY222,BZ222,AE222,AH222,AI222,AJ222,AK222,AL222,AM222,AN222,AO222,AP222,CA222,CB222)","v":232.36774386627386},135.69244251074716,0,0,0,0,0,163.13732254897414,0,{"$f":"SUMPRODUCT(CC222:CK222,--(CC222:CK222>0))","v":531.19750892599518},{"$f":"-SUMPRODUCT(CC222:CK222,--(CC222:CK222<0))","v":0},null,{"$f":"1.77","v":1.77},null,null,1.77,1,300.1115869638391,1,{"$f":"1.77","v":1.77},null,"Electric","y",null,"X=1.77","X=1.77","X=AS222*if(AS222=0,0,283)",0,0,0,0,0,"X=AS222*if(AS222=0,0,0.043)","X=AS222*if(AS222=0,0,0.034)",0,0,0,0,0,"X=if(AS222=0,0,AS222*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:DT222,$EG222:$IV222),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:DU222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:DV222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:DW222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:DX222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:DY222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:DZ222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:EA222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:EB222,$EG222:$IV222),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG222:$IV222,MATCH(0,COUNTIF($DR222:EC222,$EG222:$IV222),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Mailing","Low Flow Handheld Shower Head Direct Install","LILHSH","2021-07-01","2022-06-30","Per Measure",32.44,0,"Per Measure",32.44,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,442)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.044)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.035)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.88,1,1,0,0,null,"{Measure:Quantity}",1,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS223*IF(AS223=0,0,442)","v":442},0,0,0,0,0,{"$f":"AS223*IF(AS223=0,0,0.044)","v":4.3999999999999997E-2},{"$f":"AS223*IF(AS223=0,0,0.035)","v":3.5000000000000003E-2},0,0,0,0,0,{"$f":"IF(AS223=0,0,AS223*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL223,BR223,BS223,BT223,BU223,BV223,BW223,BX223,BY223,BZ223,AE223,AH223,AI223,AJ223,AK223,AL223,AM223,AN223,AO223,AP223,CA223,CB223)","v":376.91911743027686},143.99362722905167,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC223:CK223,--(CC223:CK223>0))","v":711.70353768489065},{"$f":"-SUMPRODUCT(CC223:CK223,--(CC223:CK223<0))","v":0},null,{"$f":"32.44","v":32.44},null,null,32.44,1,21.939073294848665,1,{"$f":"32.44","v":32.44},null,"Electric","y",null,"X=32.44","X=32.44","X=AS223*if(AS223=0,0,442)",0,0,0,0,0,"X=AS223*if(AS223=0,0,0.044)","X=AS223*if(AS223=0,0,0.035)",0,0,0,0,0,"X=if(AS223=0,0,AS223*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:DT223,$EG223:$IV223),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:DU223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:DV223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:DW223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:DX223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:DY223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:DZ223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:EA223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:EB223,$EG223:$IV223),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG223:$IV223,MATCH(0,COUNTIF($DR223:EC223,$EG223:$IV223),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Low Income Direct Mailing","Low Flow Wall Mounted Shower Head Direct Install","LILWSH","2021-07-01","2022-06-30","Per Measure",26.5,0,"Per Measure",26.5,0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Measure:Quantity}=0,0,442)",null,null,null,null,null,"{Measure:Quantity}*if({Measure:Quantity}=0,0,0.044)","{Measure:Quantity}*if({Measure:Quantity}=0,0,0.035)",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2021-07-01","2022-06-30",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,{"$f":"AS224*IF(AS224=0,0,442)","v":442},0,0,0,0,0,{"$f":"AS224*IF(AS224=0,0,0.044)","v":4.3999999999999997E-2},{"$f":"AS224*IF(AS224=0,0,0.035)","v":3.5000000000000003E-2},0,0,0,0,0,{"$f":"IF(AS224=0,0,AS224*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL224,BR224,BS224,BT224,BU224,BV224,BW224,BX224,BY224,BZ224,AE224,AH224,AI224,AJ224,AK224,AL224,AM224,AN224,AO224,AP224,CA224,CB224)","v":376.91911743027686},143.99362722905167,0,0,0,0,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC224:CK224,--(CC224:CK224>0))","v":711.70353768489065},{"$f":"-SUMPRODUCT(CC224:CK224,--(CC224:CK224<0))","v":0},null,{"$f":"26.5","v":26.5},null,null,26.5,1,26.856737271127948,1,{"$f":"26.5","v":26.5},null,"Electric","y",null,"X=26.5","X=26.5","X=AS224*if(AS224=0,0,442)",0,0,0,0,0,"X=AS224*if(AS224=0,0,0.044)","X=AS224*if(AS224=0,0,0.035)",0,0,0,0,0,"X=if(AS224=0,0,AS224*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:DT224,$EG224:$IV224),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:DU224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:DV224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:DW224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:DX224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:DY224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:DZ224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:EA224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:EB224,$EG224:$IV224),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG224:$IV224,MATCH(0,COUNTIF($DR224:EC224,$EG224:$IV224),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,1]
["Retail Lighting","LED Specialty Bulb Candelabra Long Life","LEDSPCCDL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*2.17",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*34",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.037",null,null,"{Measure:Quantity}*{Package Size}*0.007","{Measure:Quantity}*{Package Size}*0.004","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.028","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.006",null,"2021-07-01","2022-06-30",4,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",{"$f":"CO225","v":2.17},"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS225*AU225*34","v":34},0,0,{"$f":"AS225*AU225*1.062*0.037","v":3.9294000000000003E-2},0,0,{"$f":"AS225*AU225*0.007","v":7.0000000000000001E-3},{"$f":"AS225*AU225*0.004","v":4.0000000000000001E-3},{"$f":"AS225*AU225*10*-0.004","v":-0.04},{"$f":"AS225*AU225*-0.003","v":-3.0000000000000001E-3},{"$f":"AS225*AU225*-0.028","v":-2.8000000000000001E-2},{"$f":"AS225*AU225*-0.001","v":-1E-3},{"$f":"AS225*AU225*-0.006","v":-6.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL225,BR225,BS225,BT225,BU225,BV225,BW225,BX225,BY225,BZ225,AE225,AH225,AI225,AJ225,AK225,AL225,AM225,AN225,AO225,AP225,CA225,CB225)","v":14.934555579939833},10.16887982962297,-0.25794666392295623,-3.6115027619283131,-0.14848327942025208,-0.5377446008149529,-0.45193305695167513,0,0,{"$f":"SUMPRODUCT(CC225:CK225,--(CC225:CK225>0))","v":25.103435409562803},{"$f":"-SUMPRODUCT(CC225:CK225,--(CC225:CK225<0))","v":5.0076103630381494},null,{"$f":"AS225*AU225*2.17","v":2.17},null,null,7.1776103630381494,1,3.0697764132939644,1,{"$f":"AS225*(AW225+AY225)","v":3.17},1,"Electric","y",null,"X=AS225*AU225*2.17","X=AS225*(AW225+AY225)","X=AS225*AU225*34",0,0,"X=AS225*AU225*1.062*0.037",0,0,"X=AS225*AU225*0.007","X=AS225*AU225*0.004","X=AS225*AU225*10*-0.004","X=AS225*AU225*-0.003","X=AS225*AU225*-0.028","X=AS225*AU225*-0.001","X=AS225*AU225*-0.006",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:DT225,$EG225:$IV225),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:DU225,$EG225:$IV225),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:DV225,$EG225:$IV225),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:DW225,$EG225:$IV225),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:DX225,$EG225:$IV225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:DY225,$EG225:$IV225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:DZ225,$EG225:$IV225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:EA225,$EG225:$IV225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:EB225,$EG225:$IV225),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG225:$IV225,MATCH(0,COUNTIF($DR225:EC225,$EG225:$IV225),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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,4]
["Retail Lighting","LED Specialty Bulb Candelabra Short Life","LEDSPCCDS","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*2.32",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*34",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.037",null,null,"{Measure:Quantity}*{Package Size}*0.007","{Measure:Quantity}*{Package Size}*0.004","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.028","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.006",null,"2021-07-01","2022-06-30",4,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",2.3199999999999998,"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS226*AU226*34","v":34},0,0,{"$f":"AS226*AU226*1.062*0.037","v":3.9294000000000003E-2},0,0,{"$f":"AS226*AU226*0.007","v":7.0000000000000001E-3},{"$f":"AS226*AU226*0.004","v":4.0000000000000001E-3},{"$f":"AS226*AU226*10*-0.004","v":-0.04},{"$f":"AS226*AU226*-0.003","v":-3.0000000000000001E-3},{"$f":"AS226*AU226*-0.028","v":-2.8000000000000001E-2},-1E-3,{"$f":"AS226*AU226*-0.006","v":-6.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL226,BR226,BS226,BT226,BU226,BV226,BW226,BX226,BY226,BZ226,AE226,AH226,AI226,AJ226,AK226,AL226,AM226,AN226,AO226,AP226,CA226,CB226)","v":14.934555579939833},10.16887982962297,-0.25794666392295623,-3.6115027619283131,-0.14848327942025208,-0.5377446008149529,-0.45193305695167513,0,0,{"$f":"SUMPRODUCT(CC226:CK226,--(CC226:CK226>0))","v":25.103435409562803},{"$f":"-SUMPRODUCT(CC226:CK226,--(CC226:CK226<0))","v":5.0076103630381494},null,{"$f":"AS226*AU226*2.32","v":2.3199999999999998},null,null,7.3276103630381488,1,3.0144824643794159,1,3.32,1,"Electric","y",null,"X=AS226*AU226*2.32","X=AS226*(AW226+AY226)","X=AS226*AU226*34",0,0,"X=AS226*AU226*1.062*0.037",0,0,"X=AS226*AU226*0.007","X=AS226*AU226*0.004","X=AS226*AU226*10*-0.004","X=AS226*AU226*-0.003","X=AS226*AU226*-0.028","X=AS226*AU226*-0.001","X=AS226*AU226*-0.006",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:DT226,$EG226:$IV226),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:DU226,$EG226:$IV226),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:DV226,$EG226:$IV226),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:DW226,$EG226:$IV226),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:DX226,$EG226:$IV226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:DY226,$EG226:$IV226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:DZ226,$EG226:$IV226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:EA226,$EG226:$IV226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:EB226,$EG226:$IV226),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG226:$IV226,MATCH(0,COUNTIF($DR226:EC226,$EG226:$IV226),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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,4]
["Retail Lighting","LED Specialty Bulb Other (Globe & 3-Way) Long Life","LEDSPCOL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*6.74",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*38",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.042",null,null,"{Measure:Quantity}*{Package Size}*0.008","{Measure:Quantity}*{Package Size}*0.005","{Measure:Quantity}*{Package Size}*10*-0.005","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.032","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.007",null,"2021-07-01","2022-06-30",4,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",6.74,"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS227*AU227*38","v":38},0,0,{"$f":"AS227*AU227*1.062*0.042","v":4.4604000000000005E-2},0,0,{"$f":"AS227*AU227*0.008","v":8.0000000000000002E-3},{"$f":"AS227*AU227*0.005","v":5.0000000000000001E-3},{"$f":"AS227*AU227*10*-0.005","v":-0.05},{"$f":"AS227*AU227*-0.004","v":-4.0000000000000001E-3},{"$f":"AS227*AU227*-0.032","v":-3.2000000000000001E-2},-1E-3,{"$f":"AS227*AU227*-0.007","v":-7.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL227,BR227,BS227,BT227,BU227,BV227,BW227,BX227,BY227,BZ227,AE227,AH227,AI227,AJ227,AK227,AL227,AM227,AN227,AO227,AP227,CA227,CB227)","v":16.691562118756288},11.863693134560132,-0.32243332990369533,-4.1274317279180712,-0.14848327942025208,-0.7169928010866039,-0.52725523311028766,0,0,{"$f":"SUMPRODUCT(CC227:CK227,--(CC227:CK227>0))","v":28.555255253316417},{"$f":"-SUMPRODUCT(CC227:CK227,--(CC227:CK227<0))","v":5.8425963714389102},null,{"$f":"AS227*AU227*6.74","v":6.74},null,null,12.58259637143891,1,2.1023414428600398,1,7.74,1,"Electric","y",null,"X=AS227*AU227*6.74","X=AS227*(AW227+AY227)","X=AS227*AU227*38",0,0,"X=AS227*AU227*1.062*0.042",0,0,"X=AS227*AU227*0.008","X=AS227*AU227*0.005","X=AS227*AU227*10*-0.005","X=AS227*AU227*-0.004","X=AS227*AU227*-0.032","X=AS227*AU227*-0.001","X=AS227*AU227*-0.007",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:DT227,$EG227:$IV227),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:DU227,$EG227:$IV227),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:DV227,$EG227:$IV227),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:DW227,$EG227:$IV227),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:DX227,$EG227:$IV227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:DY227,$EG227:$IV227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:DZ227,$EG227:$IV227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:EA227,$EG227:$IV227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:EB227,$EG227:$IV227),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG227:$IV227,MATCH(0,COUNTIF($DR227:EC227,$EG227:$IV227),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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,4]
["Retail Lighting","LED Specialty Bulb Other (Globe & 3-Way) Short Life","LEDSPCOS","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*4.32",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*38",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.042",null,null,"{Measure:Quantity}*{Package Size}*0.008","{Measure:Quantity}*{Package Size}*0.005","{Measure:Quantity}*{Package Size}*10*-0.005","{Measure:Quantity}*{Package Size}*-0.004","{Measure:Quantity}*{Package Size}*-0.032","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.007",null,"2021-07-01","2022-06-30",4,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",4.32,"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS228*AU228*38","v":38},0,0,{"$f":"AS228*AU228*1.062*0.042","v":4.4604000000000005E-2},0,0,{"$f":"AS228*AU228*0.008","v":8.0000000000000002E-3},{"$f":"AS228*AU228*0.005","v":5.0000000000000001E-3},{"$f":"AS228*AU228*10*-0.005","v":-0.05},{"$f":"AS228*AU228*-0.004","v":-4.0000000000000001E-3},{"$f":"AS228*AU228*-0.032","v":-3.2000000000000001E-2},-1E-3,{"$f":"AS228*AU228*-0.007","v":-7.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL228,BR228,BS228,BT228,BU228,BV228,BW228,BX228,BY228,BZ228,AE228,AH228,AI228,AJ228,AK228,AL228,AM228,AN228,AO228,AP228,CA228,CB228)","v":16.691562118756288},11.863693134560132,-0.32243332990369533,-4.1274317279180712,-0.14848327942025208,-0.7169928010866039,-0.52725523311028766,0,0,{"$f":"SUMPRODUCT(CC228:CK228,--(CC228:CK228>0))","v":28.555255253316417},{"$f":"-SUMPRODUCT(CC228:CK228,--(CC228:CK228<0))","v":5.8425963714389102},null,{"$f":"AS228*AU228*4.32","v":4.32},null,null,10.16259637143891,1,2.5581194825228204,1,5.32,1,"Electric","y",null,"X=AS228*AU228*4.32","X=AS228*(AW228+AY228)","X=AS228*AU228*38",0,0,"X=AS228*AU228*1.062*0.042",0,0,"X=AS228*AU228*0.008","X=AS228*AU228*0.005","X=AS228*AU228*10*-0.005","X=AS228*AU228*-0.004","X=AS228*AU228*-0.032","X=AS228*AU228*-0.001","X=AS228*AU228*-0.007",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:DT228,$EG228:$IV228),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:DU228,$EG228:$IV228),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:DV228,$EG228:$IV228),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:DW228,$EG228:$IV228),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:DX228,$EG228:$IV228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:DY228,$EG228:$IV228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:DZ228,$EG228:$IV228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:EA228,$EG228:$IV228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:EB228,$EG228:$IV228),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG228:$IV228,MATCH(0,COUNTIF($DR228:EC228,$EG228:$IV228),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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,4]
["Retail Lighting","LED Specialty Bulb Reflector Long Life","LEDSPCRFL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*0",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*45",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.05",null,null,"{Measure:Quantity}*{Package Size}*0.009","{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*10*-0.005","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.038","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.008",null,"2021-07-01","2022-06-30",2,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",0,"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS229*AU229*45","v":45},0,0,{"$f":"AS229*AU229*1.062*0.05","v":5.3100000000000008E-2},0,0,{"$f":"AS229*AU229*0.009","v":8.9999999999999993E-3},{"$f":"AS229*AU229*0.006","v":6.0000000000000001E-3},{"$f":"AS229*AU229*10*-0.005","v":-0.05},{"$f":"AS229*AU229*-0.005","v":-5.0000000000000001E-3},{"$f":"AS229*AU229*-0.038","v":-3.7999999999999999E-2},-1E-3,{"$f":"AS229*AU229*-0.008","v":-8.0000000000000002E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL229,BR229,BS229,BT229,BU229,BV229,BW229,BX229,BY229,BZ229,AE229,AH229,AI229,AJ229,AK229,AL229,AM229,AN229,AO229,AP229,CA229,CB229)","v":10.452556270762582},7.0023145065513726,-0.17083896998423215,-2.5081963949416344,-7.558950659533073E-2,-0.45811289854085602,-0.29707827856809343,0,0,{"$f":"SUMPRODUCT(CC229:CK229,--(CC229:CK229>0))","v":17.454870777313953},{"$f":"-SUMPRODUCT(CC229:CK229,--(CC229:CK229<0))","v":3.5098160486301473},null,{"$f":"AS229*AU229*0","v":0},null,null,3.5098160486301473,1,3.8704174602899499,1,1,1,"Electric","y",null,"X=AS229*AU229*0","X=AS229*(AW229+AY229)","X=AS229*AU229*45",0,0,"X=AS229*AU229*1.062*0.05",0,0,"X=AS229*AU229*0.009","X=AS229*AU229*0.006","X=AS229*AU229*10*-0.005","X=AS229*AU229*-0.005","X=AS229*AU229*-0.038","X=AS229*AU229*-0.001","X=AS229*AU229*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:DT229,$EG229:$IV229),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:DU229,$EG229:$IV229),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:DV229,$EG229:$IV229),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:DW229,$EG229:$IV229),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:DX229,$EG229:$IV229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:DY229,$EG229:$IV229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:DZ229,$EG229:$IV229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:EA229,$EG229:$IV229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:EB229,$EG229:$IV229),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG229:$IV229,MATCH(0,COUNTIF($DR229:EC229,$EG229:$IV229),0)),\"\")","v":""},null,null,{"$f":"IFERROR(MID($G229,FIND(CHAR(160),SUBSTITUTE($G229,\"{\",CHAR(160),EG$1)),FIND(CHAR(160),SUBSTITUTE($G229,\"}\",CHAR(160),EG$1))-FIND(CHAR(160),SUBSTITUTE($G229,\"{\",CHAR(160),EG$1))+1),\"\")","v":"{Measure:Quantity}"},"{Package Size}","","","","","","","","",{"$f":"IFERROR(MID($J229,FIND(CHAR(160),SUBSTITUTE($J229,\"{\",CHAR(160),EQ$1)),FIND(CHAR(160),SUBSTITUTE($J229,\"}\",CHAR(160),EQ$1))-FIND(CHAR(160),SUBSTITUTE($J229,\"{\",CHAR(160),EQ$1))+1),\"\")","v":"{Measure:Quantity}"},"{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}",{"$f":"IFERROR(MID($O229,FIND(CHAR(160),SUBSTITUTE($O229,\"{\",CHAR(160),FC$1)),FIND(CHAR(160),SUBSTITUTE($O229,\"}\",CHAR(160),FC$1))-FIND(CHAR(160),SUBSTITUTE($O229,\"{\",CHAR(160),FC$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($R229,FIND(CHAR(160),SUBSTITUTE($R229,\"{\",CHAR(160),FM$1)),FIND(CHAR(160),SUBSTITUTE($R229,\"}\",CHAR(160),FM$1))-FIND(CHAR(160),SUBSTITUTE($R229,\"{\",CHAR(160),FM$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($U229,FIND(CHAR(160),SUBSTITUTE($U229,\"{\",CHAR(160),FW$1)),FIND(CHAR(160),SUBSTITUTE($U229,\"}\",CHAR(160),FW$1))-FIND(CHAR(160),SUBSTITUTE($U229,\"{\",CHAR(160),FW$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($V229,FIND(CHAR(160),SUBSTITUTE($V229,\"{\",CHAR(160),GG$1)),FIND(CHAR(160),SUBSTITUTE($V229,\"}\",CHAR(160),GG$1))-FIND(CHAR(160),SUBSTITUTE($V229,\"{\",CHAR(160),GG$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($W229,FIND(CHAR(160),SUBSTITUTE($W229,\"{\",CHAR(160),GQ$1)),FIND(CHAR(160),SUBSTITUTE($W229,\"}\",CHAR(160),GQ$1))-FIND(CHAR(160),SUBSTITUTE($W229,\"{\",CHAR(160),GQ$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($X229,FIND(CHAR(160),SUBSTITUTE($X229,\"{\",CHAR(160),HA$1)),FIND(CHAR(160),SUBSTITUTE($X229,\"}\",CHAR(160),HA$1))-FIND(CHAR(160),SUBSTITUTE($X229,\"{\",CHAR(160),HA$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Y229,FIND(CHAR(160),SUBSTITUTE($Y229,\"{\",CHAR(160),HK$1)),FIND(CHAR(160),SUBSTITUTE($Y229,\"}\",CHAR(160),HK$1))-FIND(CHAR(160),SUBSTITUTE($Y229,\"{\",CHAR(160),HK$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($Z229,FIND(CHAR(160),SUBSTITUTE($Z229,\"{\",CHAR(160),HU$1)),FIND(CHAR(160),SUBSTITUTE($Z229,\"}\",CHAR(160),HU$1))-FIND(CHAR(160),SUBSTITUTE($Z229,\"{\",CHAR(160),HU$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AA229,FIND(CHAR(160),SUBSTITUTE($AA229,\"{\",CHAR(160),IE$1)),FIND(CHAR(160),SUBSTITUTE($AA229,\"}\",CHAR(160),IE$1))-FIND(CHAR(160),SUBSTITUTE($AA229,\"{\",CHAR(160),IE$1))+1),\"\")","v":""},"","","","","","","","{Measure:Quantity}","{Package Size}",{"$f":"IFERROR(MID($AB229,FIND(CHAR(160),SUBSTITUTE($AB229,\"{\",CHAR(160),IO$1)),FIND(CHAR(160),SUBSTITUTE($AB229,\"}\",CHAR(160),IO$1))-FIND(CHAR(160),SUBSTITUTE($AB229,\"{\",CHAR(160),IO$1))+1),\"\")","v":""},"","","","","","","","","",null,4]
["Retail Lighting","LED Specialty Bulb Reflector Short Life","LEDSPCRFS","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*2.41",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*45",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.05",null,null,"{Measure:Quantity}*{Package Size}*0.009","{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*10*-0.005","{Measure:Quantity}*{Package Size}*-0.005","{Measure:Quantity}*{Package Size}*-0.038","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.008",null,"2021-07-01","2022-06-30",2,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",2.41,"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS230*AU230*45","v":45},0,0,{"$f":"AS230*AU230*1.062*0.05","v":5.3100000000000008E-2},0,0,{"$f":"AS230*AU230*0.009","v":8.9999999999999993E-3},{"$f":"AS230*AU230*0.006","v":6.0000000000000001E-3},{"$f":"AS230*AU230*10*-0.005","v":-0.05},{"$f":"AS230*AU230*-0.005","v":-5.0000000000000001E-3},{"$f":"AS230*AU230*-0.038","v":-3.7999999999999999E-2},-1E-3,{"$f":"AS230*AU230*-0.008","v":-8.0000000000000002E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL230,BR230,BS230,BT230,BU230,BV230,BW230,BX230,BY230,BZ230,AE230,AH230,AI230,AJ230,AK230,AL230,AM230,AN230,AO230,AP230,CA230,CB230)","v":10.452556270762582},7.0023145065513726,-0.17083896998423215,-2.5081963949416344,-7.558950659533073E-2,-0.45811289854085602,-0.29707827856809343,0,0,{"$f":"SUMPRODUCT(CC230:CK230,--(CC230:CK230>0))","v":17.454870777313953},{"$f":"-SUMPRODUCT(CC230:CK230,--(CC230:CK230<0))","v":3.5098160486301473},null,{"$f":"AS230*AU230*2.41","v":2.41},null,null,5.9198160486301479,1,2.5224472232566546,1,3.41,1,"Electric","y",null,"X=AS230*AU230*2.41","X=AS230*(AW230+AY230)","X=AS230*AU230*45",0,0,"X=AS230*AU230*1.062*0.05",0,0,"X=AS230*AU230*0.009","X=AS230*AU230*0.006","X=AS230*AU230*10*-0.005","X=AS230*AU230*-0.005","X=AS230*AU230*-0.038","X=AS230*AU230*-0.001","X=AS230*AU230*-0.008",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:DT230,$EG230:$IV230),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:DU230,$EG230:$IV230),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:DV230,$EG230:$IV230),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:DW230,$EG230:$IV230),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:DX230,$EG230:$IV230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:DY230,$EG230:$IV230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:DZ230,$EG230:$IV230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:EA230,$EG230:$IV230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:EB230,$EG230:$IV230),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG230:$IV230,MATCH(0,COUNTIF($DR230:EC230,$EG230:$IV230),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,4]
["Retail Lighting","LED Standard Bulb Long Life","LEDSTDLL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1.09",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*30",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.033",null,null,"{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*0.004","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.025","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.005",null,"2021-07-01","2022-06-30",3,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",1.0900000000000001,"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS231*AU231*30","v":30},0,0,{"$f":"AS231*AU231*1.062*0.033","v":3.5046000000000001E-2},0,0,{"$f":"AS231*AU231*0.006","v":6.0000000000000001E-3},{"$f":"AS231*AU231*0.004","v":4.0000000000000001E-3},{"$f":"AS231*AU231*10*-0.004","v":-0.04},{"$f":"AS231*AU231*-0.003","v":-3.0000000000000001E-3},{"$f":"AS231*AU231*-0.025","v":-2.5000000000000001E-2},-1E-3,{"$f":"AS231*AU231*-0.005","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL231,BR231,BS231,BT231,BU231,BV231,BW231,BX231,BY231,BZ231,AE231,AH231,AI231,AJ231,AK231,AL231,AM231,AN231,AO231,AP231,CA231,CB231)","v":10.156201415776758},6.8866555450209734,-0.19866183956042846,-2.4421716444420056,-0.11220497863124346,-0.40733348709193173,-0.28074880695718335,0,0,{"$f":"SUMPRODUCT(CC231:CK231,--(CC231:CK231>0))","v":17.042856960797732},{"$f":"-SUMPRODUCT(CC231:CK231,--(CC231:CK231<0))","v":3.4411207566827922},null,{"$f":"AS231*AU231*1.09","v":1.0900000000000001},null,null,4.5311207566827925,1,3.0812664757330182,1,2.09,1,"Electric","y",null,"X=AS231*AU231*1.09","X=AS231*(AW231+AY231)","X=AS231*AU231*30",0,0,"X=AS231*AU231*1.062*0.033",0,0,"X=AS231*AU231*0.006","X=AS231*AU231*0.004","X=AS231*AU231*10*-0.004","X=AS231*AU231*-0.003","X=AS231*AU231*-0.025","X=AS231*AU231*-0.001","X=AS231*AU231*-0.005",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:DT231,$EG231:$IV231),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:DU231,$EG231:$IV231),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:DV231,$EG231:$IV231),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:DW231,$EG231:$IV231),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:DX231,$EG231:$IV231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:DY231,$EG231:$IV231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:DZ231,$EG231:$IV231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:EA231,$EG231:$IV231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:EB231,$EG231:$IV231),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG231:$IV231,MATCH(0,COUNTIF($DR231:EC231,$EG231:$IV231),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Package Size}","","","","","","","","","","",null,4]
["Retail Lighting","LED Standard Bulb Short Life","LEDSTDSL","2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*1.25",0,"Calculated","{Measure:Quantity}*({Rebate per Package}+{Marketing Fee})",0,"2021-07-01","2022-06-30","Calculated","{Measure:Quantity}*{Package Size}*30",null,null,"{Measure:Quantity}*{Package Size}*1.062*0.033",null,null,"{Measure:Quantity}*{Package Size}*0.006","{Measure:Quantity}*{Package Size}*0.004","{Measure:Quantity}*{Package Size}*10*-0.004","{Measure:Quantity}*{Package Size}*-0.003","{Measure:Quantity}*{Package Size}*-0.025","{Measure:Quantity}*{Package Size}*-0.001","{Measure:Quantity}*{Package Size}*-0.005",null,"2021-07-01","2022-06-30",3,0.185,0.109,0.37,0.31,0.17100000000000001,0.14899999999999999,0.99,1,1,0.76300000000000001,0,null,"{Measure:Quantity}",1,"{Package Size}",1,"{Rebate per Package}",1.25,"{Marketing Fee}",1,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS232*AU232*30","v":30},0,0,{"$f":"AS232*AU232*1.062*0.033","v":3.5046000000000001E-2},0,0,{"$f":"AS232*AU232*0.006","v":6.0000000000000001E-3},{"$f":"AS232*AU232*0.004","v":4.0000000000000001E-3},{"$f":"AS232*AU232*10*-0.004","v":-0.04},{"$f":"AS232*AU232*-0.003","v":-3.0000000000000001E-3},{"$f":"AS232*AU232*-0.025","v":-2.5000000000000001E-2},-1E-3,{"$f":"AS232*AU232*-0.005","v":-5.0000000000000001E-3},0,null,"Res","Default DR",{"$f":"Benefits(BL232,BR232,BS232,BT232,BU232,BV232,BW232,BX232,BY232,BZ232,AE232,AH232,AI232,AJ232,AK232,AL232,AM232,AN232,AO232,AP232,CA232,CB232)","v":10.156201415776758},6.8866555450209734,-0.19866183956042846,-2.4421716444420056,-0.11220497863124346,-0.40733348709193173,-0.28074880695718335,0,0,{"$f":"SUMPRODUCT(CC232:CK232,--(CC232:CK232>0))","v":17.042856960797732},{"$f":"-SUMPRODUCT(CC232:CK232,--(CC232:CK232<0))","v":3.4411207566827922},null,{"$f":"AS232*AU232*1.25","v":1.25},null,null,4.6911207566827926,1,2.9946398415084015,1,2.25,1,"Electric","y",null,"X=AS232*AU232*1.25","X=AS232*(AW232+AY232)","X=AS232*AU232*30",0,0,"X=AS232*AU232*1.062*0.033",0,0,"X=AS232*AU232*0.006","X=AS232*AU232*0.004","X=AS232*AU232*10*-0.004","X=AS232*AU232*-0.003","X=AS232*AU232*-0.025","X=AS232*AU232*-0.001","X=AS232*AU232*-0.005",0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:DT232,$EG232:$IV232),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:DU232,$EG232:$IV232),0)),\"\")","v":"{Package Size}"},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:DV232,$EG232:$IV232),0)),\"\")","v":"{Rebate per Package}"},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:DW232,$EG232:$IV232),0)),\"\")","v":"{Marketing Fee}"},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:DX232,$EG232:$IV232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:DY232,$EG232:$IV232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:DZ232,$EG232:$IV232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:EA232,$EG232:$IV232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:EB232,$EG232:$IV232),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG232:$IV232,MATCH(0,COUNTIF($DR232:EC232,$EG232:$IV232),0)),\"\")","v":""},null,null,"{Measure:Quantity}","{Package Size}","","","","","","","","","{Measure:Quantity}","{Rebate per Package}","{Marketing Fee}","","","","","","","","{Measure:Quantity}","{Rebate per Package}","","","","","","","","","{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,4]
["Retail Other - Electric","Low Flow Bathroom Aerator","LFBA","2021-07-01","2022-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry",0,0,"2019-07-01","2022-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*29)+(0.05*8),if({Water Heating Fuel}=6,29,if({Water Heating Fuel}=7,8,0)))))",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*0.0044)+(0.05*0.0012),if({Water Heating Fuel}=6,0.0044,if({Water Heating Fuel}=7,0.0012,0)))))","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*0.0035)+(0.05*0.00098),if({Water Heating Fuel}=6,0.0035,if({Water Heating Fuel}=7,0.00098,0)))))","if({Water Heating Fuel}=1,0.15,if({Water Heating Fuel}=0,0.05*0.15,0))*10","if({Water Heating Fuel}=2,0.15,if({Water Heating Fuel} = 0,0.05*0.15,0))","if({Water Heating Fuel}=3,0.17,if({Water Heating Fuel} = 0,0.6*0.17,0))","if({Water Heating Fuel}=4,0.17,if({Water Heating Fuel} = 0,0*0.17,0))",null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*333)","2019-07-01","2022-06-30",10,4.0000000000000001E-3,3.0000000000000001E-3,0.39700000000000002,0.26800000000000002,0.20300000000000001,0.13100000000000001,1,1,1,0.25,0,null,"{Retail Price}",1,"{Measure:Quantity}",1,"{Water Heating Fuel}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AU233=0,0,AU233*(IF(AW233=0,(0.25*29)+(0.05*8),IF(AW233=6,29,IF(AW233=7,8,0)))))","v":7.65},0,0,0,0,0,{"$f":"IF(AU233=0,0,AU233*(IF(AW233=0,(0.25*0.0044)+(0.05*0.0012),IF(AW233=6,0.0044,IF(AW233=7,0.0012,0)))))","v":1.16E-3},{"$f":"IF(AU233=0,0,AU233*(IF(AW233=0,(0.25*0.0035)+(0.05*0.00098),IF(AW233=6,0.0035,IF(AW233=7,0.00098,0)))))","v":9.2400000000000002E-4},{"$f":"IF(AW233=1,0.15,IF(AW233=0,0.05*0.15,0))*10","v":7.4999999999999997E-2},{"$f":"IF(AW233=2,0.15,IF(AW233 = 0,0.05*0.15,0))","v":7.4999999999999997E-3},{"$f":"IF(AW233=3,0.17,IF(AW233 = 0,0.6*0.17,0))","v":0.10200000000000001},{"$f":"IF(AW233=4,0.17,IF(AW233 = 0,0*0.17,0))","v":0},0,{"$f":"IF(AU233=0,0,AU233*333)","v":333},null,"Res","Default DR",{"$f":"Benefits(BL233,BR233,BS233,BT233,BU233,BV233,BW233,BX233,BY233,BZ233,AE233,AH233,AI233,AJ233,AK233,AL233,AM233,AN233,AO233,AP233,CA233,CB233)","v":7.389786907408002},4.3155517990672916,1.0813334355502533,31.061553984809979,0,3.1715540180463884,0,20.150121813356229,0,{"$f":"SUMPRODUCT(CC233:CK233,--(CC233:CK233>0))","v":67.169901958238142},{"$f":"-SUMPRODUCT(CC233:CK233,--(CC233:CK233<0))","v":0},null,{"$f":"AS233*AU233","v":1},null,null,1,1,67.169901958238142,0,{"$f":"CO233*CW233","v":1},1,"Electric","y",null,"X=AS233*AU233","Manual","X=if(AU233=0,0,AU233*(if(AW233=0,(0.25*29)+(0.05*8),if(AW233=6,29,if(AW233=7,8,0)))))",0,0,0,0,0,"X=if(AU233=0,0,AU233*(if(AW233=0,(0.25*0.0044)+(0.05*0.0012),if(AW233=6,0.0044,if(AW233=7,0.0012,0)))))","X=if(AU233=0,0,AU233*(if(AW233=0,(0.25*0.0035)+(0.05*0.00098),if(AW233=6,0.0035,if(AW233=7,0.00098,0)))))","X=if(AW233=1,0.15,if(AW233=0,0.05*0.15,0))*10","X=if(AW233=2,0.15,if(AW233 = 0,0.05*0.15,0))","X=if(AW233=3,0.17,if(AW233 = 0,0.6*0.17,0))","X=if(AW233=4,0.17,if(AW233 = 0,0*0.17,0))",0,"X=if(AU233=0,0,AU233*333)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:DT233,$EG233:$IV233),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:DU233,$EG233:$IV233),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:DV233,$EG233:$IV233),0)),\"\")","v":"{Water Heating Fuel}"},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:DW233,$EG233:$IV233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:DX233,$EG233:$IV233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:DY233,$EG233:$IV233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:DZ233,$EG233:$IV233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:EA233,$EG233:$IV233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:EB233,$EG233:$IV233),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG233:$IV233,MATCH(0,COUNTIF($DR233:EC233,$EG233:$IV233),0)),\"\")","v":""},null,null,"{Retail Price}","{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}","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","","","","","","","","","","","","",null,3]
["Retail Other - Electric","Low Flow Kitchen Aerator","LFKA","2021-07-01","2022-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry",0,0,"2019-07-01","2022-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*283)+(0.05*79),if({Water Heating Fuel}=6,283,if({Water Heating Fuel}=7,79,0)))))",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*0.043)+(0.05*0.0012),if({Water Heating Fuel}=6,0.043,if({Water Heating Fuel}=7,0.0012,0)))))","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*0.034)+(0.05*0.010),if({Water Heating Fuel}=6,0.034,if({Water Heating Fuel}=7,0.010,0)))))","if({Water Heating Fuel}=1,1.40,if({Water Heating Fuel}=0,0.05*1.40,0))*10","if({Water Heating Fuel}=2,1.40,if({Water Heating Fuel} = 0,0.05*1.40,0))","if({Water Heating Fuel}=3,1.61,if({Water Heating Fuel} = 0,0.6*1.61,0))","if({Water Heating Fuel}=4,1.61,if({Water Heating Fuel} = 0,0*1.61,0))",null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*2696)","2019-07-01","2022-06-30",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,{"$f":"IF(AU234=0,0,AU234*(IF(AW234=0,(0.25*283)+(0.05*79),IF(AW234=6,283,IF(AW234=7,79,0)))))","v":74.7},0,0,0,0,0,{"$f":"IF(AU234=0,0,AU234*(IF(AW234=0,(0.25*0.043)+(0.05*0.0012),IF(AW234=6,0.043,IF(AW234=7,0.0012,0)))))","v":1.0809999999999998E-2},{"$f":"IF(AU234=0,0,AU234*(IF(AW234=0,(0.25*0.034)+(0.05*0.01),IF(AW234=6,0.034,IF(AW234=7,0.01,0)))))","v":9.0000000000000011E-3},{"$f":"IF(AW234=1,1.4,IF(AW234=0,0.05*1.4,0))*10","v":0.7},{"$f":"IF(AW234=2,1.4,IF(AW234 = 0,0.05*1.4,0))","v":6.9999999999999993E-2},{"$f":"IF(AW234=3,1.61,IF(AW234 = 0,0.6*1.61,0))","v":0.96599999999999997},{"$f":"IF(AW234=4,1.61,IF(AW234 = 0,0*1.61,0))","v":0},0,{"$f":"IF(AU234=0,0,AU234*2696)","v":2696},null,"Res","Default DR",{"$f":"Benefits(BL234,BR234,BS234,BT234,BU234,BV234,BW234,BX234,BY234,BZ234,AE234,AH234,AI234,AJ234,AK234,AL234,AM234,AN234,AO234,AP234,CA234,CB234)","v":72.159095684101672},40.734339114500749,10.09244539846903,294.1711877384945,0,29.601170835099623,0,163.13732254897414,0,{"$f":"SUMPRODUCT(CC234:CK234,--(CC234:CK234>0))","v":609.89556131963968},{"$f":"-SUMPRODUCT(CC234:CK234,--(CC234:CK234<0))","v":0},null,{"$f":"AS234*AU234","v":2},null,null,2,1,304.94778065981984,0,{"$f":"CO234*CW234","v":2},1,"Electric","y",null,"X=AS234*AU234","Manual","X=if(AU234=0,0,AU234*(if(AW234=0,(0.25*283)+(0.05*79),if(AW234=6,283,if(AW234=7,79,0)))))",0,0,0,0,0,"X=if(AU234=0,0,AU234*(if(AW234=0,(0.25*0.043)+(0.05*0.0012),if(AW234=6,0.043,if(AW234=7,0.0012,0)))))","X=if(AU234=0,0,AU234*(if(AW234=0,(0.25*0.034)+(0.05*0.010),if(AW234=6,0.034,if(AW234=7,0.010,0)))))","X=if(AW234=1,1.40,if(AW234=0,0.05*1.40,0))*10","X=if(AW234=2,1.40,if(AW234 = 0,0.05*1.40,0))","X=if(AW234=3,1.61,if(AW234 = 0,0.6*1.61,0))","X=if(AW234=4,1.61,if(AW234 = 0,0*1.61,0))",0,"X=if(AU234=0,0,AU234*2696)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:DT234,$EG234:$IV234),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:DU234,$EG234:$IV234),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:DV234,$EG234:$IV234),0)),\"\")","v":"{Water Heating Fuel}"},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:DW234,$EG234:$IV234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:DX234,$EG234:$IV234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:DY234,$EG234:$IV234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:DZ234,$EG234:$IV234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:EA234,$EG234:$IV234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:EB234,$EG234:$IV234),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG234:$IV234,MATCH(0,COUNTIF($DR234:EC234,$EG234:$IV234),0)),\"\")","v":""},null,null,"{Retail Price}","{Measure:Quantity}","","","","","","","","","","","","","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","{Water Heating Fuel}","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","","","","","","","","","","","","",null,3]
["Retail Other - Electric","Smart Thermostat","STSTAT","2021-07-01","2022-06-30","Per Measure",249,0,"Manual Entry",0,0,"2019-07-01","2022-06-30","Calculated","{Measure:Quantity}*if({Fuel Type}=6,2674,if({Fuel Type} = 0,100,2))",null,null,0,null,null,0,0,"{Measure:Quantity}*if({Fuel Type}=0,1.59,0)*10","{Measure:Quantity}*if({Fuel Type} = 0,1.08,0)","{Measure:Quantity}*if({Fuel Type} = 0,5.96,0)","{Measure:Quantity}*if({Fuel Type} = 0,0.15,0)",null,null,"2019-07-01","2022-06-30",10,1,1,0.38600000000000001,0.54100000000000004,3.3000000000000002E-2,0.04,1,1,1,0.25,0,null,"{Fuel Type}",1,"{Measure:Quantity}",6,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"AS235*IF(AU235=6,2674,IF(AU235 = 0,100,2))","v":2674},0,0,{"$f":"0","v":0},0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"AS235*IF(AU235=0,1.59,0)*10","v":0},{"$f":"AS235*IF(AU235 = 0,1.08,0)","v":0},{"$f":"AS235*IF(AU235 = 0,5.96,0)","v":0},{"$f":"AS235*IF(AU235 = 0,0.15,0)","v":0},0,0,null,"Res","Default DR",{"$f":"Benefits(BL235,BR235,BS235,BT235,BU235,BV235,BW235,BX235,BY235,BZ235,AE235,AH235,AI235,AJ235,AK235,AL235,AM235,AN235,AO235,AP235,CA235,CB235)","v":2706.3104180608498},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CC235:CK235,--(CC235:CK235>0))","v":2706.3104180608498},{"$f":"-SUMPRODUCT(CC235:CK235,--(CC235:CK235<0))","v":0},null,{"$f":"249","v":249},null,null,249,1,10.868716538396987,1,100,null,"Electric","y",null,"X=249","Manual","X=AU235*if(AS235=6,2674,if(AS235 = 0,100,2))",0,0,"X=0",0,0,"X=0","X=0","X=AU235*if(AS235=0,1.59,0)*10","X=AU235*if(AS235 = 0,1.08,0)","X=AU235*if(AS235 = 0,5.96,0)","X=AU235*if(AS235 = 0,0.15,0)",0,0,null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:DT235,$EG235:$IV235),0)),\"\")","v":"{Fuel Type}"},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:DU235,$EG235:$IV235),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:DV235,$EG235:$IV235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:DW235,$EG235:$IV235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:DX235,$EG235:$IV235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:DY235,$EG235:$IV235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:DZ235,$EG235:$IV235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:EA235,$EG235:$IV235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:EB235,$EG235:$IV235),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG235:$IV235,MATCH(0,COUNTIF($DR235:EC235,$EG235:$IV235),0)),\"\")","v":""},null,null,"","","","","","","","","","","","","","","","","","","","","","","{Fuel Type}","","","","","","","","{Measure:Quantity}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","{Measure:Quantity}","{Fuel Type}","","","","","","","","","{Measure:Quantity}","{Fuel Type}","","","","","","","","","{Measure:Quantity}","{Fuel Type}","","","","","","","","","{Measure:Quantity}","{Fuel Type}","","","","","","","","","","","","","","","","","","","","",null,2]
["Retail Other - Electric","Thermostatic Low-Flow Shower Valve","TSV","2021-07-01","2022-06-30","Calculated","{Retail Price}*{Measure:Quantity}",0,"Manual Entry",0,0,"2019-07-01","2022-06-30","Calculated","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*442)+(0.05*123),if({Water Heating Fuel}=6,442,if({Water Heating Fuel}=7,123,0)))))",null,null,null,null,null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*0.044)+(0.05*0.012),if({Water Heating Fuel}=6,0.044,if({Water Heating Fuel}=7,0.012,0)))))","if({Measure:Quantity}=0,0,{Measure:Quantity}*(if({Water Heating Fuel}=0,(0.25*0.035)+(0.05*0.010),if({Water Heating Fuel}=6,0.035,if({Water Heating Fuel}=7,0.010,0)))))","if({Water Heating Fuel}=1,2.19,if({Water Heating Fuel}=0,0.05*2.19,0))*10","if({Water Heating Fuel}=2,2.19,if({Water Heating Fuel} = 0,0.05*2.19,0))","if({Water Heating Fuel}=3,2.5,if({Water Heating Fuel} = 0,0.6*2.5,0))","if({Water Heating Fuel}=4,2.5,if({Water Heating Fuel} = 0,0*2.5,0))",null,"if({Measure:Quantity}=0,0,{Measure:Quantity}*3153)","2019-07-01","2022-06-30",10,8.0000000000000002E-3,5.0000000000000001E-3,0.35499999999999998,0.311,0.18099999999999999,0.153,0.7,1,1,0.25,0,null,"{Retail Price}",24,"{Measure:Quantity}",1,"{Water Heating Fuel}",0,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(AU236=0,0,AU236*(IF(AW236=0,(0.25*442)+(0.05*123),IF(AW236=6,442,IF(AW236=7,123,0)))))","v":116.65},0,0,0,0,0,{"$f":"IF(AU236=0,0,AU236*(IF(AW236=0,(0.25*0.044)+(0.05*0.012),IF(AW236=6,0.044,IF(AW236=7,0.012,0)))))","v":1.1599999999999999E-2},{"$f":"IF(AU236=0,0,AU236*(IF(AW236=0,(0.25*0.035)+(0.05*0.01),IF(AW236=6,0.035,IF(AW236=7,0.01,0)))))","v":9.2500000000000013E-3},{"$f":"IF(AW236=1,2.19,IF(AW236=0,0.05*2.19,0))*10","v":1.095},{"$f":"IF(AW236=2,2.19,IF(AW236 = 0,0.05*2.19,0))","v":0.1095},{"$f":"IF(AW236=3,2.5,IF(AW236 = 0,0.6*2.5,0))","v":1.5},{"$f":"IF(AW236=4,2.5,IF(AW236 = 0,0*2.5,0))","v":0},0,{"$f":"IF(AU236=0,0,AU236*3153)","v":3153},null,"Res","Default DR",{"$f":"Benefits(BL236,BR236,BS236,BT236,BU236,BV236,BW236,BX236,BY236,BZ236,AE236,AH236,AI236,AJ236,AK236,AL236,AM236,AN236,AO236,AP236,CA236,CB236)","v":79.127238106152959},30.218174819917852,11.051227711323589,319.75129102010254,0,32.413282064434092,0,190.79079302556212,0,{"$f":"SUMPRODUCT(CC236:CK236,--(CC236:CK236>0))","v":663.35200674749319},{"$f":"-SUMPRODUCT(CC236:CK236,--(CC236:CK236<0))","v":0},null,{"$f":"AS236*AU236","v":24},null,null,24,1,27.639666947812216,1,23,null,"Electric","y",null,"X=AS236*AU236","Manual","X=if(AU236=0,0,AU236*(if(AW236=0,(0.25*442)+(0.05*123),if(AW236=6,442,if(AW236=7,123,0)))))",0,0,0,0,0,"X=if(AU236=0,0,AU236*(if(AW236=0,(0.25*0.044)+(0.05*0.012),if(AW236=6,0.044,if(AW236=7,0.012,0)))))","X=if(AU236=0,0,AU236*(if(AW236=0,(0.25*0.035)+(0.05*0.010),if(AW236=6,0.035,if(AW236=7,0.010,0)))))","X=if(AW236=1,2.19,if(AW236=0,0.05*2.19,0))*10","X=if(AW236=2,2.19,if(AW236 = 0,0.05*2.19,0))","X=if(AW236=3,2.5,if(AW236 = 0,0.6*2.5,0))","X=if(AW236=4,2.5,if(AW236 = 0,0*2.5,0))",0,"X=if(AU236=0,0,AU236*3153)",null,null,"{Factor:WinterCF}","{Factor:SummerCF}",{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:DT236,$EG236:$IV236),0)),\"\")","v":"{Retail Price}"},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:DU236,$EG236:$IV236),0)),\"\")","v":"{Measure:Quantity}"},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:DV236,$EG236:$IV236),0)),\"\")","v":"{Water Heating Fuel}"},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:DW236,$EG236:$IV236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:DX236,$EG236:$IV236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:DY236,$EG236:$IV236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:DZ236,$EG236:$IV236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:EA236,$EG236:$IV236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:EB236,$EG236:$IV236),0)),\"\")","v":""},{"$f":"IFERROR(INDEX($EG236:$IV236,MATCH(0,COUNTIF($DR236:EC236,$EG236:$IV236),0)),\"\")","v":""},null,null,"{Retail Price}","{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}","","","","","","{Measure:Quantity}","{Measure:Quantity}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","{Water Heating Fuel}","{Water Heating Fuel}","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"10-COUNTIF(DU483:ED483,\"\")","v":0}]

{"sheet":"HESP Summary","index":2,"n_rows":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,10,2,10],[1,7,2,7],[1,9,2,9],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,1,4],[1,5,2,5],[1,6,2,6],[1,8,2,8]]}
[null,null,"Home Energy Savings Program",null,null,null,null,null,null,null,null,"Change Log:"]
["Row","Fuel","Measure Name","Adjusted Gross Benefits & Costs",null,"NTG",{"$f":"IF(OR('M&A'!A5=\"Gross\",'M&A'!A8=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Incentive Per Unit","Net Benefit of Net Savings","Program","Active","Date","Change Description"]
[null,null,null,"Energy & Water Benefits","Fuel + Measure Cost",null,null,null,null,null,null,"2019-01-22","Corrected Fuel + Measure Cost to include fuel costs"]
[{"$f":"ROW(B4)-ROW($B$3)","v":1},{"$f":"RIGHT(J4,LEN(J4)-FIND(\"-\",J4)-1)","v":"Electric"},"Heat Pump Single Zone 1st Unit Tier 2",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":16729.843544667419},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":9068.8118206792515},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$J4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":0.69000000000000006},{"$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$8=\"No\"),0,(1-F4)*H4))","v":1.8447668642234942},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":1000},{"$f":"D4*F4-(MAX(E4,H4)*F4)","v":5286.1118895518357},"Home Energy Savings Program - Electric","y","2019-11-12","2020 Q2 TRM updates"]
[2,"Electric","Heat Pump Single Zone 1st Unit Tier 1",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":1465.523430342982},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$J5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":0.69000000000000006},{"$f":"D5*IF('M&A'!$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$8=\"No\"),0,(1-F5)*H5))","v":2.1488613348137564},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":500},540.63116693665768,"Home Energy Savings Program - Electric","y"]
[3,"Electric","Heat Pump Single Zone 2nd Unit Tier 2",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":3881.2589297019845},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":2768.6448765646551},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C6,Measures!$A:$A,$J6)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":0.69000000000000006},{"$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$8=\"No\"),0,(1-F6)*H6))","v":1.4018623199223244},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":500},767.70369666475767,"Home Energy Savings Program - Electric","y"]
[4,"Electric","Heat Pump Multi-zone 2 or more zones",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":2160.1842772175924},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":1364},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C7,Measures!$A:$A,$J7)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":0.69000000000000006},{"$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$8=\"No\"),0,(1-F7)*H7))","v":1.5837128132093785},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":750},549.36715128013884,"Home Energy Savings Program - Electric","y"]
[5,"Electric","Heat Pump Multi-zone add on",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":690.10266263656308},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C8,Measures!$A:$A,$J8)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":0.69000000000000006},{"$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$8=\"No\"),0,(1-F8)*H8))","v":1.0118807370037581},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":250},5.5908372192285469,"Home Energy Savings Program - Electric","y"]
[6,"Electric","Heat Pump Single Zone 2nd Unit Tier 1",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":691.37760030710592},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C9,Measures!$A:$A,$J9)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":0.69000000000000006},{"$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$8=\"No\"),0,(1-F9)*H9))","v":1.0137501470778678},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":250},6.4705442119030749,"Home Energy Savings Program - Electric","y"]
[7,{"$f":"RIGHT(J10,LEN(J10)-FIND(\"-\",J10)-1)","v":"Other Fuels"},"Wall Insulation",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":12281.661004316624},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":3752},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C10,Measures!$A:$A,$J10)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","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$8=\"No\"),0,(1-F10)*H10))","v":3.2733638071206355},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":1000},6218.1228721468178,"Home Energy Savings Program - Other Fuels","y"]
[8,"Other Fuels","Air Sealing",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":2659.7228270180922},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":848},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C11,Measures!$A:$A,$J11)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":0.72899999999999998},{"$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$8=\"No\"),0,(1-F11)*H11))","v":3.1364655978986935},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":400},1320.745940896189,"Home Energy Savings Program - Other Fuels","y"]
[9,"Other Fuels","Attic Insulation",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":7782.1702264174819},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":4087},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C12,Measures!$A:$A,$J12)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":0.72899999999999998},{"$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$8=\"No\"),0,(1-F12)*H12))","v":1.904127777444943},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":1000},2693.779095058344,"Home Energy Savings Program - Other Fuels","y"]
[10,"Other Fuels","Basement Insulation",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":6473.5066641043322},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":3763},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C13,Measures!$A:$A,$J13)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":0.72899999999999998},{"$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$8=\"No\"),0,(1-F13)*H13))","v":1.7203047207292936},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":1000},1975.9593581320578,"Home Energy Savings Program - Other Fuels","y"]
[11,"Other Fuels","Geothermal Heat Pump",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":66184.155683524252},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":55165.814070578148},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C14,Measures!$A:$A,$J14)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":0.71},{"$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$8=\"No\"),0,(1-F14)*H14))","v":1.1997313335909343},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":3000},7823.0225451917286,"Home Energy Savings Program - Other Fuels","y"]
[12,"Other Fuels","Pellet Boiler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":53533.579061242533},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":40429.396706853149},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C15,Measures!$A:$A,$J15)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":0.71},{"$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$8=\"No\"),0,(1-F15)*H15))","v":1.3241251025684513},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":5333.33},9303.9694716164595,"Home Energy Savings Program - Other Fuels","y"]

{"sheet":"RIP Summary","index":3,"n_rows":18,"n_cols":13,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,7,2,7],[1,9,2,9],[1,10,2,10],[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,null,"Change Log:"]
["Row","Fuel","Measure Name","Adjusted Gross Benefits & Costs",null,"NTG",{"$f":"IF(OR('M&A'!A5=\"Gross\",'M&A'!A8=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Incentive Per Unit","Net Benefit of Net Savings","Program",null,"Date","Change Description"]
[null,null,null,"Energy & Water Benefits","Fuel + Measure Cost",null,null,null,null,null,null,"2019-08-26","TPIV approved M&As, 2020 TRM"]
[{"$f":"ROW(B4)-ROW($B$3)","v":1},"Electric","Low Flow Kitchen Aerator",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":609.89556131963968},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":2},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$J4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":0.75},{"$f":"D4*IF('M&A'!$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$8=\"No\"),0,(1-F4)*H4))","v":304.94778065981984},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":2},{"$f":"D4*F4-(MAX(E4,H4)*F4)","v":455.92167098972976},"Retail Other - Electric"]
[2,"Electric","Low Flow Bathroom Aerator",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":67.169901958238142},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":1},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$J5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":0.75},{"$f":"D5*IF('M&A'!$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$8=\"No\"),0,(1-F5)*H5))","v":67.169901958238142},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":1},49.627426468678607,"Retail Other - Electric"]
[3,"Electric","Thermostatic Low-Flow Shower Valve",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":663.35200674749319},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":24},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C6,Measures!$A:$A,$J6)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":0.75},{"$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$8=\"No\"),0,(1-F6)*H6))","v":27.639666947812216},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":23},479.51400506061987,"Retail Other - Electric"]
[4,"Electric","Room Air Purifier",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":83.024494451100495},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":24.82},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C7,Measures!$A:$A,$J7)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":0.378},{"$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$8=\"No\"),0,(1-F7)*H7))","v":1.6604898890220099},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":50},12.483258902515988,"Appliance Rebate"]
[5,"Electric","Smart Thermostat",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":2706.3104180608498},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":249},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C8,Measures!$A:$A,$J8)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":0.75},{"$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$8=\"No\"),0,(1-F8)*H8))","v":10.868716538396987},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":100},1842.9828135456373,"Retail Other - Electric"]
[6,"Electric","Clothes Washer",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":724.59163157598596},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":92},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C9,Measures!$A:$A,$J9)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":0.46600000000000008},{"$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$8=\"No\"),0,(1-F9)*H9))","v":7.8759959953911514},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":50},294.78770031440951,"Appliance Rebate"]
[7,"Electric","LED Specialty Bulb Reflector Long Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":17.454870777313953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":3.5098160486301473},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C10,Measures!$A:$A,$J10)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F10)*H10))","v":4.9731582896278699},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":1},3.3049779706980615,"Retail Lighting"]
[8,"Electric","LED Standard Bulb Long Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":17.042856960797732},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":4.5311207566827925},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C11,Measures!$A:$A,$J11)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F11)*H11))","v":3.7612895078247064},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":2.09},2.9652814803752401,"Retail Lighting"]
[9,"Electric","Heat Pump Water Heater",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":3652.8944449964392},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":1021},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C12,Measures!$A:$A,$J12)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":0.92},{"$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$8=\"No\"),0,(1-F12)*H12))","v":3.5777614544529279},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":750},2421.3428893967239,"Appliance Rebate"]
[10,"Electric","LED Specialty Bulb Reflector Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":17.454870777313953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":5.9198160486301479},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C13,Measures!$A:$A,$J13)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F13)*H13))","v":2.9485495214590376},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":3.41},2.7338079706980616,"Retail Lighting"]
[11,"Electric","LED Standard Bulb Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":17.042856960797732},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":4.6911207566827926},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C14,Measures!$A:$A,$J14)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F14)*H14))","v":3.6330032511994332},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":2.25},2.9273614803752399,"Retail Lighting"]
[12,"Electric","LED Specialty Bulb Candelabra Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":25.103435409562803},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":7.3276103630381488},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C15,Measures!$A:$A,$J15)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F15)*H15))","v":3.4258693033392271},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":3.32},4.212870536026343,"Retail Lighting"]
[13,"Electric","LED Specialty Bulb Other (Globe & 3-Way) Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":28.555255253316417},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":10.16259637143891},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C16,Measures!$A:$A,$J16)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F16)*H16))","v":2.8098385697545236},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":5.32},4.3590601550049692,"Retail Lighting"]
[14,"Electric","LED Specialty Bulb Candelabra Long Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":25.103435409562803},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":7.1776103630381494},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C17,Measures!$A:$A,$J17)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F17)*H17))","v":3.4974642171767294},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":3.17},4.2484205360263427,"Retail Lighting"]
[15,"Electric","LED Specialty Bulb Other (Globe & 3-Way) Long Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":28.555255253316417},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":12.58259637143891},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C18,Measures!$A:$A,$J18)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":0.23699999999999999},{"$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$8=\"No\"),0,(1-F18)*H18))","v":2.2694247204920011},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":7.74},3.7855201550049693,"Retail Lighting"]

{"sheet":"DIP non-lighting Summary","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"cut":false,"hidden":false,"merged":[[1,7,2,7],[1,9,2,9],[1,10,2,10],[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,null,"Change Log:"]
["Row","Fuel","Measure Name","Adjusted Gross Benefits & Costs",null,"NTG",{"$f":"IF(OR('M&A'!A5=\"Gross\",'M&A'!A8=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Incentive Per Unit","Net Benefit of Net Savings","Program",null,"Date","Change Description"]
[null,null,null,"Energy & Water Benefits","Fuel + Measure Cost",null,null,null,null,null,null,"2019-08-26","TPIV approved M&As, 2020 TRM"]
[{"$f":"ROW(B4)-ROW($B$3)","v":1},"Electric","Heat Pump Water Heater",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":5086.2878637055101},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":1040},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$J4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":0.77},{"$f":"D4*IF('M&A'!$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$8=\"No\"),0,(1-F4)*H4))","v":4.8906614074091443},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":51},{"$f":"D4*F4-(MAX(E4,H4)*F4)","v":3115.6416550532426},"Distributor Domestic Hot Water - Electric",null,"2019-11-12","2020 Q2 TRM updates"]
[2,"Electric","ECMHW Electronically Commuted Pump",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":340.1399941506296},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":56.84},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$J5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":0.75},{"$f":"D5*IF('M&A'!$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$8=\"No\"),0,(1-F5)*H5))","v":4.2517499268828702},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":80},195.1049956129722,"Distributor HVAC – Electric"]
[3,"Natural Gas","Tankless Water Heater",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":3760.5840398828259},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":780},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C6,Measures!$A:$A,$J6)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":0.75},{"$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$8=\"No\"),0,(1-F6)*H6))","v":4.8212615895933668},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":320},2235.4380299121194,"Distributor HVAC – Natural Gas"]
[4,"Natural Gas","BOILM Hot Water Boiler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":3443.1443302163661},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":1785},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C7,Measures!$A:$A,$J7)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":0.75},{"$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$8=\"No\"),0,(1-F7)*H7))","v":1.9289323978803172},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":350},1243.6082476622746,"Distributor HVAC – Natural Gas"]

{"sheet":"LI Summary","index":5,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,3,1,4]]}
[null,null,"Low Income Initiatives",null,null,null,null,null,null,null,null,"Change Log:"]
[null,null,null,"Adjusted Gross Benefits & Costs"]
["Row","Fuel","Measure Name","Energy & Water Benefits","Fuel + Measure Cost","NTG",{"$f":"IF(OR('M&A'!A5=\"Gross\",'M&A'!A8=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Incentive Per Unit","Net Benefit of Net Savings","Program",null,"Date","Change Description"]
[{"$f":"ROW(B4)-ROW(A$3)","v":1},"Electric","Low Flow Wall Mounted Shower Head Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":711.70353768489065},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":26.5},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$J4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":1},{"$f":"D4*IF('M&A'!$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$8=\"No\"),0,(1-F4)*H4))","v":26.856737271127948},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":26.5},{"$f":"D4*F4-(MAX(E4,H4)*F4)","v":685.20353768489065},"Arrearage Management Program",null,"2019-11-12","2020 Q2 TRM updates"]
[2,"Electric","Low Flow Handheld Shower Head Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":711.70353768489065},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":32.44},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$J5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":1},{"$f":"D5*IF('M&A'!$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$8=\"No\"),0,(1-F5)*H5))","v":21.939073294848665},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":32.44},679.26353768489071,"Low Income Direct Mailing",null,"2021-03-09","Corrected non-electric baseline HPWH scenarios for LI hot water load"]
[3,"Electric","Low Flow Kitchen Aerator Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":531.19750892599518},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":1.77},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C6,Measures!$A:$A,$J6)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":1},{"$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$8=\"No\"),0,(1-F6)*H6))","v":300.1115869638391},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":1.77},529.4275089259952,"Arrearage Management Program"]
[4,"Electric","Low Flow Kitchen Aerator Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":531.19750892599518},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":1.77},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C7,Measures!$A:$A,$J7)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":1},{"$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$8=\"No\"),0,(1-F7)*H7))","v":300.1115869638391},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":1.77},529.4275089259952,"Low Income Direct Mailing"]
[5,"Electric","Low Flow Wall Mounted Shower Head Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":335.48316615584292},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":26.5},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C8,Measures!$A:$A,$J8)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":1},{"$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$8=\"No\"),0,(1-F8)*H8))","v":12.659742119088412},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":26.5},308.98316615584292,"Low Income Direct Install - Electric"]
[6,"Electric","Low Flow Kitchen Aerator Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":266.44942189204494},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":1.77},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C9,Measures!$A:$A,$J9)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":1},{"$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$8=\"No\"),0,(1-F9)*H9))","v":150.53639654917794},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":1.77},264.67942189204496,"Low Income Direct Install - Electric"]
[7,"Electric","Low Flow Bathroom Aerator Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":54.32001408379638},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":0.49},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C10,Measures!$A:$A,$J10)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":1},{"$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$8=\"No\"),0,(1-F10)*H10))","v":110.85717159958445},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":0.49},53.830014083796378,"Arrearage Management Program"]
[8,"Electric","Low Flow Bathroom Aerator Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":54.32001408379638},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":0.49},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C11,Measures!$A:$A,$J11)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":1},{"$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$8=\"No\"),0,(1-F11)*H11))","v":110.85717159958445},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":0.49},53.830014083796378,"Low Income Direct Mailing"]
[9,"Electric","Low Flow Bathroom Aerator Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":29.562876540874996},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":0.49},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C12,Measures!$A:$A,$J12)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":1},{"$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$8=\"No\"),0,(1-F12)*H12))","v":60.33240110382652},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":0.49},29.072876540874997,"Low Income Direct Install - Electric"]
[10,"Electric","LED Low Income Specialty Bulb Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":23.715328246609673},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":7.5694968547917041},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C13,Measures!$A:$A,$J13)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":1},{"$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$8=\"No\"),0,(1-F13)*H13))","v":3.1330124976004452},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":2.95},16.145831391817968,"Arrearage Management Program"]
[11,"Electric","LED Low Income Specialty Bulb Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":23.715328246609673},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":7.5694968547917041},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C14,Measures!$A:$A,$J14)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":1},{"$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$8=\"No\"),0,(1-F14)*H14))","v":3.1330124976004452},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":2.95},16.145831391817968,"Low Income Direct Install - Electric"]
[12,"Electric","LED Low Income Specialty Bulb Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":23.715328246609673},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":7.5694968547917041},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C15,Measures!$A:$A,$J15)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":1},{"$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$8=\"No\"),0,(1-F15)*H15))","v":3.1330124976004452},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":2.95},16.145831391817968,"Low Income Direct Mailing"]
[13,"Electric","LED Low Income Standard Bulb Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":11.88902507804494},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":4.8055650782549426},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C16,Measures!$A:$A,$J16)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":1},{"$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$8=\"No\"),0,(1-F16)*H16))","v":2.4740118767390062},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":2.5},7.083459999789997,"Arrearage Management Program"]
[14,"Electric","LED Low Income Standard Bulb Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":11.88902507804494},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":4.8055650782549426},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C17,Measures!$A:$A,$J17)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":1},{"$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$8=\"No\"),0,(1-F17)*H17))","v":2.4740118767390062},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":2.5},7.083459999789997,"Low Income Direct Install - Electric"]
[15,"Electric","LED Low Income Standard Bulb Short Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":11.88902507804494},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":4.8055650782549426},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C18,Measures!$A:$A,$J18)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":1},{"$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$8=\"No\"),0,(1-F18)*H18))","v":2.4740118767390062},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":2.5},7.083459999789997,"Low Income Direct Mailing"]
[16,"Electric","Heat Pump Water Heater Direct Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":3185.4281564659377},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":1882.5},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C19,Measures!$A:$A,$J19)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":1},{"$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$8=\"No\"),0,(1-F19)*H19))","v":1.6921265107388779},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":1882.5},1302.9281564659377,"Low Income Direct Install - Electric"]
[17,"Unregulated Fuels","Wall Insulation LIHESP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":12281.661004316624},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":2574},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C20,Measures!$A:$A,$J20)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":1},{"$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$8=\"No\"),0,(1-F20)*H20))","v":4.7714300716070799},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":2000},9707.6610043166238,"Affordable Heat Initiative - Other Fuels"]
[18,"Unregulated Fuels","Air Sealing LIHESP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":2659.7228270180922},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":622},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C21,Measures!$A:$A,$J21)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":1},{"$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$8=\"No\"),0,(1-F21)*H21))","v":4.276081715463171},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":600},2037.7228270180922,"Affordable Heat Initiative - Other Fuels"]
[19,"Unregulated Fuels","Attic Insulation LIHESP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":7782.1702264174819},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":1962},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C22,Measures!$A:$A,$J22)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":1},{"$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$8=\"No\"),0,(1-F22)*H22))","v":3.966447617949787},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":1569.6},5820.1702264174819,"Affordable Heat Initiative - Other Fuels"]
[20,"Unregulated Fuels","Basement Insulation LIHESP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":6473.5066641043322},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":2326},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C23,Measures!$A:$A,$J23)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":1},{"$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$8=\"No\"),0,(1-F23)*H23))","v":2.7831069063217249},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":1860.8},4147.5066641043322,"Affordable Heat Initiative - Other Fuels"]
[21,"Unregulated Fuels","MiniSplit HP LIHEAP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":15167.921333760951},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":9026.785599624418},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C24,Measures!$A:$A,$J24)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":1},{"$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$8=\"No\"),0,(1-F24)*H24))","v":1.6803236508012387},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":2000},6141.1357341365328,"Affordable Heat Initiative - Heat Pumps"]

{"sheet":"DIP Lighting Summary","index":6,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,7,2,7],[1,9,2,9],[1,10,2,10],[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,null,"Change Log:"]
["Row","Fuel","Measure Name","Adjusted Gross Benefits & Costs",null,"NTG",{"$f":"IF(OR('M&A'!A5=\"Gross\",'M&A'!A8=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Incentive Per Unit","Net Benefit of Net Savings","Program",null,"Date","Change Description"]
[null,null,null,"Energy & Water Benefits","Fuel + Measure Cost",null,null,null,null,null,null,"2019-08-26","TPIV approved M&As, 2020 TRM"]
[{"$f":"ROW(B4)-ROW($B$3)","v":1},"Electric","Outdoor_Type_B 5k_10k lm - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":1802.8697148483188},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":35.99},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$J4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":0.49},{"$f":"D4*IF('M&A'!$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$8=\"No\"),0,(1-F4)*H4))","v":50.093629198341723},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":26.9925},{"$f":"D4*F4-(MAX(E4,H4)*F4)","v":865.77106027567629},"Distributor Lighting",null,"2019-11-12","2020 Q2 TRM updates"]
[2,"Electric","Outdoor_Type_C 5k_10k lm - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":1802.8697148483188},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":35.99},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$J5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":0.49},{"$f":"D5*IF('M&A'!$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$8=\"No\"),0,(1-F5)*H5))","v":50.093629198341723},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":26.9925},865.77106027567629,"Distributor Lighting"]
[3,"Electric","Outdoor_Type_B <5000 lm - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":827.54675435660533},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":46},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C6,Measures!$A:$A,$J6)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":0.49},{"$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$8=\"No\"),0,(1-F6)*H6))","v":17.990146833839248},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":34.5},382.95790963473661,"Distributor Lighting"]
[4,"Electric","Outdoor_Type_C <5000 lm - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":827.54675435660533},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":46},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C7,Measures!$A:$A,$J7)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":0.49},{"$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$8=\"No\"),0,(1-F7)*H7))","v":17.990146833839248},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":34.5},382.95790963473661,"Distributor Lighting"]
[5,"Electric","Outdoor_Type_C >10000 lm - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":2511.0805159012848},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":99.13},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C8,Measures!$A:$A,$J8)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":0.49},{"$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$8=\"No\"),0,(1-F8)*H8))","v":25.331186481401037},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":74.347499999999997},1181.8557527916296,"Distributor Lighting"]
[6,"Electric","Outdoor_Type_B >10000 lm - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":2511.0805159012848},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":99.13},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C9,Measures!$A:$A,$J9)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":0.49},{"$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$8=\"No\"),0,(1-F9)*H9))","v":25.331186481401037},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":74.347499999999997},1181.8557527916296,"Distributor Lighting"]
[7,"Electric","Bay_Low_Type_BC<80 W - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":1892.1932862638218},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":348.79313030302683},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C10,Measures!$A:$A,$J10)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":0.49},{"$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$8=\"No\"),0,(1-F10)*H10))","v":5.4249729191051141},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":31.192500000000003},756.26607642078966,"Distributor Lighting"]
[8,"Electric","Specialty LED - BR30",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":21.217689142633944},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":6.1778316357335274},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C11,Measures!$A:$A,$J11)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":0.49},{"$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$8=\"No\"),0,(1-F11)*H11))","v":3.4344880847687027},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":1.9650000000000001},7.3695301783812033,"Distributor Lighting"]
[9,"Electric","Bay_High_Type_BC>120 W - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":2368.1319736016558},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":481.26927774967317},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C12,Measures!$A:$A,$J12)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":0.49},{"$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$8=\"No\"),0,(1-F12)*H12))","v":4.9205966037861515},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":71.107500000000002},924.56272096747148,"Distributor Lighting"]
[10,"Electric","Bay_Low_Type_BC>80 W - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":1988.1373103170577},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":435.27718626955294},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C13,Measures!$A:$A,$J13)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":0.49},{"$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$8=\"No\"),0,(1-F13)*H13))","v":4.5675201297728227},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":83.144999999999996},760.90146078327723,"Distributor Lighting"]
[11,"Electric","Specialty LED - R20",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":18.624908284056062},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":4.9165032154759798},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C14,Measures!$A:$A,$J14)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":0.49},{"$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$8=\"No\"),0,(1-F14)*H14))","v":3.7882428766504801},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":1.32},6.7171184836042395,"Distributor Lighting"]
[12,"Electric","Bay_High_Type_BC<120 W - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":1385.0709352323961},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":318.3267525435773},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C15,Measures!$A:$A,$J15)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":0.49},{"$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$8=\"No\"),0,(1-F15)*H15))","v":4.3510981221811917},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":69.322500000000005},522.70464951752115,"Distributor Lighting"]
[13,"Electric","Specialty LED - PAR20",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":34.181593435523354},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":9.1058876369893937},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C16,Measures!$A:$A,$J16)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":0.49},{"$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$8=\"No\"),0,(1-F16)*H16))","v":3.7537903824634209},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":2.4899999999999998},12.287095841281639,"Distributor Lighting"]
[14,"Electric","Specialty LED - BR40",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":45.73393867203476},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":14.024798516848374},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C17,Measures!$A:$A,$J17)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":0.49},{"$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$8=\"No\"),0,(1-F17)*H17))","v":3.2609337394111813},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":4.6349999999999998},15.537478676041328,"Distributor Lighting"]
[15,"Electric","LED Specialty Bulb Candelabra Long Life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":52.683972672841868},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":15.461318367555698},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C18,Measures!$A:$A,$J18)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":0.49},{"$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$8=\"No\"),0,(1-F18)*H18))","v":3.4074696232499062},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":4.665},18.239100609590224,"Distributor Lighting"]
[16,"Electric","TLED_TYPE_A_4ft - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":107.07705314183718},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":22.926721667126117},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C19,Measures!$A:$A,$J19)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":0.49},{"$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$8=\"No\"),0,(1-F19)*H19))","v":4.670404024460745},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":3.7425000000000002},41.233662422608418,"Distributor Lighting"]
[17,"Electric","LED Replacement Lamps T5HO (Type A)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":212.7837745388008},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":45.976612384598774},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C20,Measures!$A:$A,$J20)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":0.49},{"$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$8=\"No\"),0,(1-F20)*H20))","v":4.6280872709551568},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":8.4075000000000006},81.735509455558997,"Distributor Lighting"]
[18,"Electric","Specialty LED - Globe",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":36.918555019886554},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":13.514856362553882},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C21,Measures!$A:$A,$J21)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":0.49},{"$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$8=\"No\"),0,(1-F21)*H21))","v":2.7317016200170778},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":5.4074999999999998},11.467812342093012,"Distributor Lighting"]
[19,"Electric","Specialty LED - PAR38",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":45.02815914384577},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":19.691165600564329},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C22,Measures!$A:$A,$J22)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":0.49},{"$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$8=\"No\"),0,(1-F22)*H22))","v":2.2867188290039726},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":9.0525000000000002},12.415126836207905,"Distributor Lighting"]
[20,"Electric","4' LED Lamp T8/Type C Kit (3 Lamp/1 external driver)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":333.98054747245942},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":90.842034733010237},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C23,Measures!$A:$A,$J23)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":0.49},{"$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$8=\"No\"),0,(1-F23)*H23))","v":3.6764978729730871},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":16.184999999999999},119.13787124233011,"Distributor Lighting"]
[21,"Electric","4' LED Lamp T8/Type C Kit (4 Lamp/1 external driver)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":496.49547392386853},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":108.65013276233705},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C24,Measures!$A:$A,$J24)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":0.49},{"$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$8=\"No\"),0,(1-F24)*H24))","v":4.5696720408976423},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":20.549999999999997},190.04421716915041,"Distributor Lighting"]
[22,"Electric","Specialty LED - PAR30",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":30.177253520567476},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":11.963791515626788},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C25,Measures!$A:$A,$J25)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":0.49},{"$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$8=\"No\"),0,(1-F25)*H25))","v":2.522382096106468},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":5.13},8.9245963824209369,"Distributor Lighting"]
[23,"Electric","LED Replacement Lamps T5 (Type A)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":114.03281245197651},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":26.491353489488315},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C26,Measures!$A:$A,$J26)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":0.49},{"$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$8=\"No\"),0,(1-F26)*H26))","v":4.3045294947736199},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":5.9325000000000001},42.895314891619215,"Distributor Lighting"]
[24,"Electric","Specialty LED  - MR16",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":19.330687812245056},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":8.4425083837639168},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C27,Measures!$A:$A,$J27)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":0.49},{"$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$8=\"No\"),0,(1-F27)*H27))","v":2.289685355767082},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":3.915},5.3352079199557583,"Distributor Lighting"]
[25,"Electric","4' LED Lamp T8/Type C Kit (2 Lamp/1 external driver)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":241.97714352423171},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":55.275786978540147},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C28,Measures!$A:$A,$J28)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":0.49},{"$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$8=\"No\"),0,(1-F28)*H28))","v":4.3776336213571252},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":11.82},91.483664707388854,"Distributor Lighting"]
[26,"Electric","Specialty LED - PAR16",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":23.104690473022831},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":11.360194011721854},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C29,Measures!$A:$A,$J29)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":0.49},{"$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$8=\"No\"),0,(1-F29)*H29))","v":2.0338288632379506},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":5.5500000000000007},5.7548032660374799,"Distributor Lighting"]
[27,"Electric","LED Replacement Lamps T8 U-Bend (Type A)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":114.03281245197651},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":32.091353489488313},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C30,Measures!$A:$A,$J30)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":0.49},{"$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$8=\"No\"),0,(1-F30)*H30))","v":3.5533812087211762},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":10.1325},40.151314891619215,"Distributor Lighting"]
[28,"Electric","TLED_TYPE_A_2ft - long life",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":50.06064691584892},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":15.922365221560309},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C31,Measures!$A:$A,$J31)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":0.49},{"$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$8=\"No\"),0,(1-F31)*H31))","v":3.1440458888646972},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":6.2324999999999999},16.727758030201418,"Distributor Lighting"]

{"sheet":"C&I Non-Lighting","index":7,"n_rows":124,"n_cols":13,"rows_kept":124,"cut":false,"hidden":false,"merged":[[1,3,1,4]]}
["Note about C&I screening: assumed inputs for required project specific data were used to calculate the savings.  Program performance will differ from screening due to reported project actuals.",null,null,null,null,null,null,null,null,null,null,"Change Log:"]
[null,null,null,"Adjusted Gross Benefits & Costs",null,null,null,"Incentive","Net Benefit",null,null,"Date","Change Description"]
["Row","Fuel","Measure Name","Energy & Water Benefits","Fuel + Measure Cost","NTG",{"$f":"IF(OR('M&A'!A6=\"Gross\",'M&A'!A9=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Net"},"Per Unit","of Net Savings","Program",null,"2019-11-12","Created summary with 2020 Q2 TRM updates"]
[{"$f":"ROW(B4)-ROW($B$3)","v":1},"Heating Oil","Boiler Reset/Lockout Controls",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":91755.183115048349},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":612},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$J4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":0.496},{"$f":"D4*IF('M&A'!$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$8=\"No\"),0,(1-F4)*H4))","v":149.92676979583064},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":375},{"$f":"D4*F4-(MAX(E4,H4)*F4)","v":45207.018825063977},"C&I HVAC - Propane and Compressed NG"]
[2,"Natural Gas","Boiler Reset/Lockout Controls",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":32183.838812227103},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":612},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$J5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":0.496},{"$f":"D5*IF('M&A'!$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$8=\"No\"),0,(1-F5)*H5))","v":52.587971915403763},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":375},15659.632050864642,"C&I HVAC - Natural Gas"]
[3,"Heating Oil","Boiler Reset/Lockout Controls",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":13027.638531972518},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":612},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C6,Measures!$A:$A,$J6)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":0.496},{"$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$8=\"No\"),0,(1-F6)*H6))","v":21.28699106531457},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C6,Measures!$A:$A,$J6)","v":375},6158.1567118583689,"C&I HVAC - Oil"]
[4,"Heating Oil","Boiler Stack Heat Exchanger (Economizer)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":114693.97889381042},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":2120},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C7,Measures!$A:$A,$J7)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":0.496},{"$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$8=\"No\"),0,(1-F7)*H7))","v":54.100933440476609},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C7,Measures!$A:$A,$J7)","v":1325},55836.693531329969,"C&I HVAC - Propane and Compressed NG"]
[5,"Heating Oil","Boiler Stack Heat Exchanger (Economizer)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":40711.370412414122},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":1500},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C8,Measures!$A:$A,$J8)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":0.496},{"$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$8=\"No\"),0,(1-F8)*H8))","v":27.140913608276083},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C8,Measures!$A:$A,$J8)","v":950},19448.839724557405,"C&I HVAC - Oil"]
[6,"Natural Gas","Boiler Stack Heat Exchanger (Economizer)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":18088.938181332676},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":1500},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C9,Measures!$A:$A,$J9)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":0.496},{"$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$8=\"No\"),0,(1-F9)*H9))","v":12.05929212088845},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C9,Measures!$A:$A,$J9)","v":950},8228.1133379410076,"C&I HVAC - Natural Gas"]
[7,"Heating Oil","Boiler Turbulator",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":10035.723153208412},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":15},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C10,Measures!$A:$A,$J10)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":0.496},{"$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$8=\"No\"),0,(1-F10)*H10))","v":669.04821021389409},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C10,Measures!$A:$A,$J10)","v":9.5},4970.2786839913724,"C&I HVAC - Propane and Compressed NG"]
[8,"Natural Gas","Boiler Turbulator",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":3165.5641817332189},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":15},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C11,Measures!$A:$A,$J11)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":0.496},{"$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$8=\"No\"),0,(1-F11)*H11))","v":211.03761211554792},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C11,Measures!$A:$A,$J11)","v":9.5},1562.6798341396766,"C&I HVAC - Natural Gas"]
[9,"Heating Oil","Boiler Turbulator",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":1424.897964434494},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":15},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C12,Measures!$A:$A,$J12)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":0.496},{"$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$8=\"No\"),0,(1-F12)*H12))","v":94.993197628966271},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C12,Measures!$A:$A,$J12)","v":9.5},699.30939035950894,"C&I HVAC - Oil"]
[10,"Electric","Demand Control Ventilation - Existing Equipment Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":2890.7686126062808},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":2100},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C13,Measures!$A:$A,$J13)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":0.496},{"$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$8=\"No\"),0,(1-F13)*H13))","v":1.376556482193467},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C13,Measures!$A:$A,$J13)","v":500},392.22123185271539,"C&I HVAC - Electric"]
[11,"Electric","Demand Control Ventilation - New Equipment Install",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":2890.7686126062817},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":850},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C14,Measures!$A:$A,$J14)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":0.496},{"$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$8=\"No\"),0,(1-F14)*H14))","v":3.4009042501250373},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C14,Measures!$A:$A,$J14)","v":500},1012.2212318527157,"C&I HVAC - Electric"]
[12,"Electric","DHP Lost Opportunity 2 Zones",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":2360.6157344772732},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C15,Measures!$A:$A,$J15)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":0.68599999999999994},{"$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$8=\"No\"),0,(1-F15)*H15))","v":3.1474876459696977},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C15,Measures!$A:$A,$J15)","v":750},1104.8823938514092,"C&I HVAC - High Performance Heat Pumps"]
[13,"Electric","DHP Lost Opportunity 3 Zones",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":2959.7740121699399},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C16,Measures!$A:$A,$J16)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":0.68599999999999994},{"$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$8=\"No\"),0,(1-F16)*H16))","v":2.9597740121699401},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C16,Measures!$A:$A,$J16)","v":1000},1344.4049723485787,"C&I HVAC - High Performance Heat Pumps"]
[14,"Electric","DHP Lost Opportunity 4 Zones",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":3558.9322898626065},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C17,Measures!$A:$A,$J17)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":0.68599999999999994},{"$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$8=\"No\"),0,(1-F17)*H17))","v":2.8471458318900851},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C17,Measures!$A:$A,$J17)","v":1250},1583.9275508457476,"C&I HVAC - High Performance Heat Pumps"]
[15,"Electric","DHP Lost Opportunity Single Zone",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":1761.4574567846066},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C18,Measures!$A:$A,$J18)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":0.68599999999999994},{"$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$8=\"No\"),0,(1-F18)*H18))","v":2.5827821946988365},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C18,Measures!$A:$A,$J18)","v":500},740.50781535424005,"C&I HVAC - High Performance Heat Pumps"]
[16,"Electric","Dryer - C10 - Dryer Size 75",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":2853.2282115040839},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":490.5},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C19,Measures!$A:$A,$J19)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":0.496},{"$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$8=\"No\"),0,(1-F19)*H19))","v":5.8169790244731576},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C19,Measures!$A:$A,$J19)","v":250},1171.9131929060256,"C&I Prescriptive Compressed Air Solutions"]
[17,"Electric","Dryer - C11 - Dryer Size 100",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":2881.3190659070774},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":654},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C20,Measures!$A:$A,$J20)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":0.496},{"$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$8=\"No\"),0,(1-F20)*H20))","v":4.4056866451178553},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C20,Measures!$A:$A,$J20)","v":350},1104.7502566899104,"C&I Prescriptive Compressed Air Solutions"]
[18,"Electric","Dryer - C12 - Dryer Size 150",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":4321.9785988606163},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":981},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C21,Measures!$A:$A,$J21)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":0.496},{"$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$8=\"No\"),0,(1-F21)*H21))","v":4.4056866451178553},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C21,Measures!$A:$A,$J21)","v":500},1657.1253850348658,"C&I Prescriptive Compressed Air Solutions"]
[19,"Electric","Dryer - C13 - Dryer Size 200",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":5072.4057093405936},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":1308},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C22,Measures!$A:$A,$J22)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":0.496},{"$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$8=\"No\"),0,(1-F22)*H22))","v":3.8779860163154387},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C22,Measures!$A:$A,$J22)","v":650},1867.1452318329343,"C&I Prescriptive Compressed Air Solutions"]
[20,"Electric","Dryer - C14 - Dryer Size 250",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":6340.507136675742},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":1635},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C23,Measures!$A:$A,$J23)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":0.496},{"$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$8=\"No\"),0,(1-F23)*H23))","v":3.8779860163154387},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C23,Measures!$A:$A,$J23)","v":800},2333.9315397911678,"C&I Prescriptive Compressed Air Solutions"]
[21,"Electric","Dryer - C15 - Dryer Size 300",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":6982.5838087441698},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":1962},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C24,Measures!$A:$A,$J24)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":0.496},{"$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$8=\"No\"),0,(1-F24)*H24))","v":3.5589112175046735},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C24,Measures!$A:$A,$J24)","v":1000},2490.2095691371082,"C&I Prescriptive Compressed Air Solutions"]
[22,"Electric","Dryer - C16 - Dryer Size 400",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":8732.2427401306431},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":2616},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C25,Measures!$A:$A,$J25)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":0.496},{"$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$8=\"No\"),0,(1-F25)*H25))","v":3.3380132798664537},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C25,Measures!$A:$A,$J25)","v":1300},3033.6563991047988,"C&I Prescriptive Compressed Air Solutions"]
[23,"Electric","Ductless Heat Pump Multi-Family",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":935.75768000396613},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":682},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C26,Measures!$A:$A,$J26)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":0.9},{"$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$8=\"No\"),0,(1-F26)*H26))","v":1.3720787096832348},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C26,Measures!$A:$A,$J26)","v":500},228.38191200356948,"C&I HVAC - High Performance Heat Pumps"]
[24,"Electric","Engineered Nozzles - C40",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":826.3316086584822},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":14},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C27,Measures!$A:$A,$J27)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":0.496},{"$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$8=\"No\"),0,(1-F27)*H27))","v":59.023686332748731},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C27,Measures!$A:$A,$J27)","v":7},402.91647789460717,"C&I Prescriptive Compressed Air Solutions"]
[25,"Electric","Fast Track Compressor - C1 - Compressor HP 15 and below",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":30771.524508879487},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":2460},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C28,Measures!$A:$A,$J28)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":0.496},{"$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$8=\"No\"),0,(1-F28)*H28))","v":12.508749800357515},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C28,Measures!$A:$A,$J28)","v":1200},14042.516156404226,"C&I Prescriptive Compressed Air Solutions"]
[26,"Electric","Fast Track Compressor - C2 - Compressor HP 16-30",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":37850.419818433918},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":3280},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C29,Measures!$A:$A,$J29)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":0.496},{"$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$8=\"No\"),0,(1-F29)*H29))","v":11.539762139766438},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C29,Measures!$A:$A,$J29)","v":1800},17146.928229943223,"C&I Prescriptive Compressed Air Solutions"]
[27,"Electric","Fast Track Compressor - C3 - Compressor HP 31-60",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":69151.657581769861},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":6560},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C30,Measures!$A:$A,$J30)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":0.496},{"$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$8=\"No\"),0,(1-F30)*H30))","v":10.541411216733211},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C30,Measures!$A:$A,$J30)","v":4000},31045.462160557854,"C&I Prescriptive Compressed Air Solutions"]
[28,"Electric","Fast Track Compressor - C4 - Compressor HP 60 and above",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":89617.851503951038},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":9840},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C31,Measures!$A:$A,$J31)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":0.496},{"$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$8=\"No\"),0,(1-F31)*H31))","v":9.1075052341413656},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C31,Measures!$A:$A,$J31)","v":6600},39569.814345959712,"C&I Prescriptive Compressed Air Solutions"]
[29,"Heating Oil","G10 Gas-fired condensing hot water boiler >1000 MBtu/h and <=2500 MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C32,Measures!$A:$A,$J32)","v":243338.27310158755},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C32,Measures!$A:$A,$J32)","v":5452},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C32,Measures!$A:$A,$J32)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C32,Measures!$A:$A,$J32)","v":0.496},{"$f":"D32*IF('M&A'!$A$5=\"Gross\",1,F32)/(MAX(E32,H32)*IF('M&A'!$A$5=\"Gross\",1,F32)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F32)*H32))","v":25.956082464169338},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C32,Measures!$A:$A,$J32)","v":9375},116045.78345838742,"C&I HVAC - Propane and Compressed NG"]
[30,"Natural Gas","G10 Gas-fired condensing hot water boiler >1000 MBtu/h and <=2500 MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C33,Measures!$A:$A,$J33)","v":175444.41673097023},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C33,Measures!$A:$A,$J33)","v":7034.3200000000006},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C33,Measures!$A:$A,$J33)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C33,Measures!$A:$A,$J33)","v":0.496},{"$f":"D33*IF('M&A'!$A$5=\"Gross\",1,F33)/(MAX(E33,H33)*IF('M&A'!$A$5=\"Gross\",1,F33)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F33)*H33))","v":18.714071117970157},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C33,Measures!$A:$A,$J33)","v":9375},82370.430698561235,"C&I HVAC - Natural Gas"]
[31,"Heating Oil","G11 Gas-fired condensing hot water boiler > 2500 MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C34,Measures!$A:$A,$J34)","v":2213562.6642904864},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C34,Measures!$A:$A,$J34)","v":15862},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C34,Measures!$A:$A,$J34)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C34,Measures!$A:$A,$J34)","v":0.496},{"$f":"D34*IF('M&A'!$A$5=\"Gross\",1,F34)/(MAX(E34,H34)*IF('M&A'!$A$5=\"Gross\",1,F34)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F34)*H34))","v":139.55129645003697},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C34,Measures!$A:$A,$J34)","v":12500},1090059.5294880813,"C&I HVAC - Propane and Compressed NG"]
[32,"Natural Gas","G11 Gas-fired condensing hot water boiler > 2500 MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C35,Measures!$A:$A,$J35)","v":371686.13070419524},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C35,Measures!$A:$A,$J35)","v":10657},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C35,Measures!$A:$A,$J35)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C35,Measures!$A:$A,$J35)","v":0.496},{"$f":"D35*IF('M&A'!$A$5=\"Gross\",1,F35)/(MAX(E35,H35)*IF('M&A'!$A$5=\"Gross\",1,F35)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F35)*H35))","v":29.73489045633562},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C35,Measures!$A:$A,$J35)","v":12500},178156.32082928083,"C&I HVAC - Natural Gas"]
[{"$f":"ROW(B36)-ROW($B$3)","v":33},"Heating Oil","G9 Gas-fired condensing hot water boiler >500 MBtu/h and <=1000 MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C36,Measures!$A:$A,$J36)","v":463008.92030035279},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C36,Measures!$A:$A,$J36)","v":4393.6499999999996},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C36,Measures!$A:$A,$J36)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C36,Measures!$A:$A,$J36)","v":0.496},{"$f":"D36*IF('M&A'!$A$5=\"Gross\",1,F36)/(MAX(E36,H36)*IF('M&A'!$A$5=\"Gross\",1,F36)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F36)*H36))","v":92.601784060070557},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C36,Measures!$A:$A,$J36)","v":5000},{"$f":"D36*F36-(MAX(E36,H36)*F36)","v":227172.42446897499},"C&I HVAC - Propane and Compressed NG"]
[34,"Natural Gas","G9 Gas-fired condensing hot water boiler >500 MBtu/h and <=1000 MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C37,Measures!$A:$A,$J37)","v":125165.95720222991},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C37,Measures!$A:$A,$J37)","v":4775.3500000000004},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C37,Measures!$A:$A,$J37)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C37,Measures!$A:$A,$J37)","v":0.496},{"$f":"D37*IF('M&A'!$A$5=\"Gross\",1,F37)/(MAX(E37,H37)*IF('M&A'!$A$5=\"Gross\",1,F37)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F37)*H37))","v":25.033191440445982},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C37,Measures!$A:$A,$J37)","v":5000},59602.314772306032,"C&I HVAC - Natural Gas"]
[35,"Heating Oil","H2L Hot Water Boiler >500MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C38,Measures!$A:$A,$J38)","v":81230.373603464512},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C38,Measures!$A:$A,$J38)","v":1039},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C38,Measures!$A:$A,$J38)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C38,Measures!$A:$A,$J38)","v":0.496},{"$f":"D38*IF('M&A'!$A$5=\"Gross\",1,F38)/(MAX(E38,H38)*IF('M&A'!$A$5=\"Gross\",1,F38)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F38)*H38))","v":78.181302794479805},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C38,Measures!$A:$A,$J38)","v":800},39774.9213073184,"C&I HVAC - Oil"]
[36,"Heating Oil","H3L Steam Boiler >500 MBtu/h",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C39,Measures!$A:$A,$J39)","v":19174.068717594484},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C39,Measures!$A:$A,$J39)","v":858},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C39,Measures!$A:$A,$J39)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C39,Measures!$A:$A,$J39)","v":0.496},{"$f":"D39*IF('M&A'!$A$5=\"Gross\",1,F39)/(MAX(E39,H39)*IF('M&A'!$A$5=\"Gross\",1,F39)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F39)*H39))","v":22.347399437755808},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C39,Measures!$A:$A,$J39)","v":650},9084.7700839268655,"C&I HVAC - Oil"]
[37,"Electric","High Efficiency Pre-Rinse Spray Valves",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C40,Measures!$A:$A,$J40)","v":1312.0985510315368},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C40,Measures!$A:$A,$J40)","v":40},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C40,Measures!$A:$A,$J40)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C40,Measures!$A:$A,$J40)","v":0.75},{"$f":"D40*IF('M&A'!$A$5=\"Gross\",1,F40)/(MAX(E40,H40)*IF('M&A'!$A$5=\"Gross\",1,F40)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F40)*H40))","v":32.712504388719438},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C40,Measures!$A:$A,$J40)","v":40.11},953.9914132736526,"C&I Do It Yourself"]
[38,"Electric","HVAC AIR-TO-AIR HEAT PUMP: < 5.4 Packaged",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C41,Measures!$A:$A,$J41)","v":4543.9297699523595},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C41,Measures!$A:$A,$J41)","v":500},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C41,Measures!$A:$A,$J41)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C41,Measures!$A:$A,$J41)","v":0.496},{"$f":"D41*IF('M&A'!$A$5=\"Gross\",1,F41)/(MAX(E41,H41)*IF('M&A'!$A$5=\"Gross\",1,F41)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F41)*H41))","v":9.0878595399047182},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C41,Measures!$A:$A,$J41)","v":250},2005.7891658963704,"C&I HVAC - Electric"]
[39,"Electric","HVAC AIR-TO-AIR HEAT PUMP: < 5.4 Split",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C42,Measures!$A:$A,$J42)","v":3757.6834392118185},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C42,Measures!$A:$A,$J42)","v":500},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C42,Measures!$A:$A,$J42)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C42,Measures!$A:$A,$J42)","v":0.496},{"$f":"D42*IF('M&A'!$A$5=\"Gross\",1,F42)/(MAX(E42,H42)*IF('M&A'!$A$5=\"Gross\",1,F42)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F42)*H42))","v":7.5153668784236372},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C42,Measures!$A:$A,$J42)","v":250},1615.810985849062,"C&I HVAC - Electric"]
[40,"Electric","HVAC AIR-TO-AIR HEAT PUMP: > = 5.4 to < 11.25",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C43,Measures!$A:$A,$J43)","v":6668.2934645876594},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C43,Measures!$A:$A,$J43)","v":800},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C43,Measures!$A:$A,$J43)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C43,Measures!$A:$A,$J43)","v":0.496},{"$f":"D43*IF('M&A'!$A$5=\"Gross\",1,F43)/(MAX(E43,H43)*IF('M&A'!$A$5=\"Gross\",1,F43)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F43)*H43))","v":8.335366830734575},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C43,Measures!$A:$A,$J43)","v":400},2910.6735584354788,"C&I HVAC - Electric"]
[41,"Electric","HVAC WATER SOURCE HEAT PUMP: < 11.25",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C44,Measures!$A:$A,$J44)","v":1150.5956487809231},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C44,Measures!$A:$A,$J44)","v":300},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C44,Measures!$A:$A,$J44)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C44,Measures!$A:$A,$J44)","v":0.496},{"$f":"D44*IF('M&A'!$A$5=\"Gross\",1,F44)/(MAX(E44,H44)*IF('M&A'!$A$5=\"Gross\",1,F44)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F44)*H44))","v":3.8353188292697435},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C44,Measures!$A:$A,$J44)","v":300},421.89544179533783,"C&I HVAC - Electric"]
[42,"Electric","LPD Filter - C30 - System Compressor Size (hp) - <=15",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C45,Measures!$A:$A,$J45)","v":191.39864264094803},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C45,Measures!$A:$A,$J45)","v":46},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C45,Measures!$A:$A,$J45)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C45,Measures!$A:$A,$J45)","v":0.496},{"$f":"D45*IF('M&A'!$A$5=\"Gross\",1,F45)/(MAX(E45,H45)*IF('M&A'!$A$5=\"Gross\",1,F45)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F45)*H45))","v":4.1608400574119138},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C45,Measures!$A:$A,$J45)","v":40},72.117726749910219,"C&I Prescriptive Compressed Air Solutions"]
[43,"Electric","LPD Filter - C31 - System Compressor Size (hp) - 16-25",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C46,Measures!$A:$A,$J46)","v":382.79728528189605},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C46,Measures!$A:$A,$J46)","v":92},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C46,Measures!$A:$A,$J46)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C46,Measures!$A:$A,$J46)","v":0.496},{"$f":"D46*IF('M&A'!$A$5=\"Gross\",1,F46)/(MAX(E46,H46)*IF('M&A'!$A$5=\"Gross\",1,F46)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F46)*H46))","v":4.1608400574119138},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C46,Measures!$A:$A,$J46)","v":75},144.23545349982044,"C&I Prescriptive Compressed Air Solutions"]
[44,"Electric","LPD Filter - C32 - System Compressor Size (hp) - 26-50",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C47,Measures!$A:$A,$J47)","v":574.19592792284402},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C47,Measures!$A:$A,$J47)","v":138},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C47,Measures!$A:$A,$J47)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C47,Measures!$A:$A,$J47)","v":0.496},{"$f":"D47*IF('M&A'!$A$5=\"Gross\",1,F47)/(MAX(E47,H47)*IF('M&A'!$A$5=\"Gross\",1,F47)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F47)*H47))","v":3.8279728528189603},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C47,Measures!$A:$A,$J47)","v":150},210.40118024973063,"C&I Prescriptive Compressed Air Solutions"]
[45,"Electric","LPD Filter - C33 - System Compressor Size (hp) - >50",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C48,Measures!$A:$A,$J48)","v":956.99321320474007},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C48,Measures!$A:$A,$J48)","v":229.99999999999997},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C48,Measures!$A:$A,$J48)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C48,Measures!$A:$A,$J48)","v":0.496},{"$f":"D48*IF('M&A'!$A$5=\"Gross\",1,F48)/(MAX(E48,H48)*IF('M&A'!$A$5=\"Gross\",1,F48)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F48)*H48))","v":4.1608400574119138},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C48,Measures!$A:$A,$J48)","v":200},360.58863374955109,"C&I Prescriptive Compressed Air Solutions"]
[46,"Electric","MILK: Scroll Compressor - 10 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C49,Measures!$A:$A,$J49)","v":11114.266646006485},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C49,Measures!$A:$A,$J49)","v":2051},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C49,Measures!$A:$A,$J49)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C49,Measures!$A:$A,$J49)","v":0.496},{"$f":"D49*IF('M&A'!$A$5=\"Gross\",1,F49)/(MAX(E49,H49)*IF('M&A'!$A$5=\"Gross\",1,F49)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F49)*H49))","v":5.4189500955663013},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C49,Measures!$A:$A,$J49)","v":1100},4495.3802564192165,"C&I Agricultural Solutions"]
[47,"Electric","MILK: Scroll Compressor - 2 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C50,Measures!$A:$A,$J50)","v":2222.8533292012971},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C50,Measures!$A:$A,$J50)","v":400},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C50,Measures!$A:$A,$J50)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C50,Measures!$A:$A,$J50)","v":0.496},{"$f":"D50*IF('M&A'!$A$5=\"Gross\",1,F50)/(MAX(E50,H50)*IF('M&A'!$A$5=\"Gross\",1,F50)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F50)*H50))","v":5.5571333230032431},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C50,Measures!$A:$A,$J50)","v":220},904.13525128384333,"C&I Agricultural Solutions"]
[48,"Electric","MILK: Scroll Compressor - 3 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C51,Measures!$A:$A,$J51)","v":3334.2799938019452},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C51,Measures!$A:$A,$J51)","v":525},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C51,Measures!$A:$A,$J51)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C51,Measures!$A:$A,$J51)","v":0.496},{"$f":"D51*IF('M&A'!$A$5=\"Gross\",1,F51)/(MAX(E51,H51)*IF('M&A'!$A$5=\"Gross\",1,F51)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F51)*H51))","v":6.3510095120037056},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C51,Measures!$A:$A,$J51)","v":330},1393.4028769257648,"C&I Agricultural Solutions"]
[49,"Electric","MILK: Scroll Compressor - 5 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C52,Measures!$A:$A,$J52)","v":5557.1333230032424},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C52,Measures!$A:$A,$J52)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C52,Measures!$A:$A,$J52)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C52,Measures!$A:$A,$J52)","v":0.496},{"$f":"D52*IF('M&A'!$A$5=\"Gross\",1,F52)/(MAX(E52,H52)*IF('M&A'!$A$5=\"Gross\",1,F52)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F52)*H52))","v":5.5571333230032423},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C52,Measures!$A:$A,$J52)","v":550},2260.3381282096084,"C&I Agricultural Solutions"]
[{"$f":"ROW(B53)-ROW($B$3)","v":50},"Electric","MILK: Scroll Compressor - 6 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C53,Measures!$A:$A,$J53)","v":6668.5599876038905},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C53,Measures!$A:$A,$J53)","v":1300},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C53,Measures!$A:$A,$J53)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C53,Measures!$A:$A,$J53)","v":0.496},{"$f":"D53*IF('M&A'!$A$5=\"Gross\",1,F53)/(MAX(E53,H53)*IF('M&A'!$A$5=\"Gross\",1,F53)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F53)*H53))","v":5.1296615289260696},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C53,Measures!$A:$A,$J53)","v":660},{"$f":"D53*F53-(MAX(E53,H53)*F53)","v":2662.8057538515295},"C&I Agricultural Solutions"]
[51,"Electric","MILK: Scroll Compressor - 7.5 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C54,Measures!$A:$A,$J54)","v":8335.6999845048631},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C54,Measures!$A:$A,$J54)","v":1538},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C54,Measures!$A:$A,$J54)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C54,Measures!$A:$A,$J54)","v":0.496},{"$f":"D54*IF('M&A'!$A$5=\"Gross\",1,F54)/(MAX(E54,H54)*IF('M&A'!$A$5=\"Gross\",1,F54)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F54)*H54))","v":5.4198309392099242},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C54,Measures!$A:$A,$J54)","v":825},3371.6591923144124,"C&I Agricultural Solutions"]
[52,"Electric","MILK: Vacuum Pump with Adjustable Speed Drive Package - 10 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C55,Measures!$A:$A,$J55)","v":11171.21164537209},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C55,Measures!$A:$A,$J55)","v":5322},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C55,Measures!$A:$A,$J55)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C55,Measures!$A:$A,$J55)","v":0.496},{"$f":"D55*IF('M&A'!$A$5=\"Gross\",1,F55)/(MAX(E55,H55)*IF('M&A'!$A$5=\"Gross\",1,F55)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F55)*H55))","v":2.0990626917271871},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C55,Measures!$A:$A,$J55)","v":2500},2901.2089761045568,"C&I Agricultural Solutions"]
[53,"Electric","MILK: Vacuum Pump with Adjustable Speed Drive Package - 15 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C56,Measures!$A:$A,$J56)","v":20951.285089435689},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C56,Measures!$A:$A,$J56)","v":5322},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C56,Measures!$A:$A,$J56)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C56,Measures!$A:$A,$J56)","v":0.496},{"$f":"D56*IF('M&A'!$A$5=\"Gross\",1,F56)/(MAX(E56,H56)*IF('M&A'!$A$5=\"Gross\",1,F56)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F56)*H56))","v":3.9367315087252326},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C56,Measures!$A:$A,$J56)","v":3000},7752.125404360102,"C&I Agricultural Solutions"]
[54,"Electric","MILK: Vacuum Pump with Adjustable Speed Drive Package - 30 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C57,Measures!$A:$A,$J57)","v":50441.7005189759},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C57,Measures!$A:$A,$J57)","v":5322},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C57,Measures!$A:$A,$J57)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C57,Measures!$A:$A,$J57)","v":0.496},{"$f":"D57*IF('M&A'!$A$5=\"Gross\",1,F57)/(MAX(E57,H57)*IF('M&A'!$A$5=\"Gross\",1,F57)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F57)*H57))","v":8.4069500864959839},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C57,Measures!$A:$A,$J57)","v":6000},22043.083457412045,"C&I Agricultural Solutions"]
[55,"Electric","MILK: Vacuum Pump with Adjustable Speed Drive Package - 7.5 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C58,Measures!$A:$A,$J58)","v":6067.1329119382281},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C58,Measures!$A:$A,$J58)","v":5322},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C58,Measures!$A:$A,$J58)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C58,Measures!$A:$A,$J58)","v":0.496},{"$f":"D58*IF('M&A'!$A$5=\"Gross\",1,F58)/(MAX(E58,H58)*IF('M&A'!$A$5=\"Gross\",1,F58)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F58)*H58))","v":1.1400099421154131},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C58,Measures!$A:$A,$J58)","v":2000},369.58592432136129,"C&I Agricultural Solutions"]
[56,"Heating Oil","Modulating Burner Controls for Boilers and Heaters",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C59,Measures!$A:$A,$J59)","v":233522.43252344709},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C59,Measures!$A:$A,$J59)","v":14025.560000000001},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C59,Measures!$A:$A,$J59)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C59,Measures!$A:$A,$J59)","v":0.496},{"$f":"D59*IF('M&A'!$A$5=\"Gross\",1,F59)/(MAX(E59,H59)*IF('M&A'!$A$5=\"Gross\",1,F59)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F59)*H59))","v":16.64977601774525},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C59,Measures!$A:$A,$J59)","v":8192.5},108870.44877162974,"C&I HVAC - Propane and Compressed NG"]
[57,"Heating Oil","Modulating Burner Controls for Boilers and Heaters",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C60,Measures!$A:$A,$J60)","v":91652.923108534771},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C60,Measures!$A:$A,$J60)","v":7763.92},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C60,Measures!$A:$A,$J60)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C60,Measures!$A:$A,$J60)","v":0.496},{"$f":"D60*IF('M&A'!$A$5=\"Gross\",1,F60)/(MAX(E60,H60)*IF('M&A'!$A$5=\"Gross\",1,F60)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F60)*H60))","v":11.804980358959748},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C60,Measures!$A:$A,$J60)","v":4535},41608.945541833244,"C&I HVAC - Oil"]
[58,"Natural Gas","Modulating Burner Controls for Boilers and Heaters",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C61,Measures!$A:$A,$J61)","v":11165.226225328717},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C61,Measures!$A:$A,$J61)","v":2140},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C61,Measures!$A:$A,$J61)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C61,Measures!$A:$A,$J61)","v":0.496},{"$f":"D61*IF('M&A'!$A$5=\"Gross\",1,F61)/(MAX(E61,H61)*IF('M&A'!$A$5=\"Gross\",1,F61)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F61)*H61))","v":5.2173954323965965},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C61,Measures!$A:$A,$J61)","v":1250},4476.512207763044,"C&I HVAC - Natural Gas"]
[59,"Electric","OTHER: High Volume Low Speed Fans (14,16,18, 20 & 24 foot diameters)",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C62,Measures!$A:$A,$J62)","v":14830.299334142457},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C62,Measures!$A:$A,$J62)","v":1165},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C62,Measures!$A:$A,$J62)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C62,Measures!$A:$A,$J62)","v":0.496},{"$f":"D62*IF('M&A'!$A$5=\"Gross\",1,F62)/(MAX(E62,H62)*IF('M&A'!$A$5=\"Gross\",1,F62)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F62)*H62))","v":12.729870673083655},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C62,Measures!$A:$A,$J62)","v":1000},6777.9884697346588,"C&I Agricultural Solutions"]
[60,"Propane","Oxygen Trim for Boilers and Heaters",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C63,Measures!$A:$A,$J63)","v":40655.421495040413},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C63,Measures!$A:$A,$J63)","v":20000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C63,Measures!$A:$A,$J63)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C63,Measures!$A:$A,$J63)","v":0.496},{"$f":"D63*IF('M&A'!$A$5=\"Gross\",1,F63)/(MAX(E63,H63)*IF('M&A'!$A$5=\"Gross\",1,F63)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F63)*H63))","v":2.0327710747520205},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C63,Measures!$A:$A,$J63)","v":1650},10245.089061540046,"C&I HVAC - Propane and Compressed NG"]
[61,"Heating Oil","Oxygen Trim for Boilers and Heaters",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C64,Measures!$A:$A,$J64)","v":29071.425302862594},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C64,Measures!$A:$A,$J64)","v":20000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C64,Measures!$A:$A,$J64)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C64,Measures!$A:$A,$J64)","v":0.496},{"$f":"D64*IF('M&A'!$A$5=\"Gross\",1,F64)/(MAX(E64,H64)*IF('M&A'!$A$5=\"Gross\",1,F64)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F64)*H64))","v":1.4535712651431296},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C64,Measures!$A:$A,$J64)","v":1650},4499.4269502198458,"C&I HVAC - Oil"]
[62,"Natural Gas","Oxygen Trim for Boilers and Heaters",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C65,Measures!$A:$A,$J65)","v":13301.310498793682},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C65,Measures!$A:$A,$J65)","v":20000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C65,Measures!$A:$A,$J65)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C65,Measures!$A:$A,$J65)","v":0.496},{"$f":"D65*IF('M&A'!$A$5=\"Gross\",1,F65)/(MAX(E65,H65)*IF('M&A'!$A$5=\"Gross\",1,F65)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F65)*H65))","v":0.66506552493968407},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C65,Measures!$A:$A,$J65)","v":1650},-3322.549992598334,"C&I HVAC - Natural Gas"]
[63,"Electric","POTATO: Adjustable Speed Drive - 10 HP Ventilation Fan Motor",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C66,Measures!$A:$A,$J66)","v":58875.614434234318},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C66,Measures!$A:$A,$J66)","v":1745},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C66,Measures!$A:$A,$J66)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C66,Measures!$A:$A,$J66)","v":0.496},{"$f":"D66*IF('M&A'!$A$5=\"Gross\",1,F66)/(MAX(E66,H66)*IF('M&A'!$A$5=\"Gross\",1,F66)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F66)*H66))","v":33.739607125635715},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C66,Measures!$A:$A,$J66)","v":1200},28336.784759380222,"C&I Agricultural Solutions"]
[64,"Electric","POTATO: Adjustable Speed Drive - 15 HP Ventilation Fan Motor",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C67,Measures!$A:$A,$J67)","v":88313.421651351498},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C67,Measures!$A:$A,$J67)","v":2525},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C67,Measures!$A:$A,$J67)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C67,Measures!$A:$A,$J67)","v":0.496},{"$f":"D67*IF('M&A'!$A$5=\"Gross\",1,F67)/(MAX(E67,H67)*IF('M&A'!$A$5=\"Gross\",1,F67)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F67)*H67))","v":34.975612535188709},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C67,Measures!$A:$A,$J67)","v":1800},42551.057139070341,"C&I Agricultural Solutions"]
[65,"Electric","POTATO: Adjustable Speed Drive - 20 HP Ventilation Fan Motor",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C68,Measures!$A:$A,$J68)","v":117751.22886846864},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C68,Measures!$A:$A,$J68)","v":2725},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C68,Measures!$A:$A,$J68)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C68,Measures!$A:$A,$J68)","v":0.496},{"$f":"D68*IF('M&A'!$A$5=\"Gross\",1,F68)/(MAX(E68,H68)*IF('M&A'!$A$5=\"Gross\",1,F68)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F68)*H68))","v":43.211460135217848},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C68,Measures!$A:$A,$J68)","v":2000},57053.009518760446,"C&I Agricultural Solutions"]
[66,"Electric","POTATO: Adjustable Speed Drive - 3 to 5 HP Ventilation Fan Motor",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C69,Measures!$A:$A,$J69)","v":23550.245773693732},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C69,Measures!$A:$A,$J69)","v":963},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C69,Measures!$A:$A,$J69)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C69,Measures!$A:$A,$J69)","v":0.496},{"$f":"D69*IF('M&A'!$A$5=\"Gross\",1,F69)/(MAX(E69,H69)*IF('M&A'!$A$5=\"Gross\",1,F69)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F69)*H69))","v":24.455083877148216},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C69,Measures!$A:$A,$J69)","v":800},11203.273903752091,"C&I Agricultural Solutions"]
[67,"Electric","POTATO: Adjustable Speed Drive - 7.5 HP Ventilation Fan Motor",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C70,Measures!$A:$A,$J70)","v":44156.710825675749},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C70,Measures!$A:$A,$J70)","v":1467},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C70,Measures!$A:$A,$J70)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C70,Measures!$A:$A,$J70)","v":0.496},{"$f":"D70*IF('M&A'!$A$5=\"Gross\",1,F70)/(MAX(E70,H70)*IF('M&A'!$A$5=\"Gross\",1,F70)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F70)*H70))","v":30.100007379465406},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C70,Measures!$A:$A,$J70)","v":1000},21174.09656953517,"C&I Agricultural Solutions"]
[68,"Heating Oil","Programmable Thermostat",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C71,Measures!$A:$A,$J71)","v":3693.1034039003816},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C71,Measures!$A:$A,$J71)","v":157},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C71,Measures!$A:$A,$J71)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C71,Measures!$A:$A,$J71)","v":0.496},{"$f":"D71*IF('M&A'!$A$5=\"Gross\",1,F71)/(MAX(E71,H71)*IF('M&A'!$A$5=\"Gross\",1,F71)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F71)*H71))","v":23.522951617199883},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C71,Measures!$A:$A,$J71)","v":100},1753.9072883345891,"C&I HVAC - Propane and Compressed NG"]
[69,"Heating Oil","Programmable Thermostat",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C72,Measures!$A:$A,$J72)","v":2662.4801377388171},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C72,Measures!$A:$A,$J72)","v":157},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C72,Measures!$A:$A,$J72)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C72,Measures!$A:$A,$J72)","v":0.496},{"$f":"D72*IF('M&A'!$A$5=\"Gross\",1,F72)/(MAX(E72,H72)*IF('M&A'!$A$5=\"Gross\",1,F72)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F72)*H72))","v":16.958472214896926},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C72,Measures!$A:$A,$J72)","v":100},1242.7181483184531,"C&I HVAC - Oil"]
[70,"Natural Gas","Programmable Thermostat",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C73,Measures!$A:$A,$J73)","v":2855.9338242938834},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C73,Measures!$A:$A,$J73)","v":157},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C73,Measures!$A:$A,$J73)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C73,Measures!$A:$A,$J73)","v":0.496},{"$f":"D73*IF('M&A'!$A$5=\"Gross\",1,F73)/(MAX(E73,H73)*IF('M&A'!$A$5=\"Gross\",1,F73)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F73)*H73))","v":18.190661301234925},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C73,Measures!$A:$A,$J73)","v":100},1338.671176849766,"C&I HVAC - Natural Gas"]
[71,"Electric","Programmable Thermostat",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C74,Measures!$A:$A,$J74)","v":2269.4406323908661},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C74,Measures!$A:$A,$J74)","v":157},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C74,Measures!$A:$A,$J74)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C74,Measures!$A:$A,$J74)","v":0.496},{"$f":"D74*IF('M&A'!$A$5=\"Gross\",1,F74)/(MAX(E74,H74)*IF('M&A'!$A$5=\"Gross\",1,F74)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F74)*H74))","v":14.455035875101057},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C74,Measures!$A:$A,$J74)","v":100},1047.7705536658696,"C&I HVAC - Electric"]
[72,"Electric","R10 Evaporator Fan Motor Control for Cooler or Freezer",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C75,Measures!$A:$A,$J75)","v":1357.2826952967262},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C75,Measures!$A:$A,$J75)","v":520},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C75,Measures!$A:$A,$J75)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C75,Measures!$A:$A,$J75)","v":0.496},{"$f":"D75*IF('M&A'!$A$5=\"Gross\",1,F75)/(MAX(E75,H75)*IF('M&A'!$A$5=\"Gross\",1,F75)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F75)*H75))","v":2.6101590294167809},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C75,Measures!$A:$A,$J75)","v":250},415.29221686717614,"C&I Refrigeration Solutions"]
[73,"Electric","R20 Door Heater Controls for Cooler or Freezer",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C76,Measures!$A:$A,$J76)","v":880.06202660893996},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C76,Measures!$A:$A,$J76)","v":300},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C76,Measures!$A:$A,$J76)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C76,Measures!$A:$A,$J76)","v":0.496},{"$f":"D76*IF('M&A'!$A$5=\"Gross\",1,F76)/(MAX(E76,H76)*IF('M&A'!$A$5=\"Gross\",1,F76)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F76)*H76))","v":2.9335400886964664},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C76,Measures!$A:$A,$J76)","v":150},287.71076519803421,"C&I Refrigeration Solutions"]
[{"$f":"ROW(B77)-ROW($B$3)","v":74},"Electric","R25 Strip Curtains",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C77,Measures!$A:$A,$J77)","v":1579.4032037673944},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C77,Measures!$A:$A,$J77)","v":214.62},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C77,Measures!$A:$A,$J77)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C77,Measures!$A:$A,$J77)","v":0.496},{"$f":"D77*IF('M&A'!$A$5=\"Gross\",1,F77)/(MAX(E77,H77)*IF('M&A'!$A$5=\"Gross\",1,F77)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F77)*H77))","v":7.3590681379526339},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C77,Measures!$A:$A,$J77)","v":210},{"$f":"D77*F77-(MAX(E77,H77)*F77)","v":676.93246906862771},"C&I Refrigeration Solutions"]
[75,"Electric","R40 High-Efficiency Evaporator Fan Motors - Walk-in Coolers/Freezers",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C78,Measures!$A:$A,$J78)","v":1741.1225239268515},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C78,Measures!$A:$A,$J78)","v":144},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C78,Measures!$A:$A,$J78)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C78,Measures!$A:$A,$J78)","v":0.496},{"$f":"D78*IF('M&A'!$A$5=\"Gross\",1,F78)/(MAX(E78,H78)*IF('M&A'!$A$5=\"Gross\",1,F78)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F78)*H78))","v":12.091128638380914},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C78,Measures!$A:$A,$J78)","v":50},792.17277186771832,"C&I Refrigeration Solutions"]
[76,"Electric","R41 High-Efficiency Evaporator Fan Motors - Refrigerated Warehouses",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C79,Measures!$A:$A,$J79)","v":1741.1225239268515},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C79,Measures!$A:$A,$J79)","v":144},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C79,Measures!$A:$A,$J79)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C79,Measures!$A:$A,$J79)","v":0.496},{"$f":"D79*IF('M&A'!$A$5=\"Gross\",1,F79)/(MAX(E79,H79)*IF('M&A'!$A$5=\"Gross\",1,F79)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F79)*H79))","v":12.091128638380914},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C79,Measures!$A:$A,$J79)","v":100},792.17277186771832,"C&I Refrigeration Solutions"]
[77,"Electric","R42 High-Efficiency Evaporator Fan Motors - Merchandise Cases",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C80,Measures!$A:$A,$J80)","v":1741.1225239268515},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C80,Measures!$A:$A,$J80)","v":117},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C80,Measures!$A:$A,$J80)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C80,Measures!$A:$A,$J80)","v":0.496},{"$f":"D80*IF('M&A'!$A$5=\"Gross\",1,F80)/(MAX(E80,H80)*IF('M&A'!$A$5=\"Gross\",1,F80)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F80)*H80))","v":14.881389093391894},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C80,Measures!$A:$A,$J80)","v":20},805.56477186771826,"C&I Refrigeration Solutions"]
[78,"Electric","R50 Floating-Head Pressure Controls - Controlling 1 Coil",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C81,Measures!$A:$A,$J81)","v":4748.7406640572617},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C81,Measures!$A:$A,$J81)","v":518},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C81,Measures!$A:$A,$J81)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C81,Measures!$A:$A,$J81)","v":0.496},{"$f":"D81*IF('M&A'!$A$5=\"Gross\",1,F81)/(MAX(E81,H81)*IF('M&A'!$A$5=\"Gross\",1,F81)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F81)*H81))","v":9.1674530194155626},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C81,Measures!$A:$A,$J81)","v":250},2098.4473693724017,"C&I Refrigeration Solutions"]
[79,"Electric","R51 Floating-Head Pressure Controls - Controlling 2 Coils",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C82,Measures!$A:$A,$J82)","v":4748.7406640572617},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C82,Measures!$A:$A,$J82)","v":734},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C82,Measures!$A:$A,$J82)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C82,Measures!$A:$A,$J82)","v":0.496},{"$f":"D82*IF('M&A'!$A$5=\"Gross\",1,F82)/(MAX(E82,H82)*IF('M&A'!$A$5=\"Gross\",1,F82)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F82)*H82))","v":6.469673929233327},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C82,Measures!$A:$A,$J82)","v":375},1991.3113693724015,"C&I Refrigeration Solutions"]
[80,"Electric","R52 Floating-Head Pressure Controls - Controlling 3 Coils",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C83,Measures!$A:$A,$J83)","v":4748.7406640572617},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C83,Measures!$A:$A,$J83)","v":984},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C83,Measures!$A:$A,$J83)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C83,Measures!$A:$A,$J83)","v":0.496},{"$f":"D83*IF('M&A'!$A$5=\"Gross\",1,F83)/(MAX(E83,H83)*IF('M&A'!$A$5=\"Gross\",1,F83)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F83)*H83))","v":4.8259559594077865},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C83,Measures!$A:$A,$J83)","v":500},1867.3113693724015,"C&I Refrigeration Solutions"]
[81,"Electric","R70 New Scroll Compressors - 2 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C84,Measures!$A:$A,$J84)","v":1476.7999128974884},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C84,Measures!$A:$A,$J84)","v":400},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C84,Measures!$A:$A,$J84)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C84,Measures!$A:$A,$J84)","v":0.496},{"$f":"D84*IF('M&A'!$A$5=\"Gross\",1,F84)/(MAX(E84,H84)*IF('M&A'!$A$5=\"Gross\",1,F84)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F84)*H84))","v":3.6919997822437209},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C84,Measures!$A:$A,$J84)","v":220},534.09275679715427,"C&I Refrigeration Solutions"]
[82,"Electric","R71 New Scroll Compressors - 3 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C85,Measures!$A:$A,$J85)","v":2215.1998693462328},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C85,Measures!$A:$A,$J85)","v":525},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C85,Measures!$A:$A,$J85)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C85,Measures!$A:$A,$J85)","v":0.496},{"$f":"D85*IF('M&A'!$A$5=\"Gross\",1,F85)/(MAX(E85,H85)*IF('M&A'!$A$5=\"Gross\",1,F85)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F85)*H85))","v":4.2194283225642533},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C85,Measures!$A:$A,$J85)","v":330},838.3391351957315,"C&I Refrigeration Solutions"]
[83,"Electric","R72 New Scroll Compressors - 4 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C86,Measures!$A:$A,$J86)","v":2953.5998257949768},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C86,Measures!$A:$A,$J86)","v":600},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C86,Measures!$A:$A,$J86)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C86,Measures!$A:$A,$J86)","v":0.496},{"$f":"D86*IF('M&A'!$A$5=\"Gross\",1,F86)/(MAX(E86,H86)*IF('M&A'!$A$5=\"Gross\",1,F86)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F86)*H86))","v":4.922666376324961},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C86,Measures!$A:$A,$J86)","v":440},1167.3855135943086,"C&I Refrigeration Solutions"]
[84,"Electric","R73 New Scroll Compressors - 5 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C87,Measures!$A:$A,$J87)","v":3691.9997822437217},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C87,Measures!$A:$A,$J87)","v":1000},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C87,Measures!$A:$A,$J87)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C87,Measures!$A:$A,$J87)","v":0.496},{"$f":"D87*IF('M&A'!$A$5=\"Gross\",1,F87)/(MAX(E87,H87)*IF('M&A'!$A$5=\"Gross\",1,F87)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F87)*H87))","v":3.6919997822437218},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C87,Measures!$A:$A,$J87)","v":550},1335.2318919928859,"C&I Refrigeration Solutions"]
[85,"Electric","R74 New Scroll Compressors - 6 HP",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C88,Measures!$A:$A,$J88)","v":4430.3997386924657},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C88,Measures!$A:$A,$J88)","v":1300},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C88,Measures!$A:$A,$J88)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C88,Measures!$A:$A,$J88)","v":0.496},{"$f":"D88*IF('M&A'!$A$5=\"Gross\",1,F88)/(MAX(E88,H88)*IF('M&A'!$A$5=\"Gross\",1,F88)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F88)*H88))","v":3.4079997989942044},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C88,Measures!$A:$A,$J88)","v":660},1552.678270391463,"C&I Refrigeration Solutions"]
[{"$f":"ROW(B89)-ROW($B$3)","v":86},"Electric","Receiver - C20 - Standard Receiver Size 60 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C89,Measures!$A:$A,$J89)","v":1622.2194212084937},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C89,Measures!$A:$A,$J89)","v":360},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C89,Measures!$A:$A,$J89)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C89,Measures!$A:$A,$J89)","v":0.496},{"$f":"D89*IF('M&A'!$A$5=\"Gross\",1,F89)/(MAX(E89,H89)*IF('M&A'!$A$5=\"Gross\",1,F89)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F89)*H89))","v":4.5061650589124822},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C89,Measures!$A:$A,$J89)","v":180},{"$f":"D89*F89-(MAX(E89,H89)*F89)","v":626.06083291941286},"C&I Prescriptive Compressed Air Solutions"]
[87,"Electric","Receiver - C21 - Standard Receiver Size 80 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C90,Measures!$A:$A,$J90)","v":2162.9592282779913},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C90,Measures!$A:$A,$J90)","v":630},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C90,Measures!$A:$A,$J90)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C90,Measures!$A:$A,$J90)","v":0.496},{"$f":"D90*IF('M&A'!$A$5=\"Gross\",1,F90)/(MAX(E90,H90)*IF('M&A'!$A$5=\"Gross\",1,F90)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F90)*H90))","v":3.433268616314272},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C90,Measures!$A:$A,$J90)","v":350},760.34777722588365,"C&I Prescriptive Compressed Air Solutions"]
[88,"Electric","Receiver - C22 - Standard Receiver Size 120 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C91,Measures!$A:$A,$J91)","v":2703.6990353474894},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C91,Measures!$A:$A,$J91)","v":1058},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C91,Measures!$A:$A,$J91)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C91,Measures!$A:$A,$J91)","v":0.496},{"$f":"D91*IF('M&A'!$A$5=\"Gross\",1,F91)/(MAX(E91,H91)*IF('M&A'!$A$5=\"Gross\",1,F91)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F91)*H91))","v":2.5554811298180429},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C91,Measures!$A:$A,$J91)","v":500},816.26672153235472,"C&I Prescriptive Compressed Air Solutions"]
[89,"Electric","Receiver - C23 - Standard Receiver Size 200 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C92,Measures!$A:$A,$J92)","v":3244.4388424169874},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C92,Measures!$A:$A,$J92)","v":1418},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C92,Measures!$A:$A,$J92)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C92,Measures!$A:$A,$J92)","v":0.496},{"$f":"D92*IF('M&A'!$A$5=\"Gross\",1,F92)/(MAX(E92,H92)*IF('M&A'!$A$5=\"Gross\",1,F92)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F92)*H92))","v":2.2880386758935032},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C92,Measures!$A:$A,$J92)","v":750},905.91366583882586,"C&I Prescriptive Compressed Air Solutions"]
[90,"Electric","Receiver - C24 - Standard Receiver Size 240 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C93,Measures!$A:$A,$J93)","v":3785.1786494864859},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C93,Measures!$A:$A,$J93)","v":1463},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C93,Measures!$A:$A,$J93)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C93,Measures!$A:$A,$J93)","v":0.496},{"$f":"D93*IF('M&A'!$A$5=\"Gross\",1,F93)/(MAX(E93,H93)*IF('M&A'!$A$5=\"Gross\",1,F93)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F93)*H93))","v":2.5872718041602774},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C93,Measures!$A:$A,$J93)","v":750},1151.800610145297,"C&I Prescriptive Compressed Air Solutions"]
[91,"Electric","Receiver - C25 - Standard Receiver Size 400 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C94,Measures!$A:$A,$J94)","v":4325.9184565559826},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C94,Measures!$A:$A,$J94)","v":2195},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C94,Measures!$A:$A,$J94)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C94,Measures!$A:$A,$J94)","v":0.496},{"$f":"D94*IF('M&A'!$A$5=\"Gross\",1,F94)/(MAX(E94,H94)*IF('M&A'!$A$5=\"Gross\",1,F94)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F94)*H94))","v":1.970805674968557},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C94,Measures!$A:$A,$J94)","v":1000},1056.9355544517673,"C&I Prescriptive Compressed Air Solutions"]
[92,"Electric","Receiver - C26 - Standard Receiver Size 660 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C95,Measures!$A:$A,$J95)","v":4866.6582636254825},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C95,Measures!$A:$A,$J95)","v":5327},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C95,Measures!$A:$A,$J95)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C95,Measures!$A:$A,$J95)","v":0.496},{"$f":"D95*IF('M&A'!$A$5=\"Gross\",1,F95)/(MAX(E95,H95)*IF('M&A'!$A$5=\"Gross\",1,F95)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F95)*H95))","v":0.91358330460399517},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C95,Measures!$A:$A,$J95)","v":2500},-228.32950124176068,"C&I Prescriptive Compressed Air Solutions"]
[93,"Electric","Receiver - C27 - Standard Receiver Size 1060 Gallons",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C96,Measures!$A:$A,$J96)","v":5407.3980706949787},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C96,Measures!$A:$A,$J96)","v":7492},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C96,Measures!$A:$A,$J96)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C96,Measures!$A:$A,$J96)","v":0.496},{"$f":"D96*IF('M&A'!$A$5=\"Gross\",1,F96)/(MAX(E96,H96)*IF('M&A'!$A$5=\"Gross\",1,F96)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F96)*H96))","v":0.72175628279431114},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C96,Measures!$A:$A,$J96)","v":3500},-1033.9625569352906,"C&I Prescriptive Compressed Air Solutions"]
[94,"Electric","Variable Refrigerant Flow - With Heat Recovery",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C97,Measures!$A:$A,$J97)","v":198545.65271011405},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C97,Measures!$A:$A,$J97)","v":69523.144033692224},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C97,Measures!$A:$A,$J97)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C97,Measures!$A:$A,$J97)","v":0.496},{"$f":"D97*IF('M&A'!$A$5=\"Gross\",1,F97)/(MAX(E97,H97)*IF('M&A'!$A$5=\"Gross\",1,F97)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F97)*H97))","v":2.8558209711271845},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C97,Measures!$A:$A,$J97)","v":20572.5},63995.164303505218,"C&I HVAC - Electric"]
[95,"Electric","Variable Refrigerant Flow - Without Heat Recovery",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C98,Measures!$A:$A,$J98)","v":198545.65271011405},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C98,Measures!$A:$A,$J98)","v":71485.444033692213},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C98,Measures!$A:$A,$J98)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C98,Measures!$A:$A,$J98)","v":0.496},{"$f":"D98*IF('M&A'!$A$5=\"Gross\",1,F98)/(MAX(E98,H98)*IF('M&A'!$A$5=\"Gross\",1,F98)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F98)*H98))","v":2.7774277042545386},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C98,Measures!$A:$A,$J98)","v":17407.5},63021.863503505228,"C&I HVAC - Electric"]
[96,"Electric","VFD: Building Exhaust Fan",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C99,Measures!$A:$A,$J99)","v":6826.9939992201744},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C99,Measures!$A:$A,$J99)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C99,Measures!$A:$A,$J99)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C99,Measures!$A:$A,$J99)","v":0.496},{"$f":"D99*IF('M&A'!$A$5=\"Gross\",1,F99)/(MAX(E99,H99)*IF('M&A'!$A$5=\"Gross\",1,F99)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F99)*H99))","v":2.8152552574103811},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C99,Measures!$A:$A,$J99)","v":400},2183.3890236132065,"C&I HVAC - Electric"]
[97,"Heating Oil","VFD: Building Exhaust Fan",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C100,Measures!$A:$A,$J100)","v":6826.9939992201744},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C100,Measures!$A:$A,$J100)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C100,Measures!$A:$A,$J100)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C100,Measures!$A:$A,$J100)","v":0.496},{"$f":"D100*IF('M&A'!$A$5=\"Gross\",1,F100)/(MAX(E100,H100)*IF('M&A'!$A$5=\"Gross\",1,F100)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F100)*H100))","v":2.8152552574103811},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C100,Measures!$A:$A,$J100)","v":400},2183.3890236132065,"C&I HVAC - Oil"]
[98,"Heating Oil","VFD: Building Exhaust Fan",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C101,Measures!$A:$A,$J101)","v":6826.9939992201744},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C101,Measures!$A:$A,$J101)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C101,Measures!$A:$A,$J101)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C101,Measures!$A:$A,$J101)","v":0.496},{"$f":"D101*IF('M&A'!$A$5=\"Gross\",1,F101)/(MAX(E101,H101)*IF('M&A'!$A$5=\"Gross\",1,F101)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F101)*H101))","v":2.8152552574103811},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C101,Measures!$A:$A,$J101)","v":400},2183.3890236132065,"C&I HVAC - Propane and Compressed NG"]
[99,"Natural Gas","VFD: Building Exhaust Fan",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C102,Measures!$A:$A,$J102)","v":6826.9939992201744},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C102,Measures!$A:$A,$J102)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C102,Measures!$A:$A,$J102)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C102,Measures!$A:$A,$J102)","v":0.496},{"$f":"D102*IF('M&A'!$A$5=\"Gross\",1,F102)/(MAX(E102,H102)*IF('M&A'!$A$5=\"Gross\",1,F102)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F102)*H102))","v":2.8152552574103811},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C102,Measures!$A:$A,$J102)","v":400},2183.3890236132065,"C&I HVAC - Natural Gas"]
[100,"Electric","VFD: Chilled Water Pumps",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C103,Measures!$A:$A,$J103)","v":11804.551187702091},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C103,Measures!$A:$A,$J103)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C103,Measures!$A:$A,$J103)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C103,Measures!$A:$A,$J103)","v":0.496},{"$f":"D103*IF('M&A'!$A$5=\"Gross\",1,F103)/(MAX(E103,H103)*IF('M&A'!$A$5=\"Gross\",1,F103)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F103)*H103))","v":4.8678561598771513},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C103,Measures!$A:$A,$J103)","v":400},4652.2573891002367,"C&I HVAC - Electric"]
[101,"Electric","VFD: Heating Hot Water Circulation Pump",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C104,Measures!$A:$A,$J104)","v":11963.65438664352},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C104,Measures!$A:$A,$J104)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C104,Measures!$A:$A,$J104)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C104,Measures!$A:$A,$J104)","v":0.496},{"$f":"D104*IF('M&A'!$A$5=\"Gross\",1,F104)/(MAX(E104,H104)*IF('M&A'!$A$5=\"Gross\",1,F104)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F104)*H104))","v":4.9334657264509358},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C104,Measures!$A:$A,$J104)","v":400},4731.1725757751856,"C&I HVAC - Electric"]
[102,"Heating Oil","VFD: Heating Hot Water Circulation Pump",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C105,Measures!$A:$A,$J105)","v":11963.65438664352},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C105,Measures!$A:$A,$J105)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C105,Measures!$A:$A,$J105)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C105,Measures!$A:$A,$J105)","v":0.496},{"$f":"D105*IF('M&A'!$A$5=\"Gross\",1,F105)/(MAX(E105,H105)*IF('M&A'!$A$5=\"Gross\",1,F105)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F105)*H105))","v":4.9334657264509358},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C105,Measures!$A:$A,$J105)","v":400},4731.1725757751856,"C&I HVAC - Oil"]
[103,"Heating Oil","VFD: Heating Hot Water Circulation Pump",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C106,Measures!$A:$A,$J106)","v":11963.65438664352},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C106,Measures!$A:$A,$J106)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C106,Measures!$A:$A,$J106)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C106,Measures!$A:$A,$J106)","v":0.496},{"$f":"D106*IF('M&A'!$A$5=\"Gross\",1,F106)/(MAX(E106,H106)*IF('M&A'!$A$5=\"Gross\",1,F106)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F106)*H106))","v":4.9334657264509358},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C106,Measures!$A:$A,$J106)","v":400},4731.1725757751856,"C&I HVAC - Propane and Compressed NG"]
[104,"Natural Gas","VFD: Heating Hot Water Circulation Pump",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C107,Measures!$A:$A,$J107)","v":11963.65438664352},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C107,Measures!$A:$A,$J107)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C107,Measures!$A:$A,$J107)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C107,Measures!$A:$A,$J107)","v":0.496},{"$f":"D107*IF('M&A'!$A$5=\"Gross\",1,F107)/(MAX(E107,H107)*IF('M&A'!$A$5=\"Gross\",1,F107)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F107)*H107))","v":4.9334657264509358},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C107,Measures!$A:$A,$J107)","v":400},4731.1725757751856,"C&I HVAC - Natural Gas"]
[105,"Electric","VFD: Return Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C108,Measures!$A:$A,$J108)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C108,Measures!$A:$A,$J108)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C108,Measures!$A:$A,$J108)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C108,Measures!$A:$A,$J108)","v":0.496},{"$f":"D108*IF('M&A'!$A$5=\"Gross\",1,F108)/(MAX(E108,H108)*IF('M&A'!$A$5=\"Gross\",1,F108)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F108)*H108))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C108,Measures!$A:$A,$J108)","v":400},6068.8726415766478,"C&I HVAC - Electric"]
[106,"Heating Oil","VFD: Return Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C109,Measures!$A:$A,$J109)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C109,Measures!$A:$A,$J109)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C109,Measures!$A:$A,$J109)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C109,Measures!$A:$A,$J109)","v":0.496},{"$f":"D109*IF('M&A'!$A$5=\"Gross\",1,F109)/(MAX(E109,H109)*IF('M&A'!$A$5=\"Gross\",1,F109)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F109)*H109))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C109,Measures!$A:$A,$J109)","v":400},6068.8726415766478,"C&I HVAC - Oil"]
[107,"Heating Oil","VFD: Return Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C110,Measures!$A:$A,$J110)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C110,Measures!$A:$A,$J110)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C110,Measures!$A:$A,$J110)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C110,Measures!$A:$A,$J110)","v":0.496},{"$f":"D110*IF('M&A'!$A$5=\"Gross\",1,F110)/(MAX(E110,H110)*IF('M&A'!$A$5=\"Gross\",1,F110)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F110)*H110))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C110,Measures!$A:$A,$J110)","v":400},6068.8726415766478,"C&I HVAC - Propane and Compressed NG"]
[108,"Natural Gas","VFD: Return Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C111,Measures!$A:$A,$J111)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C111,Measures!$A:$A,$J111)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C111,Measures!$A:$A,$J111)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C111,Measures!$A:$A,$J111)","v":0.496},{"$f":"D111*IF('M&A'!$A$5=\"Gross\",1,F111)/(MAX(E111,H111)*IF('M&A'!$A$5=\"Gross\",1,F111)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F111)*H111))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C111,Measures!$A:$A,$J111)","v":400},6068.8726415766478,"C&I HVAC - Natural Gas"]
[109,"Electric","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C112,Measures!$A:$A,$J112)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C112,Measures!$A:$A,$J112)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C112,Measures!$A:$A,$J112)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C112,Measures!$A:$A,$J112)","v":0.496},{"$f":"D112*IF('M&A'!$A$5=\"Gross\",1,F112)/(MAX(E112,H112)*IF('M&A'!$A$5=\"Gross\",1,F112)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F112)*H112))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C112,Measures!$A:$A,$J112)","v":400},6068.8726415766478,"C&I HVAC - Electric"]
[110,"Heating Oil","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C113,Measures!$A:$A,$J113)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C113,Measures!$A:$A,$J113)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C113,Measures!$A:$A,$J113)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C113,Measures!$A:$A,$J113)","v":0.496},{"$f":"D113*IF('M&A'!$A$5=\"Gross\",1,F113)/(MAX(E113,H113)*IF('M&A'!$A$5=\"Gross\",1,F113)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F113)*H113))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C113,Measures!$A:$A,$J113)","v":400},6068.8726415766478,"C&I HVAC - Oil"]
[111,"Heating Oil","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C114,Measures!$A:$A,$J114)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C114,Measures!$A:$A,$J114)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C114,Measures!$A:$A,$J114)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C114,Measures!$A:$A,$J114)","v":0.496},{"$f":"D114*IF('M&A'!$A$5=\"Gross\",1,F114)/(MAX(E114,H114)*IF('M&A'!$A$5=\"Gross\",1,F114)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F114)*H114))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C114,Measures!$A:$A,$J114)","v":400},6068.8726415766478,"C&I HVAC - Propane and Compressed NG"]
[{"$f":"ROW(B115)-ROW($B$3)","v":112},"Natural Gas","VFD: Return Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C115,Measures!$A:$A,$J115)","v":14660.630325759372},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C115,Measures!$A:$A,$J115)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C115,Measures!$A:$A,$J115)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C115,Measures!$A:$A,$J115)","v":0.496},{"$f":"D115*IF('M&A'!$A$5=\"Gross\",1,F115)/(MAX(E115,H115)*IF('M&A'!$A$5=\"Gross\",1,F115)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F115)*H115))","v":6.0456207528904624},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C115,Measures!$A:$A,$J115)","v":400},{"$f":"D115*F115-(MAX(E115,H115)*F115)","v":6068.8726415766478},"C&I HVAC - Natural Gas"]
[113,"Electric","VFD: Supply Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C116,Measures!$A:$A,$J116)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C116,Measures!$A:$A,$J116)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C116,Measures!$A:$A,$J116)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C116,Measures!$A:$A,$J116)","v":0.496},{"$f":"D116*IF('M&A'!$A$5=\"Gross\",1,F116)/(MAX(E116,H116)*IF('M&A'!$A$5=\"Gross\",1,F116)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F116)*H116))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C116,Measures!$A:$A,$J116)","v":400},6422.3238480314467,"C&I HVAC - Electric"]
[114,"Heating Oil","VFD: Supply Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C117,Measures!$A:$A,$J117)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C117,Measures!$A:$A,$J117)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C117,Measures!$A:$A,$J117)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C117,Measures!$A:$A,$J117)","v":0.496},{"$f":"D117*IF('M&A'!$A$5=\"Gross\",1,F117)/(MAX(E117,H117)*IF('M&A'!$A$5=\"Gross\",1,F117)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F117)*H117))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C117,Measures!$A:$A,$J117)","v":400},6422.3238480314467,"C&I HVAC - Oil"]
[115,"Heating Oil","VFD: Supply Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C118,Measures!$A:$A,$J118)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C118,Measures!$A:$A,$J118)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C118,Measures!$A:$A,$J118)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C118,Measures!$A:$A,$J118)","v":0.496},{"$f":"D118*IF('M&A'!$A$5=\"Gross\",1,F118)/(MAX(E118,H118)*IF('M&A'!$A$5=\"Gross\",1,F118)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F118)*H118))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C118,Measures!$A:$A,$J118)","v":400},6422.3238480314467,"C&I HVAC - Propane and Compressed NG"]
[116,"Natural Gas","VFD: Supply Fan on VAV Air Handler",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C119,Measures!$A:$A,$J119)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C119,Measures!$A:$A,$J119)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C119,Measures!$A:$A,$J119)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C119,Measures!$A:$A,$J119)","v":0.496},{"$f":"D119*IF('M&A'!$A$5=\"Gross\",1,F119)/(MAX(E119,H119)*IF('M&A'!$A$5=\"Gross\",1,F119)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F119)*H119))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C119,Measures!$A:$A,$J119)","v":400},6422.3238480314467,"C&I HVAC - Natural Gas"]
[117,"Electric","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C120,Measures!$A:$A,$J120)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C120,Measures!$A:$A,$J120)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C120,Measures!$A:$A,$J120)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C120,Measures!$A:$A,$J120)","v":0.496},{"$f":"D120*IF('M&A'!$A$5=\"Gross\",1,F120)/(MAX(E120,H120)*IF('M&A'!$A$5=\"Gross\",1,F120)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F120)*H120))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C120,Measures!$A:$A,$J120)","v":400},6422.3238480314467,"C&I HVAC - Electric"]
[118,"Heating Oil","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C121,Measures!$A:$A,$J121)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C121,Measures!$A:$A,$J121)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C121,Measures!$A:$A,$J121)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C121,Measures!$A:$A,$J121)","v":0.496},{"$f":"D121*IF('M&A'!$A$5=\"Gross\",1,F121)/(MAX(E121,H121)*IF('M&A'!$A$5=\"Gross\",1,F121)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F121)*H121))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C121,Measures!$A:$A,$J121)","v":400},6422.3238480314467,"C&I HVAC - Oil"]
[119,"Heating Oil","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C122,Measures!$A:$A,$J122)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C122,Measures!$A:$A,$J122)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C122,Measures!$A:$A,$J122)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C122,Measures!$A:$A,$J122)","v":0.496},{"$f":"D122*IF('M&A'!$A$5=\"Gross\",1,F122)/(MAX(E122,H122)*IF('M&A'!$A$5=\"Gross\",1,F122)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F122)*H122))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C122,Measures!$A:$A,$J122)","v":400},6422.3238480314467,"C&I HVAC - Propane and Compressed NG"]
[120,"Natural Gas","VFD: Supply Fan on VAV Packaged or Rooftop HVAC Unit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C123,Measures!$A:$A,$J123)","v":15373.23356457953},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C123,Measures!$A:$A,$J123)","v":2425},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C123,Measures!$A:$A,$J123)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C123,Measures!$A:$A,$J123)","v":0.496},{"$f":"D123*IF('M&A'!$A$5=\"Gross\",1,F123)/(MAX(E123,H123)*IF('M&A'!$A$5=\"Gross\",1,F123)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F123)*H123))","v":6.3394777585894966},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C123,Measures!$A:$A,$J123)","v":400},6422.3238480314467,"C&I HVAC - Natural Gas"]
[121,"Electric","Vertical Packaged Terminal Heat Pump Retrofit",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C124,Measures!$A:$A,$J124)","v":7632.9443667028254},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C124,Measures!$A:$A,$J124)","v":1300},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C124,Measures!$A:$A,$J124)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C124,Measures!$A:$A,$J124)","v":0.75},{"$f":"D124*IF('M&A'!$A$5=\"Gross\",1,F124)/(MAX(E124,H124)*IF('M&A'!$A$5=\"Gross\",1,F124)+IF(OR('M&A'!$A$5=\"Gross\",'M&A'!$A$8=\"No\"),0,(1-F124)*H124))","v":4.7705902291892661},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C124,Measures!$A:$A,$J124)","v":1600},{"$f":"D124*F124-(MAX(E124,H124)*F124)","v":4524.7082750271193},"C&I HVAC - Electric"]

{"sheet":"EV Summary","index":8,"n_rows":5,"n_cols":13,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,3,1,4]]}
[null,null,"Low Income Initiatives",null,null,null,null,null,null,null,null,"Change Log:"]
[null,null,null,"Adjusted Gross Benefits & Costs"]
["Row","Fuel","Measure Name","Energy & Water Benefits","Fuel + Measure Cost","NTG",{"$f":"IF(OR('M&A'!A5=\"Gross\",'M&A'!A8=\"No\"),\"BCR_Gross\",\"BCR_Net\")","v":"BCR_Gross"},"Incentive Per Unit","Net Benefit of Net Savings","Program",null,"Date","Change Description"]
[{"$f":"ROW(B4)-ROW(A$3)","v":1},null,"Battery Electric Vehicle",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":24033.838226889937},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":21344.97982825373},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C4,Measures!$A:$A,$J4)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":0.75},{"$f":"D4*IF('M&A'!$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$8=\"No\"),0,(1-F4)*H4))","v":1.1259714659030524},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C4,Measures!$A:$A,$J4)","v":0},{"$f":"D4*F4-(MAX(E4,H4)*F4)","v":2016.6437989771566},"E.V. Accelerator ",null,"2021-03-23","EVs added"]
[2,null,"Plug-In Hybrid Electric Vehicle",{"$f":"SUMIFS(Measures!$CL:$CL,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":17772.390899358084},{"$f":"SUMIFS(Measures!$CR:$CR,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":11626.813968183644},{"$f":"1-SUMIFS(Measures!$AO:$AO,Measures!$B:$B,$C5,Measures!$A:$A,$J5)+SUMIFS(Measures!$AP:$AP,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":0.75},{"$f":"D5*IF('M&A'!$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$8=\"No\"),0,(1-F5)*H5))","v":1.5285693009272867},{"$f":"SUMIFS(Measures!$CV:$CV,Measures!$B:$B,$C5,Measures!$A:$A,$J5)","v":0},4609.1826983808314,"E.V. Accelerator "]

{"sheet":"AESC 2018 Avoided Costs Res","index":9,"n_rows":34,"n_cols":16,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential","Gasoline","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-3,19.350000000000001,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.7728632875869552E-2,5.3045410977807746E-2,3.8526800357185573E-2,3.4126451396147402E-2,221.37427257042035,8.010045417101189,16.259227445047383,14.579594798206678,24.121274315837709,15.845263333319975,5.7999999999999996E-3,19.350000000000001,"Default DR",{"$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-3,19.353259999999999,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,6.7439318948392446E-2,6.2402568478673953E-2,5.5876398629268687E-2,4.7119557622041924E-2,159.82957104097153,9.7401069017001252,19.374895772898348,17.373404153491261,27.571923069740158,18.881605944365809,6.1000000000000004E-3,20.088446000000001,"Blended DR",{"$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-3,20.263729000000001]
["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-3,20.633908999999999]
["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-3,20.494205000000001]
["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-3,20.719427]
["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-3,20.750011000000001]
["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-3,20.978608999999999]
["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-3,21.519165000000001]
["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-3,21.882142999999999]
["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-3,22.505281]
["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-3,22.605267999999999]
["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-3,23.056577999999998]
["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-3,23.243198]
["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-3,23.588684000000001]
["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-3,23.779820999999998]
["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-3,24.119619]
["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-3,24.408279]
["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-3,24.750076]
["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-3,24.801081]
["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-3,25.245667999999998]
["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-3,25.502766000000001]
["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-3,25.672461999999999]
["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-3,25.835726000000001]
["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-3,25.921430999999998]
["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-3,25.770641000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.114412000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.240431000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.352903000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.277000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.314919]

{"sheet":"AESC 2018 Avoided Costs Com","index":10,"n_rows":34,"n_cols":16,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial","Gasoline","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-3,19.350000000000001,{"$f":"DefaultDR","v":2.8},8]
["2019-01-01",2,5.7728632875869552E-2,5.3045410977807746E-2,3.8526800357185573E-2,3.4126451396147402E-2,221.37427257042035,7.0238000965254761,13.355723712610157,13.842616741033183,24.121274315837709,15.845263333319975,5.7999999999999996E-3,19.350000000000001,"Default DR",{"$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-3,19.353259999999999,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",4,6.7439318948392446E-2,6.2402568478673953E-2,5.5876398629268687E-2,4.7119557622041924E-2,159.82957104097153,8.7885267079974199,15.960102465511172,16.594716599566222,27.571923069740158,18.881605944365809,6.1000000000000004E-3,20.088446000000001,"Blended DR",{"$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-3,20.263729000000001]
["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-3,20.633908999999999]
["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-3,20.494205000000001]
["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-3,20.719427]
["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-3,20.750011000000001]
["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-3,20.978608999999999]
["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-3,21.519165000000001]
["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-3,21.882142999999999]
["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-3,22.505281]
["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-3,22.605267999999999]
["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-3,23.056577999999998]
["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-3,23.243198]
["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-3,23.588684000000001]
["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-3,23.779820999999998]
["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-3,24.119619]
["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-3,24.408279]
["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-3,24.750076]
["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-3,24.801081]
["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-3,25.245667999999998]
["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-3,25.502766000000001]
["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-3,25.672461999999999]
["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-3,25.835726000000001]
["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-3,25.921430999999998]
["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-3,25.770641000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.114412000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.240431000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.352903000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.277000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26.314919]

{"sheet":"AESC 2021 Avoided Costs Res","index":11,"n_rows":39,"n_cols":16,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential","Gasoline","DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultDR","v":2.8},0]
["2019-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",1,5.7333070245747124E-2,4.9541481430566199E-2,4.3339670163215764E-2,3.6006838210115709E-2,480.71276363080517,8.7469753005714903,19.149204827849001,23.55935827954773,33.886814743623795,16.587476851398964,6.1000000000000004E-3,19.685273343423095,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",2,6.6688353910129242E-2,6.2008336103542644E-2,4.5152715025812397E-2,4.0176976782758465E-2,465.8504174813346,8.9124975400929465,19.353065108827803,23.809268304393878,34.089823704846054,16.76343142125101,6.1999999999999998E-3,20.681028448263767]
["2023-01-01",3,6.4995636498068332E-2,6.3002826150744803E-2,4.1879155175210826E-2,3.9707387323695956E-2,447.05342738826164,8.7647428781074534,21.397385471656872,26.324424634301675,36.132956124846061,18.534281751933108,6.3E-3,21.059790181804939]
["2024-01-01",4,6.6185578826689392E-2,6.4351780115489338E-2,4.4429000705784247E-2,4.179078773160954E-2,449.31535350532295,9.0121986984496161,22.520332775124917,27.705910980350232,37.255176444846057,19.506947157913089,6.4000000000000003E-3,20.918013082298803]
["2025-01-01",5,6.4703640418455277E-2,6.304725859946568E-2,4.3544460703910819E-2,4.0668237014609435E-2,444.01858039681588,8.9958444437963614,23.433274182388843,28.829030991949921,38.167518504846058,20.297704145972716,6.4999999999999997E-3,21.14833392052839]
["2026-01-01",6,6.6473447614651598E-2,6.299840913593438E-2,4.5164700058459496E-2,4.0303354940030366E-2,442.85144231482309,8.9582459918082371,24.288664638585008,29.881626159235264,39.022571244846056,21.038806588750088,6.7000000000000002E-3,21.179864528075711]
["2027-01-01",7,6.751743446870026E-2,6.2043504584610401E-2,4.7590766342506231E-2,4.0460405735834468E-2,449.35796855990685,8.881940703668386,24.578227939869699,30.237591665760942,39.311732064846055,21.289431819256347,6.7999999999999996E-3,21.413433645922023]
["2028-01-01",8,6.5642002363791946E-2,6.467649178271985E-2,4.6068267184612495E-2,4.3697078696300087E-2,451.88209725608237,8.9597091945249598,25.036938578411267,30.801771585524079,39.770031324846059,21.686654920499272,6.8999999999999999E-3,21.965208747557234]
["2029-01-01",9,6.7443185246374326E-2,6.7188484054526806E-2,4.7726955505784638E-2,4.5124143130003888E-2,456.02770904901308,9.0242457185649236,25.254533783443591,31.06937950481348,39.987416784846054,21.875070076540151,7.0000000000000001E-3,22.335654320646444]
["2030-01-01",10,7.4545084470807849E-2,7.4049018726605478E-2,5.7474170523443766E-2,5.347742731431844E-2,456.412480450418,9.025775030532861,25.676503639834234,31.588411269070317,40.409040924846053,22.24050564030188,7.1999999999999998E-3,22.971597942327644]
["2031-01-01",11,7.3709111971020758E-2,7.3527365104644402E-2,5.6430593983140778E-2,5.2844558045220077E-2,453.94065448069597,8.9946279178708686,25.899237074282709,31.862423003942155,40.631628384846053,22.433429541507795,7.3000000000000001E-3,23.07372945141055]
["2032-01-01",12,7.3583291828818884E-2,7.021218568488069E-2,5.792749707619118E-2,5.0399799518842492E-2,457.09547018060982,9.0507854221783752,26.171800072074195,32.197704186136555,40.903986744846058,22.669491525130983,7.4999999999999997E-3,23.534268599431314]
["2033-01-01",13,7.0652069267823803E-2,6.8457756943497858E-2,5.514912963770302E-2,4.9812403879278738E-2,456.12379185824341,9.1054136891948829,26.296308522257487,32.350914846121327,41.028444084846058,22.777362811170686,7.6E-3,23.724671687578716]
["2034-01-01",14,7.3018645322628611E-2,7.2673794029152708E-2,5.8139944539925659E-2,5.3868567688614359E-2,471.93527336726362,9.1178744507789489,26.408119297203193,32.488483872633459,41.140195284846058,22.874221266127858,7.7000000000000002E-3,24.077126490591841]
["2035-01-01",15,7.7264166663174233E-2,7.6687353846426984E-2,6.2071401873715938E-2,5.803476564457976E-2,453.09935620494628,9.1129446817191457,26.523788705785599,32.630844459981397,41.25583880484605,22.974453323349696,7.9000000000000008E-3,24.272111905402543]
["2036-01-01",16,7.8468797171106788E-2,7.782879015129103E-2,6.3375879892601406E-2,5.9186245165337888E-2,454.05867298491307,9.1430639098568136,26.694891683435191,32.841354860759445,41.425796394535368,23.122667733880387,8.0000000000000002E-3,24.558897820468029]
["2037-01-01",17,7.9692455748543931E-2,7.8987372753775431E-2,6.4709500789626936E-2,6.0361906311773232E-2,455.03569756291802,9.1732826851699869,26.867098438575553,33.053223321053544,41.596454141660089,23.271838315649621,8.2000000000000007E-3,24.849072823182809]
["2038-01-01",18,8.0935446121875143E-2,8.0163361214423218E-2,6.6072939688932894E-2,6.1562275507489383E-2,456.03075680295228,9.2036013366724152,27.04041609165423,33.266458602072845,41.767814930589395,23.421971237176596,8.3000000000000001E-3,25.14267696747817]
["2039-01-01",19,8.2198076905628831E-2,8.1357019048129101E-2,6.7466887669505662E-2,6.2787890880908678E-2,457.04418360251066,9.2340201944652716,27.214851809052824,33.481069521547425,41.939881657574922,23.573072706775299,8.5000000000000006E-3,25.439750780683138]
["2040-01-01",20,8.3480661681643323E-2,8.256861378469732E-2,6.8892052146205918E-2,6.4039302528632686E-2,458.07631700396314,9.2645395897407461,27.39041280338331,33.697064954092923,42.112657230799712,23.725148972811233,8.6E-3,25.740335269119679]
["2041-01-01",21,8.4783519079526443E-2,8.3798417030330849E-2,7.0349157259945894E-2,6.5317072784767061E-2,459.1275023079811,9.2951598547856573,27.567106333786246,33.914453831577525,42.286144570427346,23.878206323959791,8.8000000000000005E-3,26.044471923764053]
["2042-01-01",22,8.6106972858424585E-2,8.5046704530066172E-2,7.183894427723557E-2,6.6621776496346125E-2,460.19809118905835,9.3258813229850617,27.744939706230966,34.133245143491308,42.460346608651321,24.032251089466314,8.9999999999999993E-3,26.352202725975069]
["2043-01-01",23,8.7451351990122994E-2,8.6313756231168423E-2,7.3362171999323642E-2,6.7954001304995959E-2,461.28844181316344,9.3567043288258915,27.923920273817643,34.353447937317988,42.6352662897446,24.187289639407815,9.1000000000000004E-3,26.663570153290038]
["2044-01-01",24,8.8816990743498317E-2,8.7599856347501573E-2,7.4919617181163939E-2,6.9314347934977857E-2,462.39891895756477,9.3876292079005932,28.10405543708135,34.575071318909032,42.810906570109374,24.343328384956397,9.2999999999999992E-3,26.978617185289252]
["2045-01-01",25,9.020422877034652E-2,8.890529342488869E-2,7.6512074960444487E-2,7.0703430487757027E-2,463.52989413286662,9.4186562969107772,28.285352644298055,34.798124452860236,42.987270418327043,24.50037377864437,9.4999999999999998E-3,27.297387309529761]
["2046-01-01",26,9.1613411192607658E-2,9.0230360407477769E-2,7.8140359296920828E-2,7.2121876743244828E-2,464.68174570729821,9.449785933670892,28.467819391792599,35.022616562890661,43.164360815208362,24.658432314631071,9.4940000000000007E-3,27.619924527549284]
["2047-01-01",27,9.3044888691010991E-2,9.1575354705128287E-2,7.9805303422302146E-2,7.3570328467866486E-2,465.85485903329709,9.4810184571118938,28.651463224248669,35.248556932224091,43.342180753843842,24.817510528971415,9.6353846153846203E-3,27.946273360941092]
["2048-01-01",28,9.4499017595163257E-2,9.2940578261834536E-2,8.1507760300944324E-2,7.504944172960909E-2,467.04962657642909,9.512354207284945,28.836291735020751,35.475954903972891,43.520733239654326,24.977614999886175,9.7767692307692295E-3,28.276478857500685]
["2049-01-01",29,9.5976159975104031E-2,9.432633762520172E-2,8.3248603101609975E-2,7.6559887220208955E-2,468.26644804668729,9.5437935253651087,29.022312566448115,35.704819881524365,43.700021290441811,25.138752348034007,9.9181538461538508E-3,28.610586597445121]
["2050-01-01",30,9.747668373435181E-2,9.5732944016990798E-2,8.5028725680562064E-2,7.810235058464024E-2,469.50573053221581,9.5753367536550709,29.209533410170817,35.935161328929617,43.880047936440413,25.300929236785226,1.00595384615385E-2,28.948642699705843]
[null,null,9.9000962704465234E-2,9.7160713404749022E-2,8.6849043076264246E-2,7.967753275807124E-2,470.76788863550087,9.6069842355888593,29.397962007447731,36.166988771294896,44.060816220367613,25.464152372497345,1.02009230769231E-2,29.290693828295918]
[null,null,0.10054937674114466,9.8609966574542379E-2,8.871049201596716E-2,8.1286150310457592E-2,472.05334461207667,9.6387363157355903,29.587606149476652,36.400311795175497,44.242329197475669,25.628428504792414,1.0342307692307699E-2,29.636787198752494]
[null,null,0.1021223118218985,0.10008102920480738,9.061403143446714E-2,8.2928935798946737E-2,473.36252851179063,9.6705933398032151,29.778473677716448,36.635140048972168,44.424589935603265,25.793764426836105,1.04836923076923E-2,29.986970584655406]
[null,null,0.10372016014530053,0.10157423194133944,9.2560643005330442E-2,8.4606638128270559E-2,474.69587832267723,9.7025556546422855,29.970572484211292,36.871483243330104,44.607601515227351,25.960166975618652,1.06250769230769E-2,30.341292324222866]
[null,null,0.10534332023186385,0.10308991047343502,9.4551331684883347E-2,8.6320022919308348E-2,476.05384011748657,9.7346236082497306,30.163910511916999,37.109351151540494,44.791367029515214,26.127643032237554,1.0766461538461501E-2,30.69980132698506]

{"sheet":"AESC 2021 Avoided Costs Com","index":12,"n_rows":39,"n_cols":16,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial","Gasoline","DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultDR","v":2.8},0]
["2019-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",1,5.7333070245747124E-2,4.9541481430566199E-2,4.3339670163215764E-2,3.6006838210115709E-2,480.71276363080517,8.2078724190578409,20.883179497539306,16.846692813484704,33.886814743623795,16.587476851398964,6.1000000000000004E-3,19.685273343423095,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",2,6.6688353910129242E-2,6.2008336103542644E-2,4.5152715025812397E-2,4.0176976782758465E-2,465.8504174813346,8.3230822873992185,20.171945588827803,16.290511560149692,34.089823704846054,16.76343142125101,6.1999999999999998E-3,20.681028448263767]
["2023-01-01",3,6.4995636498068332E-2,6.3002826150744803E-2,4.1879155175210826E-2,3.9707387323695956E-2,447.05342738826164,8.1849627695817322,21.203266211656867,17.217614725395929,36.132956124846061,18.534281751933108,6.3E-3,21.059790181804939]
["2024-01-01",4,6.6185578826689392E-2,6.4351780115489338E-2,4.4429000705784247E-2,4.179078773160954E-2,449.31535350532295,8.4302790419600928,21.483252875124915,17.463749991723191,37.255176444846057,19.506947157913089,6.4000000000000003E-3,20.918013082298803]
["2025-01-01",5,6.4703640418455277E-2,6.304725859946568E-2,4.3544460703910819E-2,4.0668237014609435E-2,444.01858039681588,8.4170442057594617,21.556882182388843,17.534368470701295,38.167518504846058,20.297704145972716,6.4999999999999997E-3,21.14833392052839]
["2026-01-01",6,6.6473447614651598E-2,6.299840913593438E-2,4.5164700058459496E-2,4.0303354940030366E-2,442.85144231482309,8.3816248386269727,21.554593398585006,17.546755805898563,39.022571244846056,21.038806588750088,6.7000000000000002E-3,21.179864528075711]
["2027-01-01",7,6.751743446870026E-2,6.2043504584610401E-2,4.7590766342506231E-2,4.0460405735834468E-2,449.35796855990685,8.3082963017565845,21.864740299869698,17.802671543577581,39.311732064846055,21.289431819256347,6.7999999999999996E-3,21.413433645922023]
["2028-01-01",8,6.5642002363791946E-2,6.467649178271985E-2,4.6068267184612495E-2,4.3697078696300087E-2,451.88209725608237,8.3873564256126016,22.331265158411266,18.193073064098691,39.770031324846059,21.686654920499272,6.8999999999999999E-3,21.965208747557234]
["2029-01-01",9,6.7443185246374326E-2,6.7188484054526806E-2,4.7726955505784638E-2,4.5124143130003888E-2,456.02770904901308,8.4535541976326645,22.549265303443594,18.377047963152556,39.987416784846054,21.875070076540151,7.0000000000000001E-3,22.335654320646444]
["2030-01-01",10,7.4545084470807849E-2,7.4049018726605478E-2,5.7474170523443766E-2,5.347742731431844E-2,456.412480450418,8.4578115803471565,22.964472559834235,18.728372336524078,40.409040924846053,22.24050564030188,7.1999999999999998E-3,22.971597942327644]
["2031-01-01",11,7.3709111971020758E-2,7.3527365104644402E-2,5.6430593983140778E-2,5.2844558045220077E-2,453.94065448069597,8.4300382726753895,23.193708494282706,18.919851217908167,40.631628384846053,22.433429541507795,7.3000000000000001E-3,23.07372945141055]
["2032-01-01",12,7.3583291828818884E-2,7.021218568488069E-2,5.792749707619118E-2,5.0399799518842492E-2,457.09547018060982,8.4883878007732907,23.471038972074194,19.152010080548841,40.903986744846058,22.669491525130983,7.4999999999999997E-3,23.534268599431314]
["2033-01-01",13,7.0652069267823803E-2,6.8457756943497858E-2,5.514912963770302E-2,4.9812403879278738E-2,456.12379185824341,8.5454050694371428,23.627469342257484,19.275053193706007,41.028444084846058,22.777362811170686,7.6E-3,23.724671687578716]
["2034-01-01",14,7.3018645322628611E-2,7.2673794029152708E-2,5.8139944539925659E-2,5.3868567688614359E-2,471.93527336726362,8.5609073009026861,23.750558257203195,19.375451865802468,41.140195284846058,22.874221266127858,7.7000000000000002E-3,24.077126490591841]
["2035-01-01",15,7.7264166663174233E-2,7.6687353846426984E-2,6.2071401873715938E-2,5.803476564457976E-2,453.09935620494628,8.5592512530913396,23.8720977657856,19.476464828587279,41.25583880484605,22.974453323349696,7.9000000000000008E-3,24.272111905402543]
["2036-01-01",16,7.8468797171106788E-2,7.782879015129103E-2,6.3375879892601406E-2,5.9186245165337888E-2,454.05867298491307,8.5921612305000785,24.057737123974285,19.629027480403565,41.425796394535368,23.122667733880387,8.0000000000000002E-3,24.558897820468029]
["2037-01-01",17,7.9692455748543931E-2,7.8987372753775431E-2,6.4709500789626936E-2,6.0361906311773232E-2,455.03569756291802,8.6251977454505973,24.244820149844905,19.782785182909702,41.596454141660089,23.271838315649621,8.2000000000000007E-3,24.849072823182809]
["2038-01-01",18,8.0935446121875143E-2,8.0163361214423218E-2,6.6072939688932894E-2,6.1562275507489383E-2,456.03075680295228,8.6583612844746636,24.433358070762914,19.937747297152669,41.767814930589395,23.421971237176596,8.3000000000000001E-3,25.14267696747817]
["2039-01-01",19,8.2198076905628831E-2,8.1357019048129101E-2,6.7466887669505662E-2,6.2787890880908678E-2,457.04418360251066,8.6916523359747409,24.623362201410753,20.093923257506212,41.939881657574922,23.573072706775299,8.5000000000000006E-3,25.439750780683138]
["2040-01-01",20,8.3480661681643323E-2,8.256861378469732E-2,6.8892052146205918E-2,6.4039302528632686E-2,458.07631700396314,8.7250713902311787,24.814843944466933,20.251322572245225,42.112657230799712,23.725148972811233,8.6E-3,25.740335269119679]
["2041-01-01",21,8.4783519079526443E-2,8.3798417030330849E-2,7.0349157259945894E-2,6.5317072784767061E-2,459.1275023079811,8.7586189394094358,25.007814791290397,20.409954824124629,42.286144570427346,23.878206323959791,8.8000000000000005E-3,26.044471923764053]
["2042-01-01",22,8.6106972858424585E-2,8.5046704530066172E-2,7.183894427723557E-2,6.6621776496346125E-2,460.19809118905835,8.792295477567329,25.202286322610234,20.569829670962783,42.460346608651321,24.032251089466314,8.9999999999999993E-3,26.352202725975069]
["2043-01-01",23,8.7451351990122994E-2,8.6313756231168423E-2,7.3362171999323642E-2,6.7954001304995959E-2,461.28844181316344,8.826101500662304,25.398270209220716,20.730956846229478,42.6352662897446,24.187289639407815,9.1000000000000004E-3,26.663570153290038]
["2044-01-01",24,8.8816990743498317E-2,8.7599856347501573E-2,7.4919617181163939E-2,6.9314347934977857E-2,462.39891895756477,8.8600375065587453,25.595778212681775,20.893346159638529,42.810906570109374,24.343328384956397,9.2999999999999992E-3,26.978617185289252]
["2045-01-01",25,9.020422877034652E-2,8.890529342488869E-2,7.6512074960444487E-2,7.0703430487757027E-2,463.52989413286662,8.8941039950353069,25.794822186024916,21.057007497744994,42.987270418327043,24.50037377864437,9.4999999999999998E-3,27.297387309529761]
["2046-01-01",26,9.1613411192607658E-2,9.0230360407477769E-2,7.8140359296920828E-2,7.2121876743244828E-2,464.68174570729821,8.9283014677922701,25.995414074464609,21.2219508245471,43.164360815208362,24.658432314631071,9.4940000000000007E-3,27.619924527549284]
["2047-01-01",27,9.3044888691010991E-2,9.1575354705128287E-2,7.9805303422302146E-2,7.3570328467866486E-2,465.85485903329709,8.9626304284589331,26.197565916115227,21.388186182092866,43.342180753843842,24.817510528971415,9.6353846153846203E-3,27.946273360941092]
["2048-01-01",28,9.4499017595163257E-2,9.2940578261834536E-2,8.1507760300944324E-2,7.504944172960909E-2,467.04962657642909,8.9970913826010293,26.401289842713563,21.555723691091476,43.520733239654326,24.977614999886175,9.7767692307692295E-3,28.276478857500685]
["2049-01-01",29,9.5976159975104031E-2,9.432633762520172E-2,8.3248603101609975E-2,7.6559887220208955E-2,468.26644804668729,9.0316848377281733,26.606598080346952,21.724573551529453,43.700021290441811,25.138752348034007,9.9181538461538508E-3,28.610586597445121]
["2050-01-01",30,9.747668373435181E-2,9.5732944016990798E-2,8.5028725680562064E-2,7.810235058464024E-2,469.50573053221581,9.0664113033013312,26.813502950187075,21.89474604329164,43.880047936440413,25.300929236785226,1.00595384615385E-2,28.948642699705843]
[null,null,9.9000962704465234E-2,9.7160713404749022E-2,8.6849043076264246E-2,7.967753275807124E-2,470.76788863550087,9.1012712907403284,27.022016869229439,22.066251526787077,44.060816220367613,25.464152372497345,1.02009230769231E-2,29.290693828295918]
[null,null,0.10054937674114466,9.8609966574542379E-2,8.871049201596716E-2,8.1286150310457592E-2,472.05334461207667,9.1362653134313767,27.232152351038653,22.239100443579748,44.242329197475669,25.628428504792414,1.0342307692307699E-2,29.636787198752494]
[null,null,0.1021223118218985,0.10008102920480738,9.061403143446714E-2,8.2928935798946737E-2,473.36252851179063,9.1713938867346414,27.443922006499456,22.413303317024283,44.424589935603265,25.793764426836105,1.04836923076923E-2,29.986970584655406]
[null,null,0.10372016014530053,0.10157423194133944,9.2560643005330442E-2,8.4606638128270559E-2,474.69587832267723,9.2066575279918226,27.657338544573609,22.588870752906644,44.607601515227351,25.960166975618652,1.06250769230769E-2,30.341292324222866]
[null,null,0.10534332023186385,0.10308991047343502,9.4551331684883347E-2,8.6320022919308348E-2,476.05384011748657,9.2420567565337794,27.872414773062676,22.765813440089818,44.791367029515214,26.127643032237554,1.0766461538461501E-2,30.69980132698506]

{"sheet":"NECoC","index":13,"n_rows":39,"n_cols":16,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential","Gasoline","DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultDR","v":2.8},0]
["2019-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,"Default DR",{"$f":"DefaultDR","v":2.8}]
["2020-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,"RGGI DR",{"$f":"RGGI_DR","v":2.8}]
["2021-01-01",1,7.6006719518979332E-2,7.9544831916828165E-2,7.8363759452651463E-2,8.032657545458774E-2,null,11.147225799964545,15.339344904224715,15.148794035849253,13.243285352094629,0,null,14.958243167473791,"Blended DR",{"$f":"ROUND((P3+P4)/2,2)","v":2.8}]
["2022-01-01",2,6.2581186200227887E-2,6.3620660900241308E-2,6.1716742326502948E-2,6.8755948396031441E-2,null,9.4510777098537471,13.005329156294474,12.843772272365349,11.228203433074112,0,null,12.682215388436227]
["2023-01-01",3,6.3375904573706371E-2,7.1529679316515257E-2,5.7418584596817861E-2,8.0719385541391867E-2,null,9.6852876833739767,13.327618094215474,13.162057620995405,11.506452888794726,0,null,12.996497147775337]
["2024-01-01",4,5.2270923341856908E-2,5.7432818249202433E-2,5.0682758332777737E-2,6.389356053242945E-2,null,7.5004549639011424,10.321138881949436,10.192925976583604,8.9107969229252877,0,null,10.064713071217771]
["2025-01-01",5,5.2828221382926754E-2,5.8479451511644208E-2,5.3894053075125917E-2,6.4077952023696122E-2,null,7.5472720747325317,10.3855624276234,10.256549229764722,8.9664172511779654,0,null,10.127536031906047]
["2026-01-01",6,4.8346451007519123E-2,5.6118559478888677E-2,4.9339463274089244E-2,6.000380385166814E-2,null,7.3057663658546907,10.053234058996626,9.9283491638538113,8.6795002124256584,0,null,9.8034642687109947]
["2027-01-01",7,4.3373164511385405E-2,5.2421422603635991E-2,4.8325164024849231E-2,5.9107586841032594E-2,null,7.2930298334755461,10.035707719568915,9.9110405429283048,8.6643687765222293,0,null,9.7863733662876982]
["2028-01-01",8,4.353842819972991E-2,4.6599620235290018E-2,4.8491700130488653E-2,5.2163145690856665E-2,null,7.3003695100451793,10.045807616386956,9.9210149751896033,8.6730885632160675,0,null,9.7962223339922492]
["2029-01-01",9,4.1281402124475203E-2,4.2246998748622089E-2,4.4283022970124014E-2,4.6715032587819387E-2,null,6.8300511759125691,9.398617430101913,9.2818644185478512,8.1143343030072419,0,null,9.1651114069937911]
["2030-01-01",10,3.7672347324370824E-2,3.9623151720700765E-2,4.3349414663285395E-2,4.5003514287862666E-2,null,6.8979189698309735,9.4920081550665554,9.3740950102831189,8.1949635624487644,0,null,9.2561818654996841]
["2031-01-01",11,3.4733046908076257E-2,3.7116122032289416E-2,3.8764940774216446E-2,4.1165448229408895E-2,null,6.3198804824683359,8.6965876724564275,8.5885555274569683,7.5082340774623813,0,null,8.480523382457509]
["2032-01-01",12,3.1037546289623377E-2,3.4679531522590852E-2,3.3066703031197242E-2,3.7316945962986833E-2,null,5.7659093540902244,7.9342855214403931,7.8357229683790219,6.8500974377653083,0,null,7.7371604153176508]
["2033-01-01",13,2.8672980756344044E-2,3.085615154265663E-2,3.2418524931856839E-2,3.4654594445038024E-2,null,5.3420229100050101,7.3509887906906553,7.2596721597503979,6.3465058503478327,0,null,7.1683555288101424]
["2034-01-01",14,2.6727924337118954E-2,2.7316968364143386E-2,2.9626786570110974E-2,3.0336866228857565E-2,null,4.8841213507261836,6.7208849356146629,6.6373956817560957,5.8025031431704228,0,null,6.5539064278975285]
["2035-01-01",15,2.4102229190794536E-2,2.4076725577302303E-2,2.6534256886411329E-2,2.7654707996255808E-2,null,4.4288954007401404,6.094462901873186,6.0187552881853197,5.2616791513066641,0,null,5.9430476744974543]
["2036-01-01",16,2.2032717282620424E-2,2.1779863870336199E-2,2.4101681833990158E-2,2.5057263737868499E-2,null,4.0540376068384374,5.5786329461622959,5.509333158011211,4.816335276500368,0,null,5.4400333698601262]
["2037-01-01",17,2.014090178186867E-2,1.9702117245443407E-2,2.1892117413108186E-2,2.2703782159410504E-2,null,3.7109074454352053,5.1064623821800703,5.0430280668734859,4.4086849138076403,0,null,4.9795937515669007]
["2038-01-01",18,1.8411524978213425E-2,1.7822582650844025E-2,1.9885118728661347E-2,2.0571349279568805E-2,null,3.3968195177463336,4.6742559175825633,4.6161906266809165,4.0355377176644511,0,null,4.5581253357792697]
["2039-01-01",19,1.6830639248166076E-2,1.6122351135618659E-2,1.806211520755853E-2,1.8639203292681865E-2,null,3.109315714768317,4.2786310263051215,4.2254803303261763,3.6939733705367224,0,null,4.1723296343472303]
["2040-01-01",20,1.5385494565882271E-2,1.4584317617282851E-2,1.6406238766927362E-2,1.6888532427524108E-2,null,2.8461459796720296,3.9164914763008287,3.8678394082722471,3.3813187279864323,0,null,3.8191873402436651]
["2041-01-01",21,1.4064435672732155E-2,1.3193008797077349E-2,1.4902167735304433E-2,1.5302291792027266E-2,null,2.6052506984504951,3.5850030978677765,3.540468897894264,3.0951268981591391,0,null,3.4959346979207511]
["2042-01-01",22,1.2856808076294531E-2,1.1934427491725729E-2,1.3535985082627176E-2,1.3865037420701059E-2,null,2.3847445810066699,3.2815716029237092,3.2408067382911168,2.8331580919651929,0,null,3.2000418736585239]
["2043-01-01",23,1.1752872120645963E-2,1.0795911815567921E-2,1.229504964724264E-2,1.2562775909004713E-2,null,2.1829019065317188,3.0038222816376652,2.9665077191328497,2.5933620940846951,0,null,2.9291931566280338]
["2044-01-01",24,1.0743724434911813E-2,9.7660077963794747E-3,1.1167879168408583E-2,1.1382828170678615E-2,null,1.9981430177014354,2.7495814175207793,2.7154251266199005,2.3738622176111104,0,null,2.6812688357190209]
["2045-01-01",25,9.8212261265527168E-3,8.8343541433352733E-3,1.0144044041997436E-2,1.0313705991549424E-2,null,1.8290219579919471,2.5168592755273811,2.4855939429121343,2.172940616759667,0,null,2.4543286102968871]
["2046-01-01",26,8.9779371402570248E-3,7.9915780078323138E-3,9.2140708163345152E-3,9.3450001779110427E-3,null,1.6742151553620961,2.3038345300281842,2.275215467543362,1.9890248426951429,0,null,2.2465964050585399]
["2047-01-01",27,8.2070562530361501E-3,7.2292006884792726E-3,8.3693545352263813E-3,8.4672792104710775E-3,null,1.5325110637389452,2.1088400107860705,2.0826432404657469,1.8206755372625107,0,null,2.0564464701454228]
["2048-01-01",28,7.5023662215763171E-3,6.5395523316032671E-3,7.6020791170975282E-3,7.67199741713672E-3,null,1.402800681238801,1.9303496553798891,1.9063701565552944,1.6665751683093479,0,null,1.8823906577306995]
["2049-01-01",29,6.8581836394537724E-3,5.915694769123069E-3,6.9051450335108951E-3,6.9514117705914008E-3,null,1.2840688709176304,1.7669665659635776,1.7450166707342165,1.5255177184406068,0,null,1.7230667755048552]
["2050-01-01",30,6.2693130998061255E-3,5.3513517175036353E-3,6.2721036178882581E-3,6.2985065005862649E-3,null,1.1753864161254959,1.6174120768906401,1.5973200014013156,1.3963992465080706,0,null,1.5772279259119908]
[null,null,5.7310052937764623E-3,4.8408456355624636E-3,5.697097396595169E-3,5.706924786956241E-3,null,1.0759027482887706,1.4805157476452317,1.4621242476744838,1.2782092479670037,0,null,1.4437327477037354]
[null,null,5.2389187067893479E-3,4.3790406058893542E-3,5.1748058902794884E-3,5.1709068683098158E-3,null,0.98483929020644434,1.3552062027627143,1.338371343101066,1.1700227464845818,0,null,1.3215364834394172]
[null,null,4.7890846037347817E-3,3.9612906652413257E-3,4.7003963839683249E-3,4.6852339638059869E-3,null,0.90148336276394669,1.2405027470512431,1.2250927750381846,1.0709930549075974,0,null,1.2096828030251254]
[null,null,4.3778750206615365E-3,3.5833930640935814E-3,4.2694792104036264E-3,4.2451774620292648E-3,null,0.82518260737733085,1.1355076904935921,1.1214020048973989,0.98034514893546398,0,null,1.1072963193012049]
[null,null,4.0019735048292416E-3,3.2415459851168776E-3,3.8780671328572801E-3,3.8464528822551441E-3,null,0.75533988051685275,1.0393993227625069,1.0264875299331595,0.89736960163968227,0,null,1.0135757371038112]