{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["dist check list","Version","Policy & Definitions","update notes","TROUBLESHOOTING","Project Notes","Screening Tool","Screening","PA Results","Default Loadshapes","Measures","Full $ Benefit (Not in Use)","AESC","MMBTU-CO2 Tables","HVAC HP Tables","dynamic tables","Extra","Extra2","Extra3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":48,"comments":1,"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":"dist check list","index":0,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":true,"merged":[[35,0,36,0]]}
[]
[null,null,"Final spot check","Spell Check","Check locked/unlocked cells","Protect sheet","All text displayed","Make sure all fields are enterable","compare to 2022 tool?"]
["Tab","Policy & Definitions","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Project Notes","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Screening Tool","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Measures","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Message","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Version","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Default On Peak","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","ID Weighted Life","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Default Output long","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Default Output short","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","NGRID","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Scratch","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Screening","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","dynamic tables","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","Value Table","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
["Tab","MMBtu and GHG","ZL","ZL","ZL","ZL","ZL","ZL","ZL"]
[]
["Before Distribution:"]
[null,"Hide red tabs"]
[null,"protect each sheet"]
[null,"protect workbook"]
[null,"update file name"]
[null,"make sure fields on input tab are merged as needed"]
[null,"check final policies included"]
[null,"make sure dynamic tables reference full, final measure table"]
[null,"make sure all references are for full table"]
[null,"protect sheets, but make sure can adjust columns, formatting, rows, lists, etc."]
[null,"do NOT protect worksheet- user can add worksheets"]
[null,"make sure units for fossil fuels are correct throughout"]
[null,"clear all inputs"]
[]
[]
["Suggestions for Next Year"]
["From DNV via Erik Mellon","Custom screening tool (CST) uses correct measure life assumptions with few exceptions. The evaluation team determined that the CST lifetime savings calculations correctly followed the Framework guidance for dual baseline lifetime savings at the measure and project (all measure) level. The combination of program and measure type led to the correct measure event type. However, the CST classified add-on measures as a single baseline only, while the Baseline Framework requires dual baseline treatment for add-on measures with an EUL that exceeds 2/3 the RUL of the host equipment."]
[null,"Inconsistency in EULs used by the CST, the eTRM, and the TRM. When the team compared the EUL estimates being used by the CST, the eTRM, and the TRM for selected measures, they found some inconsistencies. Similar inconsistencies were found for the AMLs. For example, the CST EUL is less than the eTRM for chillers, while greater for furnaces."]
[null,"Align the tool EUL with the new EUL. This would change the OYF being applied to it. Check that measure lives for tracking match the AMLs."]
[null,"Add MF Initiative to the Tool"]
[null,"Add Gas Leak Repairs"]
[null,"Remove all Rhode Island references"]
[null,"Add Gasoline and Diesel Environmental Compliance to value tables and work into the screening tab"]
[null,"Make an NEI lookup mirroring the BC model for easier updating"]
[null,"Clean up the MMBtu and GHG tab"]
[null,"Update the % Summer value on the Measures tab to align with the BC model"]

{"sheet":"Version","index":1,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,0,5,2],[1,1,1,2]]}
["This tab used to record the version changes only related to the tool."]
["Version Name:","2025 Statewide Custom Screening Tool "]
["Version N°:",{"$f":"MAX(B7:B19)","v":1.1000000000000001}]
["Version Date:","2025-03-29"]
["Last Revised by:","Jerry Song"]
["Revision History"]
["2025-03-18",1,"Major updates from 2024 tool include:\n- Updated avoided cost tables\n- Change to NEI calculations - all Annual $ savings will be calculated using default values. No longer accepting custom values.\n- Removed Wastewater savings as they will no longer contribute to benefits. Wastewater savings are assumed in the Water savings benefit.\n- Added new allocation logic depending on whether a measure is an electrification measure\n- Removed dated results fields from Screening Tool tab\n- Added \"PA Results\" tab that divides each ECM betwen PAs\n- Updated Default Loadshapes to allow user to select a loadshape rather than calculate a default"]
["2025-03-28",1.01,"Bug Fixes:\n- fix to payback calculation\n- fix to allow negative on-peak values"]
["2025-05-29",1.1000000000000001,"Added net benefit estimates\nAdded additional Results calculations to the \"PA Results\" tab\n\nBug Fixes:\n- Fixed on-peak savings percent for ECMs 2-10"]

{"sheet":"Policy & Definitions","index":2,"n_rows":93,"n_cols":6,"rows_kept":93,"cut":false,"hidden":false,"merged":[[6,0,6,3]]}
["Screening Policy Version Tracking"]
["Policy Version","2025 Final v1.1"]
["Policy Revision Date","2025-05-29"]
["Policy Last Updated by","Jerry Song, National Grid"]
[]
["Tab Explanation:"]
["This section provides a uniform policy for using the custom screening tool.  The objective for creating this tool is to provide a uniform basis for services, especially in the case of dual fuel projects in shared territories, and to ensure fair allocation of costs and benefits between PAs.  The scope of the custom screening tool does not extend to determining what projects a PA will or will not pursue in the interest of their customers and programs.  It is understood and acceptable that ultimately it is the PA’s prerogative as to whether or not to pay an incentive to a customer or move forward with a project, however, these common policies are to be used as standard practice when using the screening tool.  The spirit of the policy is to ensure projects are screened using uniform methods across the state and to provide a guideline for interpreting the screening results.  The policy does not extend into decision making beyond screening.\n\nThis tab also includes definitions and examples for various terms and fields throughout the tool, including various inputs, tabs, and results."]
[]
["Category","Topic","Description","Example/Explanation","index for sorting purposes","NOTE FOR REVIEWERS"]
["Disclaimer","Use of screening results","Results of the screening tool are not binding on any party.  The PA is not obligated to provide an incentive for any measure at any time and may consider other factors outside of the screening tool results when making decisions on how to proceed, or not proceed, with a project.  Savings entered into the tool are not necessarily vetted, approved, or guaranteed by the PA. ",null,1]
["Disclaimer","Disclaimer","Ultimately it is the prerogative of the PA to decide the amount of incentive that will be offered to the customer",null,1]
["Policy","Screening projects in shared territory","Projects in shared territories should only be screened once.  As a default, the electric PA should take the lead.",null,2]
["Policy","Screening measures together","In order to ensure the PAs are uniformly bundling measures for screening we will also use a common criterion for what measures can be bundled for the purposes of screening.  For screening purposes, measures screened together must be for one customer at one contiguous location AND implemented at approximately the same time.","Measures for a single college campus can be screened together, even if there are multiple meters and buildings.  Different campuses for the same college may not be screened together.  Multiple locations of a franchise may not be screened together, even if they are in the same town.  \n\nIf a customer has a long term plan to install measures over a number of years, the out year projects should not be bundled with more immediate projects.",2,"updated to include timing component for installed measures."]
["Policy","BCR Results","The PAs agree that a bundle of measures may be eligible for incentives as long as the full project is cost effective.  Individual measures that have a BCR < 1 may get an incentive as long as the total package of measures is cost effective.","Example 1- the user enters three ECMs into the screening tool including Lighting, EMS retrocommissioning, and Building Shell.  The Building Shell measure returns a BCR < 1, however the combined bundled project returns a BCR > 1.  An incentive for the Building Shell measure may be offered.  \n\nExample 2 - the same measures as above are entered into the screening tool.  The Building Shell measure has a BCR < 1 AND the full project has a BCR < 1.  The user excludes the Building Shell measure from the screening, and the new bundled project (Lighting and EMS retrocommissioning) returns BCR > 1.  An incentive may be offered for the Lighting and retrocommissioning measures.  ",2]
["Policy","Payback Results","The PAs have agreed that there is no payback requirement for measure or project level results. The measure payback does not need to be less than the measure life, however, the screening tool does provide simple payback information that can be used as a data point in determining appropriate incentive levels.  ",null,2]
["Policy","Gross Savings","Projects should always be screened using gross savings estimates. especially when determining the gas and electric allocation percentages.  All numbers entered into the screening tool should be project specific. ","Evaluation determined values, such as realization rates, free-ridership, deemed savings, prescriptive non-energy impacts, etc. should not be used in custom project screening.  Instead, savings entered into the screening tool should match the original estimate of savings from the TA vendor or other custom analysis.",2]
["Policy","Electrification Allocations","Starting in 2025 special allocation rules apply for all custom electrification projects. \n","\nDisplacing Natural Gas - All project information (savings, penalties costs, and incentives) of any electrification project displacing natural gas will be divided between the gas and electric PAs, with gas PA recieving 38% of all information and the electric PA recieving 62% of the information. \n\nDisplacing Delivered Fuels -  All project information (savings, penalties costs, and incentives) of any electrification project displacing oil, propane, diesel, or gasoline will go completely to the electric PAs.",2]
["Policy","Fuel Switching - Delivered Fuels","For more detailed guidelines regarding the appropriate baseline fuel and equipment type for fuel switching projects, please refer to the EM&V Policy Memo attached to the 2022-2024 plan as Attachment D.",null,2]
["Policy","Fuel Switching - Project Boundaries","Savings and penalties for custom fuel switching projects should be calculated at the site level.  Projects should not be screened with the consideration of how the energy was generated or transported to the customer. ",null,2]
["Policy","Prescriptive and Upstream Savings","Prescriptive savings should never be included in screening a custom project.  If a custom analysis has been performed on a measure that is also available prescriptively, that may be used in screening.  Upstream eligible measures (but not savings) may be included for screening whole building analyses.","Prescriptive measure savings have been determined cost effective on average, not for a specific customer, and therefore are not appropriate to be used in the custom screening tool.  Some measures that are available for a prescriptive measure may be handled instead through a custom path, using custom savings calculations, and may then be included in a custom project.  However, by following the custom path these measures should not receive a prescriptive rebate.\n\nExample 1 - An Integrated Design project will consider lighting using LPD in their model.  It is possible that measures installed on site will be eligible for upstream or downstream incentives.  While savings may not be double counted, it is appropriate to include the modeled LPD to determine project cost effectiveness.\n\nExample 2 - Deemed savings for low-flow shower heads should not be included in custom project screening. ",2]
["Policy","Allocation of savings and costs","Allocation of cost and savings for non-electrification ECMs is determined based on the provided energy savings and resulting benefits, which is used to determine the Benefit Split","- Projects with no positive gas savings - Electric Only - all information goes to Electric PA\n- Projects with only gas savings - Gas Only - all information goes to the Gas PA\n- Projects with both gas and electric or delivered fuel savings -ECM Allocation - energy savings will go to the appropriate PA, all other information will be allocated with ECM specific allocations",2]
["Policy","Benefit Split","The Benefit Split takes into account the $ benefits (based on avoided costs) of the savings and/or penalties of both electric and gas savings.  The % Electric Benefit is the ratio of the total electric benefits (including energy and capacity) compared to the total benefits of gas and electric savings/penalties.  The % Gas Benefit is the ratio of the total gas benefits compared to the total benefits of gas and electric savings/penalties.  ",null,2]
["Dual Baseline Explanation","Dual Baseline Concept","The traditional \"retrofit\" project assumes that the savings between the existing, operational system and the installed, high efficiency system are appropriate for the full measure life of the installed measure.  However, in many cases the retrofit occurs on equipment that is already well into its expected useful life.  It is therefore likely that the existing equipment would naturally fail at some point in the future and require the customer to repair or replace it.\n\nA Dual Baseline approach accounts for the natural replacement of the existing equipment through some high level, non project specific assumptions.  The dual baseline methods applied in the Custom Screening Tool for 2020 and beyond discount future project savings and costs.","The Dual Baseline concept and general baseline framework used for evaluation is given in the MA C&I Baseline Document (2017).  The full framework can be found: http://ma-eeac.org/wordpress/wp-content/uploads/MA-Commercial-and-Industrial-Baseline-Framework.pdf\n\nPlease reach out to the evaluation team at your Program Administrator with questions.",3]
["Dual Baseline Explanation","Calculating Dual Baseline for Custom","In order to simplify the delivery and savings development of dual baseline savings and projects, all dual baseline adjustments for custom projects are made at a high level using non-site specific assumptions.  All engineering analysis and TA studies for dual baseline savings should continue to develop First Year Savings estimates per traditional retrofit methods (comparing the existing equipment and installed equipment).  ","The Custom Screening Tool will calculate an Equivalent Measure Life and an adjusted incremental cost value.  Both the Equivalent Measure Life and the adjusted Incremental costs should be tracked for the project.  See definitions below for more information.",3]
["Dual Baseline Explanation","First Year Savings","The first year savings of a dual baseline project are calculated as the difference between the consumption of the existing equipment and the consumption of the installed equipment.  This is the same method currently used to calculate savings for a traditional retrofit project.",null,3]
["Dual Baseline Explanation","Out Year Savings","The out year savings of a dual baseline project are calculated using an assumed, non-site specific Out Year Factor (OYF).  The Out Year Savings represents the difference between the consumption of a future standard efficiency option and the consumption of the installed, high efficiency equipment.",null,3]
["Dual Baseline Explanation","Cost considerations","Each Dual Baseline project has a discount to the savings occurring in the Our Year period, however, there is also a financial benefit to the customer that can be credited to the project.  The Screening Tool will calculate a \"Deferment Credit\" that will be removed from the Proposed Cost, helping to increase the cost effectiveness of the project. ",null,3]
["Dual Baseline Explanation","Measure Life considerations","For tracking purposes, the PAs have decided to use the \"Equivalent Measure Life\" (EML) for dual baseline projects.  The EML is a calculated measure life that will produce dual baseline lifetime savings when multiplied by the first year savings estimate.  The EML will be calculated by the tool and will be slightly lower than the Estimated Useful Life the user selects on the Screening Tool tab.",null,3]
["Dual Baseline Explanation","Tracking Dual Baseline Projects","Dual Baseline projects are tracked in all PA tracking systems by entering the First Year Savings as the project's Gross Savings estimates and entering the Equivalent Measure Life as the project measure life.","Each PA may have additional tracking requirements",3]
["Screening Tool Tab","Measure Label","Custom short description of measure code.  Will be used as header in other sections of the tool, like the Default Output tab and the Project Notes tab.",null,4]
["Screening Tool Tab","Dual Baseline Applicable?","Indicates if dual baseline adjustments will apply to the ECM based on the selected combination of initiative and measure.  Dual baseline adjustments effectively discount both the costs and the savings associated with the measure in the outer years of the project measure life.  All adjustments are made by the tool and do not require any additional input by the user.","Starting in 2019, the Custom Screening Tool includes considerations for dual baselines for certain Retrofit projects, as identified by the MA Evaluation Framework.  The dual baseline approach accounts for the project baseline at the time of the initial early replacement AND at the time of the assumed natural failure of the existing equipment.  Dual baseline adjustments are made to savings and to costs, often creating a more cost effective measure, although with reduced lifetime savings.",4]
["Screening Tool Tab","Include in project (Input)","Select \"1\" to include measure in project level screening.  Select \"0\" to exclude the measure.",null,4]
["Screening Tool Tab","Initiative (Input)","The Initiative selection will inform the measure code options available for project screening.  Initiatives are from the 2022-2024 MAPlan and also has an option for Small Business which is meant only for projects going through the small business pathway.","The list below describes the three Initiatives (plus small business) and when each initiative should be selected in the screening tool.\n\nC&I New Building & Major Renovations - This initiative should be selected for all measures and projects installed as part of ground up construction, including additions, and for all major renovations of existing facilities.  \n\nC&I New and Replacement Equipment - This initiative should be selected for measures that are new to an existing facility (such as additional process lines) or for replacement of failed equipment.  These are purchases the customer would need to make with or without program intervention.  \n\nC&I Existing Building Retrofit - This initiative should be selected for measures or projects that address existing, operable equipment that is generally (not always) younger than the expected useful life of the equipment.  Examples may be an early replacement of an existing piece of equipment or add on controls to existing equipment.  Retrofit measures are optional upgrades for the customer.  Note that as of 2019, retrofit measures may be subject to dual baseline considerations. \n\nSmall Business - This should be selected if a project is being process through the small business program as the measures, measure lives and NEIs correspond to the Turnkey line items of the statewide Benefit Cost Model.",4]
["Screening Tool Tab","Primary Fuel Saved (Input)","Selection should be made based on primary energy savings of the measure.  This field will inform the measure dropdown options.","Primary Fuel Savings should be selected based on positive savings. \"Dual\" should be selected when there are positive gas and positive electric energy savings. ",4]
["Screening Tool Tab","Measure (Input)","Available measures determined by the Project Type and Primary Fuel Saved.  If desired measure is not on the drop down menu, please reexamine your prior project selections.  If measure is still not available, please select \"Other\"","The measure drop down options are dependent on the primary fuel saved and project type.  For example, Boiler is not a valid option for Electric projects and Integrated Design is not available for Existing Building Retrofit project types.  ",4]
["Screening Tool Tab","Estimated Useful Life (Input)","The Estimated Useful Life (EUL) is the estimated time, on average, a given type of equipment will be installed and operational.  Note that as of 2019 the measure life options are the same for both Lost Opportunity projects and Retrofit Projects.  The drop down includes default EUL options based on measure and project type selected. ","Available measure life options depend on the measure and core initiative  Measure life options based on evaluation studies.  Note that for dual baseline applicable measures the EUL will not be used directly for screening or tracking, but will be used along with other dual baseline factors to produce an Equivalent Measure Life (EML) for the project.  The user does not need to update this field based on the dual baseline adjustments",4]
["Screening Tool Tab","Override Life (Input)","If desired measure life is not available, insert appropriate measure life here.  Please keep in mind the measure life should be the average length of time this type of equipment is installed and operation.",null,4]
["Screening Tool Tab","Proposed Cost (Input)","Proposed costs should include costs associated with the proposed, high efficiency measure.  Should include labor costs for Existing Building Retrofit measures.",null,4]
["Screening Tool Tab","Baseline Cost (Input)","Baseline costs should include costs associated with the baseline efficiency measure.  Baseline costs are zero for Existing Building Retrofit measures. ",null,4]
["Screening Tool Tab","Gross Electric Energy Savings (Input)","Should include gross electric energy changes, whether positive savings or negative penalties.","Gross savings indicates that evaluation results, such as realization rates and Net-to-Gross considerations, are not included in the estimate.  Project should be screened with the best estimate available for site specific energy changes.",4]
["Screening Tool Tab","% Summer On Peak (Input)","% of electric energy savings that occur between 7am-11pm, M-F, June-Sept, excluding holidays.  Period represents approximately 1,380 hours.  ","Default value available on the \"OnPeakDefault\" tab.  Default value calculated if the Measure and Gross Electric Energy savings are entered on the Inputs tab and the % On Peak value is entered on the \"OnPeakDefaults\" tab.",4]
["Screening Tool Tab","% Summer Off Peak (Input)","% of electric energy savings that occur between June-Sept outside of the Summer On Peak Period.  Period represents approximately 1,550 hours.  ","Default value available on the \"OnPeakDefault\" tab.  Default value calculated if the Measure and Gross Electric Energy savings are entered on the Inputs tab and the % On Peak value is entered on the \"OnPeakDefaults\" tab.",4]
["Screening Tool Tab","% Winter On Peak (Input)","% of electric energy savings that occur between 7am-11pm, M-F, Oct-May, excluding holidays.  Period represents approximately 2,600 hours.  ","Default value available on the \"OnPeakDefault\" tab.  Default value calculated if the Measure and Gross Electric Energy savings are entered on the Inputs tab and the % On Peak value is entered on the \"OnPeakDefaults\" tab.",4]
["Screening Tool Tab","% Winter Off Peak (Input)","% of energy savings that occur between Oct-May outside of the Winter On Peak hours.  Period represents approximately 3,230 hours. ","Default value available on the \"OnPeakDefault\" tab.  Default value calculated if the Measure and Gross Electric Energy savings are entered on the Inputs tab and the % On Peak value is entered on the \"OnPeakDefaults\" tab.",4]
["Screening Tool Tab","Summer Peak kW (Input)","Average kW savings that occur over the ISO-NE Summer Peak Demand period (1pm-5pm, M-F, June-August, holidays excluded).  Note that demand savings are average over the period.  Ensure savings are discounted appropriately for operational shutdowns.","Default value available on the \"OnPeakDefault\" tab.  Default value calculated if the Measure and Gross Electric Energy savings are entered on the Inputs tab and the % On Peak value is entered on the \"OnPeakDefaults\" tab.",4]
["Screening Tool Tab","Winter Peak kW (Input)","Average kW savings that occur over the ISO-NE Winter Peak Demand period (5p-7pm, M-F, Dec and Jan, holidays excluded).  Note that demand savings are average over the period.  Ensure savings are discounted appropriately for operational shutdowns.","Default value available on the \"OnPeakDefault\" tab.  Default value calculated if the Measure and Gross Electric Energy savings are entered on the Inputs tab and the % On Peak value is entered on the \"OnPeakDefaults\" tab.",4]
["Screening Tool Tab","Heating Season (Input)","Gross gas therms usage changes that occur primarily in the heating season (winter months).  Should include gross natural gas energy changes, whether positive savings or negative penalties.","Should be used for projects with changes in gas usage that primarily occur during the winter, such as HVAC controls, boilers, and ERV.",4]
["Screening Tool Tab","Year Round (Input)","Gross gas base load therms usage changes, such as DHW or an industrial process that occurs year round.  Should include gross natural gas energy changes, whether positive savings or negative penalties.","Should be used for projects with changes in gas usage that occur fairly evenly throughout the year, such as DHW and industrial process measures. ",4]
["Screening Tool Tab","Other (Input)","Gross gas therms usage changes that do not fall under the Heating Season or Year Round categories. Should include gross natural gas energy changes, whether positive savings or negative penalties.","Should only be used if gas use changes do not fit either of the other two gas categories.  ",4]
["Screening Tool Tab","#2 Oil (Input)","Gross annual C&I #2 Oil usage changes in MMBtu.  Note the units are in MMBtu, NOT gallons of oil.","Savings for other oil types should be converted to a dollar value and entered as an annual dollar savings.",4]
["Screening Tool Tab","Propane (Input)","Gross annual propane usage changes in MMBtu.",null,4]
["Screening Tool Tab","Water (Input)","Gross annual water changes in gallons.",null,4]
["Screening Tool Tab","Wood (Input)","Gross annual wood changes in MMBtu."]
["Screening Tool Tab","Motor Gasoline (Input)","Gross annual gasoline changes in MMBtu."]
["Screening Tool Tab","Motor Diesel (Input)","Gross annual motor diesel changes in MMBtu."]
["Screening Tool Tab","Sewer (Input)","Site specific input REMOVED for 2025 - Gross annual sewer changes in gallons. The avoided costs used to calculate project benefits for water savings assumes some sewage savings","Sewer savings are most often equivalent to changes in Water usage.",4]
["Screening Tool Tab","Annual  $ Savings (Input)","Site specific input REMOVED for 2025 - Gross annual dollar savings or penalties incurred by the customer, not including savings on energy bills. Starting in 2025 this will be calculated by the tool using evaluation results.","Does not include savings on energy bills.  Typical annual dollar savings include O&M savings for retrofit lighting projects and O&M penalties for CHP projects.",4]
["Screening Tool Tab","One Time $ Savings (Input)","Site specific input REMOVED for 2025 - Gross one time dollar savings or penalties incurred by the customer.  Starting in 2025 this will be calculated by the tool using evaluation results.","Does not include cost differences between installed and baseline equipment.  Could include increase in property value due to installation of measure (if site specific value can be quantified and documented).",4]
["Screening Tool Tab","Out Year Factor (OYF)","Assumed value based on the initiative and measure selected for the project.  The OYF only applies to dual baseline measures.  While the first year savings for a retrofit measure compares the consumption of the existing equipment to the consumption of the installed equipment, the out year savings represent the savings between the \"standard equipment\" that may be installed at the natural point of failure of the existing equipment and the installed equipment.  The OYF is applied to the first year savings estimate, provided by the user, to estimate the out year savings.  ","The OYF default is 0.90, which gives a slight discount to the out year savings.  The OYF is not meant to be project specific, but a high level adjustment to account for dual baseline effects in the MA programs.  The OYF is applied to both savings and costs. Select lighting and lighting control measures have different OYF as of 2020.",4]
["Screening Tool Tab","Remaining Useful Life Factor (RULF)","The remaining useful life factor is an a factor used to estimate the number of years until the natural failure of existing equipment.  The RULF is only applicable for dual baseline measures. ","Assumed to be 1/3 of the installed equipment Estimated Useful Life",4]
["Screening Tool Tab","Discount Rate","The Discount Rate is used as an input in calculating the deferment credit related to dual baseline projects.","Assumed to be 20% for all dual baseline measures, which approximates typical C&I customer investment considerations.",4]
["Screening Tool Tab","Deferment Credit ($) (Calculated)","The deferment credit for a dual baseline project represents the present value of the deferred cost of replacing the existing equipment at its natural failure at some point in the future. ",null,4]
["Screening Tool Tab","Measure Life for Tracking (Calculated)","The Measure Life for Tracking is an adjusted measure life used to screen and track dual baseline projects. It is calculated based on the Effective Useful Life (selected by the user in the Measure Input section), the OYF, and the RULF.  The measure savings do not affect the EML.  The EML multiplied by the First Year Savings of the project will calculate the appropriate dual baseline lifetime savings.\n\nPAs should use the Measure Life for Tracking within their tracking system as the project measure life. ","When screening a project, the custom screening tool will calculate a Measure Life for Tracking and automatically use that value for screening purposes.  The PA should use the calculated value in their tracking system when tracking the custom project.",4]
["Screening Tool Tab","Heat Pump Tons for Tracking (Calculated)","Starting in 2025 the screening tool is calculating  \"Heat Pump Tons for Tracking\" value that is derived for each project based on evaluation study data. The value does NOT represent nameplate or site specific HP capacity, it is a way to standardize tonnage to apply evaluation results in a standard way across all custom heat pump projects. \n","PAs should track the Het Pump Tons for Tracking in their tracking systems and use this value to report \"Tonnage\" to the DPU on these projects",4]
["Screening Tool Tab","Adjusted Cost (Calculated)","The Adjusted Costs for a dual baseline project is calculated as the Proposed Cost of the installed equipment minus the Deferment Credit.  The Adjusted Cost is used for the measure BC test and will likely result in a more cost effective project.","When screening a project, the custom screening tool will calculate a the adjusted costs and automatically use that value for screening purposes.  The tool user does not need to update the Measure Input for the measure costs.  The PA should use the calculated adjusted costs in their tracking system when tracking the custom project.",4]
["Screening Tool Tab","Lifetime Savings (Calculated)","Total savings of a specific input over the life of the measure. Calculation will use the Override Measure Life if it has been populated. ","Note that when applicable, the lifetime savings will be calculated using the EML (for dual baseline projects)",4]
["Screening Tool Tab","Calculated - Measure BCR (Calculated)","A Benefit Cost Ratio is calculated for each measure.  The Measure BCR is the total Benefit of the measure based on the inputs and associated avoided costs, and the total measure costs.  Positive and negative inputs are considered.",null,4]
["Screening Tool Tab","Project BCR - All Measures (Calculated)","The \"All Measures\" BCR is calculated based on all measures with the Measure Information section populated.  Positive and negative inputs are considered.",null,4]
["Screening Tool Tab","Project BCR - Selected Measures (Calculated)","The \"Selected Measures\" BCR is calculated using only the measures with Measure Information populated and that have a \"1\" for the \"Include in Project\" field.  Positive and negative inputs are considered.",null,4]
["Screening Tool Tab","Measure - All Fuels Lifetime MMBtu Savings (Calculated)","The total Lifetime MMBtu is calculated for each measure. This value is the combination of all energy sources impacted by the measure converted to MMBtu. Positive and negative inputs are considered. For regulatory purposes, the electric MMBtu value corresponds to the source of the generation, so it is not the standard 3.412 MWh/MMBtu. The value will vary depending on measure life and load shape as the grid mix changes year over year and between peak and off peak and throughout the year."]
["Screening Tool Tab","Project All Measures - All Fuels Lifetime MMBtu Savings (Calculated)","The \"All Measures\" total Lifetime MMBtu is calculated based on all measures with the Measure Information section populated. Positive and negative inputs are considered."]
["Screening Tool Tab","Project Selected Measures - All Fuels Lifetime MMBtu Savings (Calculated)","The \"Selected Measures\" total Lifetime MMBtu is calculated using only the measures with Measure Information populated and that have a \"1\" for the \"Include in Project\" field.  Positive and negative inputs are considered."]
["Screening Tool Tab","Measure - 2030 Total Avoided CO2e (Metric Tons) (Calculated)","The 2030 Total Avoided CO2e value is calculated for each measure. This measure is a combination of all energy sources impacted by the measure. The CO2 associated with those energy sources are converted to CO2e based on values from the Massachusetts EEA in their letter establishing the CO2 goals for the Mass Save program sponsors. Only measures with measure lives long enough to still be counted in 2030 are considered. For measures with measure lives that end in 2030, only half of the annual savings are counted. Positive and negative inputs are considered."]
["Screening Tool Tab","Project All Measures - 2030 Total Avoided CO2e (Metric Tons) (Calculated)","The \"All Measures\" 2030 Total Avoided CO2e is calculated based on all measures with the Measure Information section populated. Positive and negative inputs are considered."]
["Screening Tool Tab","Project Selected Measures - 2030 Total Avoided CO2e (Metric Tons) (Calculated)","The \"Selected Measures\" 2030 Total Avoided CO2e is calculated using only the measures with Measure Information populated and that have a \"1\" for the \"Include in Project\" field.  Positive and negative inputs are considered."]
["Screening Tool Tab","Payback Gas (Calculated)","The simple gas payback compares the annual bill savings for natural gas to the measure(s) costs. Annual bill savings based on the rates entered in the \"Project Inputs\" section of the Inputs tab.   Positive and negative inputs considered.","Default gas rate of $1.548/therm for 2023",4]
["Screening Tool Tab","Payback Electric (Calculated)","The simple electric payback compares the annual energy bill savings for electricity to the measure(s) costs.  Does not include demand rate savings. Annual bill savings based on the rates entered in the \"Project Inputs\" section of the Inputs tab.   Positive and negative inputs considered.","Default kWh rate of $0.311/kWh for 2023",4]
["Screening Tool Tab","Payback Total (Calculated)","The simple Total payback includes bill savings for natural gas, electricity, and all entered NEIs.  Annual bill savings based on the rates entered in the \"Project Inputs\" section of the Inputs tab.   Positive and negative inputs considered.",null,4]
["Additional Tabs","PA Results","Added in 2025 - provides the savings and results for each ECM divided between the Gas and Electric PAs as follows:\n\n- Electrification Measures \n     - With Gas Displacement - Gas Elx - use a pre-determined allocation and divide all savings (gas savings, costs, electric penalties) with those allocations.\n     - With Delivered Fuel Displacement - Non-Gas Elx - all information goes to the Electric PA\n\n- Non Electrification Measures will be divided as follows:\n     - Projects with no positive gas savings - Electric Only - all information goes to Electric PA\n     - Projects with only gas savings - Gas Only - all information goes to the Gas PA\n     - Projects with both gas and electric savings -ECM Allocation - energy savings will go to the appropriate PA, all other information will be allocated with ECM specific allocations",null,5]
["Additional Tabs","Default Loadshapes","Tool that calculates Electric Energy Load shapes and Default Peak Demand savings.  Formulas used in this tab were formerly embedded as automated macros calculations in prior versions of the Dual Fuel Screening Tool.  ","Note - % On Peak value entered directly on this tab instead of on the Inputs tab",5]
["Additional Tabs","Project Notes","Includes space for general and ECM specific notes.  \"Location\" may be used to indicate where a specific ECM is installed.  Location is required to populate the National Grid upload file.  ",null,5]
["Special Policy","Mass Save Whole Buildings Approach ","Mass Save Whole Building Approach policies are determined by the New Construction Program Subcommittee.  These policies finalized in August, 2017.  The NC Subcommittee should be consulted for most recent policy decisions before screening.","Further information about the program policies can be directed to Kim Cullinane, Eversource (kim.cullinane@eversource.com) or Denise Rouleau, National Grid (Denise.Rouleau@nationalgrid.com)",6,"Whole Building Policy needs review and update.  Sent to Kim and Denise on 3/25.  Kim signed off on policies on 4/1/19"]
["Special Policy","Mass Save Whole Buildings Approach ","Certain ECMs should not be included as part of a Whole Building project model and should always be handled prescriptively:\n\n- Compressed Air\n- Kitchen Equipment (gas or electric)\n- ECMs related to parking garages that are physically separate from the modeled building\n- Exterior Lighting\n- Process savings in industrial buildings\n\nNote that Networked Lighting Controls will be captured within energy models and should be considered for Whole Building savings","Excluded measures may be eligible for prescriptive savings. ",6]
["Special Policy","Mass Save Whole Buildings Approach ","Energy models should reflect the design of the building","Include ECMs with verifiable savings, low/no cost and negative incremental cost items.  Include any energy penalties associated with the design (as with high window to wall ratio)",6]
["Special Policy","Mass Save Whole Buildings Approach ","Incremental costs provided by the vendor as part of the TA reports should be based on RS Means or vendor's best estimates based on experience",null,6]
["Special Policy","Mass Save Whole Buildings Approach ","Only the comprehensive run that reflects total interactive energy savings and total incremental costs shall be screened ",null,6]
["Special Policy","Mass Save Whole Buildings Approach ","An individual measure shall not be removed from the calculation because its payback is longer than its measure life",null,6]
["Special Policy","Mass Save Whole Buildings Approach ","An individual measure shall not be removed from the calculation because it individually does not pass the BCR",null,6]
["Special Policy","Mass Save Whole Buildings Approach ","Measures need only be removed from the calculation if the overall project BCR is less than one",null,6]
["Special Policy","Mass Save Whole Buildings Approach ","If an ECM must be removed from the model, the PA will remove it during the screening process",null,6]
["Special Policy","Mass Save Whole Buildings Approach ","Use the Project weighted measure life based on gas and electric savings for screening.  For tracking purposes the PAs should use the appropriate measure life for the savings they are claiming.  See column to the right for examples.  The goal is to match the savings with the appropriate measure life, so the total lifetime savings of the project is correct, no matter who is claiming the savings.  Policy finalized on 4/28/17 by members of the New Construction Program Subcommittee with input by Whitney Brougher.","1- Project split into Gas and Electric components, claimed separately.  In this case, the gas savings should be coupled with the Weighted Gas Measure Life, and the Electric savings should be coupled with the Weighted Electric Measure Life.\n\n2- Each measure is claimed individually.  In this case no weighted measure life would be used.  Instead the appropriate individual measure life would be coupled to the corresponding savings.",6]
["Special Policy","Mass Save Whole Buildings Approach ","Screen the project as a single measure using the interactive savings output from the whole building simulation and the ID weighted measure life.   All electric and gas savings and penalties should be included.  ",null,6]
["Special Policy","Mass Save Whole Buildings Approach ","Upstream measures will continue to be included in whole building projects","PAs should do due diligence to ensure no double counting of measure savings. ",6]

{"sheet":"update notes","index":3,"n_rows":33,"n_cols":4,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
["Tab","update","status","note from "]
["Screening ","Removed RI from the screening tab","done","WB"]
["Screening ","Removed initiative table","done","WB"]
["Screening Tool","Removed initiative table","done","WB"]
["Measures","added column for HP NEI value ","done","WB"]
["Screening ","moved the NEI calculation up to the \"Savings\" section. Updated the benefit calculation to reference that calculated value rather than calculate the NEI within the benefit formula","done","WB"]
["Screening Tool","grey out and hide sewer, annual NEI, one time NEI fields ","done","WB"]
["Default Loadshapes","New tab - brings in measure and annual kWh, allows user to select loadshape and will populate loadshape and kw estimates","done","WB"]
["Default Loadshapes","to do - double check loadshapes, they don't all add to 100%","to do","JS"]
["Measures","Update ML and measure list","to do","JS"]
["Measures","Update NEI values","to do","JS"]
["Screening ","suggest removing greyed out rows- they aren't necessary or referenced elsewhere. ","to do","WB"]
["Screening ","Scott left a note on cell E75 that furtehr testing is needed to make sure the formula is working ","done","WB"]
["Screening and Value tables","The BC model uses uncleared capacity values for HPs and cleared capacity for other things. The CST uses an average value right now. To align more closely with the BC model we could update to match. It looks like uncleared has higher benefits, but with HPs having a summer kW penalty it would make them less cost effective (larger negative benefit)","do","WB"]
["Screening Tool","check/update conditional formating for the results and loadshape","done"]
["Screening ","The electric SCC benefits were being included in the NEI benefit total- moved them to the electric benefit total ","done"]
["Screening and Screening tool","HP allocation - ALL custom elx will be split 62/38","done"]
["AESC","update the distribution values for each PA ","done except for muni value"]
["Measures","rather than hardcoding measure descriptions into formulas on Screening to see if it's wx or elx, added column to measures tab","done","WB"]
["Measures","suggest removing boilers and furnaces, at least HVAC? "]
["Screening and MMBTu and GHG tabs","Consolidated MMBTu and GHG calcs to the screening tab","done","WB"]
["Screening Tool","The lifetime MWh calculation doesn't reference the override ML. Switch to reference the Adjusted measure life from the Screening tab","done","WB"]
["MMBtu-CO2 Tables","added to update existing tab","done","WB"]
["Screening","added MMBTu and CO2 Calcs directly to this tab","done","WB"]
["Measures","Added column for HP kwh to ton conversion and tied into the screening tab. Values not updated until the measure categories are updated","done","WB"]
["screening Tool","include Wood savings","done","JS"]
[null,"check if lifetime MMBtu actually used, may change it or remove it. Ryan W follow up on that ",null,"RW"]
[null,"Ryan W to follow up with eval about HP NEI questions - make sure we understand logic of the NEIs, applying the conversion to the penalty",null,"RW"]
[null,"if MLP -elx should go 100% to gas PA","done","WB"]
[null,"Check the total allocations","done","WB"]
[null,"check the +/- signs on the loadshape and kW","Done","JS"]
[null,"provide the allocated savings ","done","WB"]

{"sheet":"TROUBLESHOOTING","index":4,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Notes for whoever is maintaining the tool"]
[]
["Dynamic Drop Down issues"]
[null,"If the wrong values are populating in the drop downs "]
[null,1,"Reselect the inititiave, fuel, measure, measure life - could be that an earlier field (like initiative) was changed and the measure is no longer valid"]
[null,2,"If that doesn't work there may be an issue with the Data Validation that populates the Measure and Measure Life dropdowns"]
[null,null,"What's happening - the drop down lists are popualted using a named list \"uniqueMeasurex\" and \"uniqueLifex\", where x corresponds to the ECM number. "]
[null,null,"Those named lists are populated from the \"dynamic tables\" tab where there is a list of valid measures and list of valid measure lives based on prior selections"]
[null,null,"When the Screening tool tab is unlocked and cells in row 37 and 38 are dragged over to adjacent cells the uniqueMeasurex and uniqueLifex references will also be dragged over"]
[null,null,"This will result in, for example the Measure drop down for ECM 2 referencing uniqueMeasure1, which will provide the measure list for ECM 1. "]
[null,3,"To correct- check each data validation list reference to make sure the references correspond to the relevant ECM #"]

{"sheet":"Project Notes","index":5,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[[28,7,29,7],[30,7,31,7],[22,1,23,6],[24,1,25,6],[26,1,27,6],[28,1,29,6],[30,1,31,6],[1,0,1,7],[20,7,21,7],[22,7,23,7],[24,7,25,7],[26,7,27,7],[8,7,11,7],[12,7,13,7],[14,7,15,7],[16,7,17,7],[18,7,19,7],[20,1,21,6],[8,1,11,6],[12,1,13,6],[14,1,15,6],[16,1,17,6],[18,1,19,6]]}
["Tab Explanation:"]
["This tab is intended to collect project notes for the whole project and/or for each individual ECM.  Measure location may be used to notate where the measure is physically located, or other identifying information, particularly if a given measure code is used more than once in the screening.  Note for National Grid automated upload, Measure Location must be populated."]
[]
["Project Screened On (from Screening Tool):",{"$f":"'Screening Tool'!C13","v":"00:00:00"}]
["Project Version #:"]
[]
[]
[null,"Project Notes",null,null,null,null,null,"Measure Location"]
["General"]
[]
[]
[]
[{"$f":"'Screening Tool'!D33","v":"ECM 1"}]
[]
[{"$f":"'Screening Tool'!E33","v":"ECM 2"}]
[]
[{"$f":"'Screening Tool'!F33","v":"ECM 3"}]
[]
[{"$f":"'Screening Tool'!G33","v":"ECM 4"}]
[]
[{"$f":"'Screening Tool'!H33","v":"ECM 5"}]
[]
[{"$f":"'Screening Tool'!I33","v":"ECM 6"}]
[]
[{"$f":"'Screening Tool'!J33","v":"ECM 7"}]
[]
[{"$f":"'Screening Tool'!K33","v":"ECM 8"}]
[]
[{"$f":"'Screening Tool'!L33","v":"ECM 9"}]
[]
[{"$f":"'Screening Tool'!M33","v":"ECM 10"}]

{"sheet":"Screening Tool","index":6,"n_rows":82,"n_cols":16,"rows_kept":82,"cut":false,"hidden":false,"merged":[[26,1,30,1],[21,1,24,1],[70,1,73,1],[70,13,70,15],[7,2,8,2],[9,2,10,2],[61,3,61,12],[62,3,62,12],[10,8,10,9],[12,8,12,9],[12,10,12,11],[11,10,11,11],[12,4,12,5],[12,6,12,7],[60,3,60,12],[9,13,9,14],[6,4,6,5],[6,8,6,9],[11,4,11,5],[5,6,5,7],[6,6,6,7],[7,6,7,7],[11,8,11,9],[5,8,5,9],[11,6,11,7],[7,8,7,9],[8,8,8,9],[9,8,9,9],[8,6,8,7],[9,6,9,7],[10,6,10,7],[3,0,3,15],[2,0,2,15],[10,4,10,5],[9,4,9,5],[8,4,8,5],[7,4,7,5],[5,13,5,14],[5,10,5,11],[6,10,6,11],[7,10,7,11],[8,10,8,11],[9,10,9,11],[10,10,10,11],[5,1,6,1],[5,4,5,5],[5,2,6,2],[11,13,11,14],[6,13,6,14],[7,13,7,14],[8,13,8,14],[12,13,12,14],[10,13,10,14],[64,1,67,1],[75,1,78,1],[78,13,78,15],[77,13,77,15],[76,13,76,15],[75,13,75,15],[74,13,74,15],[73,13,73,15],[72,13,72,15],[71,13,71,15],[69,13,69,15],[63,13,63,15],[62,13,62,15],[61,13,61,15],[68,13,68,15],[67,13,67,15],[66,13,66,15],[65,13,65,15],[64,13,64,15]]}
["Tab Explanation and Notes (click box left to show/hide)"]
["This tab includes all project and measure inputs used to calculate cost effectiveness.  "]
["Usability Notes:\n- Selecting any cell in column C (input descriptions) will provide a definition or explanation of the input.  Further definitions available on the \"Policy & Definitions\" tab\n- Tab Explanation, Project Description, Energy Rate, and Measure and Results Overview sections can be hidden by clicking the squares to the left of the row numbers.  Similarly, the columns with project results (columns N-P) can be hidden by clicking on the box above the column letters\n- Error messages indicate an issue with the inputs that will result in incorrect results (BCR or allocation)\n- Screening Messages indicate there is a potential issue with the inputs, but does not necessarily mean the inputs are incorrect\n- \"Selected Measures Project\" includes results of measures that have a \"1\" indicating they should be included in the project.  \"All Measures Project\" includes all measures with Measure Information populated.\n- Drop down menu text is very small- zoom in to spreadsheet to increase size (bottom right corner of excel window)\n- Measures can be quickly cleared by selecting inputs from the \"Measure Inputs\" area and deleting\n"]
["Formatting notes: \n- If \"0\" is selected for a measure, indicating it will not be included in the project screening, all associated measure text will turn grey.\n- Measure and Project BCR results will be highlighted red if they are < 1\n- Measure Total Payback will be highlighted red if the payback is greater than the measure life\n"]
["Project and Customer Information (click box to left to show/hide)",null,null,null,null,null,null,null,null,null,null,null,null,"Retail Rates"]
[null,"Project Description",null,null,null,null,"Customer",null,"Electric PA",null,"Gas PA",null,null,"Electric Rate ($/kWh)",null,0.224]
[null,null,null,null,"Company Name",null,null,null,"National Grid Electric - MA",null,"Eversource Gas (former Columbia)",null,null,"Gas Rate ($/therm)",null,1.284]
[null,"Existing or Base Case Condition Description",null,null,"Contact Name",null,null,null,null,null,null,null,null,"Oil Rate ($/MMBtu)"]
[null,null,null,null,"Contact Email",null,null,null,null,null,null,null,null,"Propane Rate ($/MMBtu)"]
[null,"Proposed Description",null,null,"Contact Phone Number",null,null,null,null,null,null,null,null,"Motor Diesel Rate ($/MMBtu)"]
[null,null,null,null,"Account #(s)",null,null,null,null,null,null,null,null,"Gasoline Rate ($/MMBtu)"]
[null,"Project Screened by",null,null,"Application #",null,null,null,null,null,null,null,null,"Water Rate ($/gal)"]
[null,"Project Screened on",null,null,"TA Vendor",null,null,null,null,null,null,null,null,"Wood Rate ($/MMBtu)"]
[]
[]
["Measure and Result Overview (click box to left to show/hide)"]
[null,null,null,{"$f":"D33","v":"ECM 1"},"ECM 2","ECM 3","ECM 4","ECM 5","ECM 6","ECM 7","ECM 8","ECM 9","ECM 10","Selected Measures Project","All Measures Project"]
[null,"Review Information","Measure Code",{"$f":"IF(D37<>\"\",VLOOKUP(D37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(E37<>\"\",VLOOKUP(E37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(F37<>\"\",VLOOKUP(F37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(G37<>\"\",VLOOKUP(G37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(H37<>\"\",VLOOKUP(H37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(I37<>\"\",VLOOKUP(I37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(J37<>\"\",VLOOKUP(J37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(K37<>\"\",VLOOKUP(K37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(L37<>\"\",VLOOKUP(L37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""},{"$f":"IF(M37<>\"\",VLOOKUP(M37,Measures!$C$7:$D$841,2,FALSE),\"\")","v":""}]
[null,null,"Active Errors or Notes (Click for more info)",{"$f":"IF(D81>0,\"Error\",IF(D82>0,\"Note\",\"None\"))","v":"None"},{"$f":"IF(E81>0,\"Error\",IF(E82>0,\"Note\",\"None\"))","v":"None"},"None","None","None","None","None","None","None","None"]
[null,null,"Dual Baseline Applicable?",{"$f":"Screening!E26","v":0},{"$f":"Screening!F26","v":0},{"$f":"Screening!G26","v":0},{"$f":"Screening!H26","v":0},{"$f":"Screening!I26","v":0},{"$f":"Screening!J26","v":0},{"$f":"Screening!K26","v":0},{"$f":"Screening!L26","v":0},{"$f":"Screening!M26","v":0},{"$f":"Screening!N26","v":0}]
[null,"Eligibility Considerations","BCR",{"$f":"Screening!E77","v":0},{"$f":"Screening!F77","v":0},{"$f":"Screening!G77","v":0},{"$f":"Screening!H77","v":0},{"$f":"Screening!I77","v":0},{"$f":"Screening!J77","v":0},{"$f":"Screening!K77","v":0},{"$f":"Screening!L77","v":0},{"$f":"Screening!M77","v":0},{"$f":"Screening!N77","v":0},{"$f":"Screening!O77","v":0},{"$f":"Screening!P77","v":0}]
[null,null,"All Fuels Lifetime Savings (Site MMBtu)",{"$f":"Screening!E109","v":0},{"$f":"Screening!F109","v":0},{"$f":"Screening!G109","v":0},{"$f":"Screening!H109","v":0},{"$f":"Screening!I109","v":0},{"$f":"Screening!J109","v":0},{"$f":"Screening!K109","v":0},{"$f":"Screening!L109","v":0},{"$f":"Screening!M109","v":0},{"$f":"Screening!N109","v":0},{"$f":"Screening!O109","v":0},{"$f":"Screening!P109","v":0}]
[null,null,"2030 Total Avoided CO2e (Source Metric Tons)",{"$f":"Screening!E118","v":0},{"$f":"Screening!F118","v":0},{"$f":"Screening!G118","v":0},{"$f":"Screening!H118","v":0},{"$f":"Screening!I118","v":0},{"$f":"Screening!J118","v":0},{"$f":"Screening!K118","v":0},{"$f":"Screening!L118","v":0},{"$f":"Screening!M118","v":0},{"$f":"Screening!N118","v":0},{"$f":"Screening!O118","v":0},{"$f":"Screening!P118","v":0}]
[null,null,"Total Lifetime CO2e (Source Metric Tons)",{"$f":"Screening!E118*Screening!E29","v":0},{"$f":"Screening!F118*Screening!F29","v":0},{"$f":"Screening!G118*Screening!G29","v":0},{"$f":"Screening!H118*Screening!H29","v":0},{"$f":"Screening!I118*Screening!I29","v":0},{"$f":"Screening!J118*Screening!J29","v":0},{"$f":"Screening!K118*Screening!K29","v":0},{"$f":"Screening!L118*Screening!L29","v":0},{"$f":"Screening!M118*Screening!M29","v":0},{"$f":"Screening!N118*Screening!N29","v":0}]
[null,null,"Total Payback",{"$f":"Screening!E92","v":0},{"$f":"Screening!F92","v":0},{"$f":"Screening!G92","v":0},{"$f":"Screening!H92","v":0},{"$f":"Screening!I92","v":0},{"$f":"Screening!J92","v":0},{"$f":"Screening!K92","v":0},{"$f":"Screening!L92","v":0},{"$f":"Screening!M92","v":0},{"$f":"Screening!N92","v":0},{"$f":"Screening!O92","v":0},{"$f":"Screening!P92","v":0}]
[null,"Project Tracking Information","Heat Pump Tons for Tracking",{"$f":"Screening!E23","v":""},{"$f":"Screening!F23","v":""},{"$f":"Screening!G23","v":""},{"$f":"Screening!H23","v":""},{"$f":"Screening!I23","v":""},{"$f":"Screening!J23","v":""},{"$f":"Screening!K23","v":""},{"$f":"Screening!L23","v":""},{"$f":"Screening!M23","v":""},{"$f":"Screening!N23","v":""},{"$f":"Screening!O23","v":0}]
[null,"(Adjustments made to provided project data that should be used for tracking purposes.)","Measure Life for Tracking",{"$f":"IF(D34=1,Screening!E28,\"\")","v":""},{"$f":"IF(E34=1,Screening!F28,\"\")","v":""},{"$f":"IF(F34=1,Screening!G28,\"\")","v":""},{"$f":"IF(G34=1,Screening!H28,\"\")","v":""},{"$f":"IF(H34=1,Screening!I28,\"\")","v":""},{"$f":"IF(I34=1,Screening!J28,\"\")","v":""},{"$f":"IF(J34=1,Screening!K28,\"\")","v":""},{"$f":"IF(K34=1,Screening!L28,\"\")","v":""},{"$f":"IF(L34=1,Screening!M28,\"\")","v":""},{"$f":"IF(M34=1,Screening!N28,\"\")","v":""}]
[null,null,"Allocation Type",{"$f":"IF(Screening!E17=0,\"\",Screening!E78)","v":""},{"$f":"IF(Screening!F17=0,\"\",Screening!F78)","v":""},{"$f":"IF(Screening!G17=0,\"\",Screening!G78)","v":""},{"$f":"IF(Screening!H17=0,\"\",Screening!H78)","v":""},{"$f":"IF(Screening!I17=0,\"\",Screening!I78)","v":""},{"$f":"IF(Screening!J17=0,\"\",Screening!J78)","v":""},{"$f":"IF(Screening!K17=0,\"\",Screening!K78)","v":""},{"$f":"IF(Screening!L17=0,\"\",Screening!L78)","v":""},{"$f":"IF(Screening!M17=0,\"\",Screening!M78)","v":""},{"$f":"IF(Screening!N17=0,\"\",Screening!N78)","v":""}]
[null,null,"% Electric Allocation",{"$f":"IF(Screening!E17=0,\"\",Screening!E79)","v":""},{"$f":"IF(Screening!F17=0,\"\",Screening!F79)","v":""},{"$f":"IF(Screening!G17=0,\"\",Screening!G79)","v":""},{"$f":"IF(Screening!H17=0,\"\",Screening!H79)","v":""},{"$f":"IF(Screening!I17=0,\"\",Screening!I79)","v":""},{"$f":"IF(Screening!J17=0,\"\",Screening!J79)","v":""},{"$f":"IF(Screening!K17=0,\"\",Screening!K79)","v":""},{"$f":"IF(Screening!L17=0,\"\",Screening!L79)","v":""},{"$f":"IF(Screening!M17=0,\"\",Screening!M79)","v":""},{"$f":"IF(Screening!N17=0,\"\",Screening!N79)","v":""},{"$f":"Screening!O79","v":0},{"$f":"Screening!P79","v":0}]
[null,null,"% Gas Allocation",{"$f":"IF(Screening!E17=0,\"\",Screening!E80)","v":""},{"$f":"IF(Screening!F17=0,\"\",Screening!F80)","v":""},{"$f":"IF(Screening!G17=0,\"\",Screening!G80)","v":""},{"$f":"IF(Screening!H17=0,\"\",Screening!H80)","v":""},{"$f":"IF(Screening!I17=0,\"\",Screening!I80)","v":""},{"$f":"IF(Screening!J17=0,\"\",Screening!J80)","v":""},{"$f":"IF(Screening!K17=0,\"\",Screening!K80)","v":""},{"$f":"IF(Screening!L17=0,\"\",Screening!L80)","v":""},{"$f":"IF(Screening!M17=0,\"\",Screening!M80)","v":""},{"$f":"IF(Screening!N17=0,\"\",Screening!N80)","v":""},{"$f":"Screening!O80","v":0},{"$f":"Screening!P80","v":0}]
[null,null,"Adjusted Total/Incremental Cost",{"$f":"IF(D34=1,Screening!E42,\"\")","v":""},{"$f":"IF(E34=1,Screening!F42,\"\")","v":""},{"$f":"IF(F34=1,Screening!G42,\"\")","v":""},{"$f":"IF(G34=1,Screening!H42,\"\")","v":""},{"$f":"IF(H34=1,Screening!I42,\"\")","v":""},{"$f":"IF(I34=1,Screening!J42,\"\")","v":""},{"$f":"IF(J34=1,Screening!K42,\"\")","v":""},{"$f":"IF(K34=1,Screening!L42,\"\")","v":""},{"$f":"IF(L34=1,Screening!M42,\"\")","v":""},{"$f":"IF(M34=1,Screening!N42,\"\")","v":""},{"$f":"SUMPRODUCT('Screening Tool'!D31:M31,Screening!E16:N16)","v":0},{"$f":"SUM(D31:M31)","v":0}]
["Measure Inputs - First Year Savings"]
[null,"Measure Information ","Measure Label","ECM 1","ECM 2","ECM 3","ECM 4","ECM 5","ECM 6","ECM 7","ECM 8","ECM 9","ECM 10",null,null,"Measure Information "]
[null,null,"Include in project",null,null,null,0,0,0,0,0,0,0,{"$f":"SUM(D34:M34)&\" ECMs Included\"","v":"0 ECMs Included"},{"$f":"COUNT(D38:M38)&\" ECMs Total\"","v":"0 ECMs Total"}]
[null,null,"Initiative"]
[null,null,"Primary Saved Fuel"]
[null,null,"Measure"]
[null,null,"Estimated Useful Life (Years)"]
[null,null,"Override Life (Optional)"]
[null,"Measure Costs","Proposed Cost ($)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D40:M40,Screening!$E$16:$N$16)","v":0},{"$f":"SUM(D40:M40)","v":0},"Measure Costs"]
[null,null,"Value of Federal/State Tax Credits ($)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D41:M41,Screening!$E$16:$N$16)","v":0},{"$f":"SUM(D41:M41)","v":0}]
[null,null,"Baseline Cost ($)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D42:M42,Screening!$E$16:$N$16)","v":0},{"$f":"SUM(D42:M42)","v":0}]
[null,"Gross Electric Energy","Energy (kWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D43:M43,Screening!$E$16:$N$16)","v":0},{"$f":"SUM(D43:M43)","v":0},"Gross Electric Energy"]
[null,"(Savings and Penalties)","% Summer On Peak"]
[null,null,"% Summer Off Peak"]
[null,null,"% Winter On Peak"]
[null,null,"% Winter Off Peak"]
[null,"Gross Electric Capacity","Summer Peak kW",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D48:M48,Screening!$E$16:$N$16)","v":0},{"$f":"SUM(D48:M48)","v":0},"Gross Electric Capacity"]
[null,"(Savings and Penalties)","Winter Peak kW",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D49:M49,Screening!$E$16:$N$16)","v":0},0]
[null,"Gross Natural Gas","Heating Season (Therms)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D50:M50,Screening!$E$16:$N$16)","v":0},0,"Gross Natural Gas"]
[null,"(Savings and Penalties)","Year Round (Therms)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D51:M51,Screening!$E$16:$N$16)","v":0},0]
[null,null,"Other (Therms)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D52:M52,Screening!$E$16:$N$16)","v":0},0]
[null,"Gross Non-Electric Non-Gas","#2 Oil (MMBtu)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D53:M53,Screening!$E$16:$N$16)","v":0},0,"Gross Non-Electric Non-Gas"]
[null,"(Savings and Penalties)","Propane (MMBtu)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D54:M54,Screening!$E$16:$N$16)","v":0},0]
[null,null,"Motor Diesel (MMBtu)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D55:M55,Screening!$E$16:$N$16)","v":0},0]
[null,null,"Motor Gasoline (MMBtu)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D56:M56,Screening!$E$16:$N$16)","v":0},0]
[null,null,"Water (Gallons)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D57:M57,Screening!$E$16:$N$16)","v":0},0]
[null,null,"Wood (MMBtu)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D58:M58,Screening!$E$16:$N$16)","v":0},0]
[null,null,"Non-Energy CO2e (Metric Tons)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D59:M59,Screening!$E$16:$N$16)","v":0},0]
["Errors and Messages"]
[null,"Type","Issue (Click on the Issue to jump to data entry)","Active Messages",null,null,null,null,null,null,null,null,null,"Suggested Fix"]
[null,"Project Considerations"," Select PA to produce results",{"$f":"IF(OR('Screening Tool'!I7=\"\",'Screening Tool'!K7=\"\"),\"Active\",\"\")","v":""},null,null,null,null,null,null,null,null,null,"Populate PAs for results"]
[null,null,"Project BCR is less than 1",{"$f":"IF(N21<1,\"Active\",\"\")","v":"Active"},null,null,null,null,null,null,null,null,null,"Review and revise the project to increase the BCR"]
[null,"ECM Errors"," Entered fuel savings do not correspond to chosen Primary Fuel Saved selection",{"$f":"IF(D38<>\"\",IF(OR(AND(D36=\"Gas\",SUM(D50:D52)=0),AND(D36=\"Electric\",SUM(D43,D48:D49)=0)),\"Active\",\"\"),\"\")","v":""},"","","","","","","","","","Align provided energy savings with Primary Fuel Saved. Dual should be selected when there are positive gas and electric savings."]
[null,"(Errors indicate inputs are incomplete or may contain errors that produce incorrect results.)"," Loadshape values must be populated and add up to 100%",{"$f":"IF(AND(D38<>\"\",D43<>\"\"),IF(OR(SUM(D44:D47)=0,AND(SUM(D44:D47)<>0,SUM(D44:D47)<>1)),\"Active\",\"\"),\"\")","v":""},"","","","","","","","","","Adjust loadshape"]
[null,null," Select Initiative and Primary Fuel Saved to populate Measure options",{"$f":"IF(AND(D34<>0,D35=\"\",D36=\"\"),\"Active\",\"\")","v":""},"","","","","","","","","","Re-select Initiative and Primary Fuel Saved, then select Measure"]
[null,null," \"Include In Project\" field is blank",{"$f":"IF(D38<>\"\",IF(D34<>\"\",\"\",\"Active\"),\"\")","v":""},"","","","","","","","","","Populate field"]
[null,null," Retrofit type projects should have zero Baseline Costs.",{"$f":"IF(AND(D38<>\"\",OR(D35=\"Existing Building Retrofit\",D35=\"Small Business\")),IF(D42<>0,\"Active\",\"\"),\"\")","v":""},"","","","","","","","","","Update the Initiative or remove baseline costs"]
[null,null," Measure or Measure Life not available for Initiative and Fuel Savings Type",{"$f":"IF(AND(D38<>\"\",('dynamic tables'!B11+'dynamic tables'!L11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(E38<>\"\",('dynamic tables'!C11+'dynamic tables'!M11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(F38<>\"\",('dynamic tables'!D11+'dynamic tables'!N11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(G38<>\"\",('dynamic tables'!E11+'dynamic tables'!O11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(H38<>\"\",('dynamic tables'!F11+'dynamic tables'!P11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(I38<>\"\",('dynamic tables'!G11+'dynamic tables'!Q11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(J38<>\"\",('dynamic tables'!H11+'dynamic tables'!R11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(K38<>\"\",('dynamic tables'!I11+'dynamic tables'!S11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(L38<>\"\",('dynamic tables'!J11+'dynamic tables'!T11)>=1),\"Active\",\"\")","v":""},{"$f":"IF(AND(M38<>\"\",('dynamic tables'!K11+'dynamic tables'!U11)>=1),\"Active\",\"\")","v":""},"Re-select Measure and Measure Life. If error persists- reach out to the tool owner to resolve. "]
[null,"ECM Notes"," More than one Natural Gas Savings field used",{"$f":"IF(D38<>\"\",IF(SUM(OR(D50=\"\",D50=0),OR(D51=\"\",D51=0),OR(D52=\"\",D52=0))<=1,\"Active\",\"\"),\"\")","v":""},"","","","","","","","","","Most projects only use one savings type"]
[null,"(ECM notes indicate potentially missing data or flag projects as using dual baseline)","Provide energy savings to populate allocation",{"$f":"IF(AND(D34=1,Screening!E17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(E34=1,Screening!F17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(F34=1,Screening!G17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(G34=1,Screening!H17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(H34=1,Screening!I17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(I34=1,Screening!J17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(J34=1,Screening!K17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(K34=1,Screening!L17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(L34=1,Screening!M17<>1),\"Active\",\"\")","v":""},{"$f":"IF(AND(M34=1,Screening!N17<>1),\"Active\",\"\")","v":""},"Provide energy savings to display allocations"]
[null,null,"Provide Retail Rates for Payback Estimate",{"$f":"IF(AND(D34=1,OR(D34*D25=0,COUNTBLANK($P$6:$P$12)=8)),\"Active\",\"\")","v":""},"","","","","","","","","","Payback can only be provided when retail rates are entered by the user."]
[null,null,"Dual Baseline Applied",{"$f":"IF(D20=1,\"Active\",\"\")","v":""},"","","","","","","","","","Informational only"]
[null,null,"Proposed Costs are less than or equal to Baseline Costs",{"$f":"IF(D38<>\"\",IF(D40<=D42,\"Active\",\"\"),\"\")","v":""},"","","","","","","","","","Typically the installed measure is more expensive than the baseline option. "]
[null,"ECM Eligibility Considerations"," Simple Total Payback is longer than measure life",{"$f":"IF(D38<>\"\",IF(D25>Screening!E25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(E38<>\"\",IF(E25>Screening!F25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(F38<>\"\",IF(F25>Screening!G25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(G38<>\"\",IF(G25>Screening!H25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(H38<>\"\",IF(H25>Screening!I25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(I38<>\"\",IF(I25>Screening!J25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(J38<>\"\",IF(J25>Screening!K25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(K38<>\"\",IF(K25>Screening!L25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(L38<>\"\",IF(L25>Screening!M25,\"Click to Review\",\"\"),\"\")","v":""},{"$f":"IF(M38<>\"\",IF(M25>Screening!N25,\"Click to Review\",\"\"),\"\")","v":""}]
[null,"(ECM Eligibility Considerations indicate specific ECMs may not be eligible for incentives)"," Negative lifetime MMBtu savings ",{"$f":"IF(D38<>\"\",IF(D22<0,\"Active\",\"\"),\"\")","v":""},"","","","","","","","",""]
[null,null," Measure BCR is less than one",{"$f":"IF(D38<>\"\",IF(D21<1,\"Active\",\"\"),\"\")","v":""},"","","","","","","","",""]
[null,null," Negative Measure Payback",{"$f":"IF(D38<>\"\",IF(D25<0,\"Active\",\"\"),\"\")","v":""},"","","","","","","","",""]
[null,null," Negative avoided CO2 ",{"$f":"IF(D38<>\"\",IF(D23<0,\"Active\",\"\"),\"\")","v":""},"","","","","","","","",""]
[]
[null,null,"Error",{"$f":"COUNTIF(D64:D69,\"Active\")","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Note",{"$f":"COUNTIF(D70:D79,\"Active\")","v":0},{"$f":"COUNTIF(E70:E79,\"Active\")","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Screening","index":7,"n_rows":118,"n_cols":17,"rows_kept":118,"cut":false,"hidden":true,"merged":[[78,16,79,16],[92,16,95,16],[101,16,104,16]]}
["Tab Explanation:",null,null,null,null,null,"Reference to Measures Tab"]
["This tab includes all formulas and calculations converting savings into benefits and calculating measure and project results.  ",null,null,null,null,null,"Reference to Benefits Tab"]
["Note on formatting - greyed out columns are not included in project (blank or have \"0\").  ",null,null,null,null,null,"Reference for MMBTu-CO2 Tables tab"]
["Last updated by Whitney Brougher, 2025"]
[]
["PA Value Table:","Values_MA"]
[]
["Output Display name:","Massachusetts 2025 Custom Screening Tool Output"]
[]
[null,null,{"$f":"IF(OR(D35=0,SUM(D44,D51:D57)=0,SUM(D45:D48)<>1),\"\",Screening!E78)","v":""}]
[]
[]
[]
[null,null,null,"Index",{"$f":"'Screening Tool'!D33","v":"ECM 1"},{"$f":"'Screening Tool'!E33","v":"ECM 2"},{"$f":"'Screening Tool'!F33","v":"ECM 3"},{"$f":"'Screening Tool'!G33","v":"ECM 4"},{"$f":"'Screening Tool'!H33","v":"ECM 5"},{"$f":"'Screening Tool'!I33","v":"ECM 6"},{"$f":"'Screening Tool'!J33","v":"ECM 7"},{"$f":"'Screening Tool'!K33","v":"ECM 8"},{"$f":"'Screening Tool'!L33","v":"ECM 9"},{"$f":"'Screening Tool'!M33","v":"ECM 10"},"Selected Measure Project","All Measure Project","Notes"]
["Indicators","References and Types","Unique Measure Name",null,{"$f":"CONCATENATE('Screening Tool'!D36,'Screening Tool'!D35,'Screening Tool'!D18)","v":""},{"$f":"CONCATENATE('Screening Tool'!E36,'Screening Tool'!E35,'Screening Tool'!E18)","v":""},{"$f":"CONCATENATE('Screening Tool'!F36,'Screening Tool'!F35,'Screening Tool'!F18)","v":""},{"$f":"CONCATENATE('Screening Tool'!G36,'Screening Tool'!G35,'Screening Tool'!G18)","v":""},{"$f":"CONCATENATE('Screening Tool'!H36,'Screening Tool'!H35,'Screening Tool'!H18)","v":""},{"$f":"CONCATENATE('Screening Tool'!I36,'Screening Tool'!I35,'Screening Tool'!I18)","v":""},{"$f":"CONCATENATE('Screening Tool'!J36,'Screening Tool'!J35,'Screening Tool'!J18)","v":""},{"$f":"CONCATENATE('Screening Tool'!K36,'Screening Tool'!K35,'Screening Tool'!K18)","v":""},{"$f":"CONCATENATE('Screening Tool'!L36,'Screening Tool'!L35,'Screening Tool'!L18)","v":""},{"$f":"CONCATENATE('Screening Tool'!M36,'Screening Tool'!M35,'Screening Tool'!M18)","v":""}]
[null,null,"Included? (Y=1, N=0)",null,{"$f":"'Screening Tool'!D34","v":0},{"$f":"'Screening Tool'!E34","v":0},{"$f":"'Screening Tool'!F34","v":0},{"$f":"'Screening Tool'!G34","v":0},{"$f":"'Screening Tool'!H34","v":0},{"$f":"'Screening Tool'!I34","v":0},{"$f":"'Screening Tool'!J34","v":0},{"$f":"'Screening Tool'!K34","v":0},{"$f":"'Screening Tool'!L34","v":0},{"$f":"'Screening Tool'!M34","v":0}]
[null,null,"Complete energy savings provided ",null,{"$f":"IF(OR(SUM(E34:E37)<>0,SUM('Screening Tool'!D50:D56,'Screening Tool'!D58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(F34:F37)<>0,SUM('Screening Tool'!E50:E56,'Screening Tool'!E58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(G34:G37)<>0,SUM('Screening Tool'!F50:F56,'Screening Tool'!F58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(H34:H37)<>0,SUM('Screening Tool'!G50:G56,'Screening Tool'!G58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(I34:I37)<>0,SUM('Screening Tool'!H50:H56,'Screening Tool'!H58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(J34:J37)<>0,SUM('Screening Tool'!I50:I56,'Screening Tool'!I58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(K34:K37)<>0,SUM('Screening Tool'!J50:J56,'Screening Tool'!J58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(L34:L37)<>0,SUM('Screening Tool'!K50:K56,'Screening Tool'!K58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(M34:M37)<>0,SUM('Screening Tool'!L50:L56,'Screening Tool'!L58)<>0),1,0)","v":0},{"$f":"IF(OR(SUM(N34:N37)<>0,SUM('Screening Tool'!M50:M56,'Screening Tool'!M58)<>0),1,0)","v":0},null,null,"This checks if energy savings are provided and if the electric loadshape is complete. Used to display allocation values"]
[null,null,"SCC vs MAC",6,{"$f":"IFERROR(VLOOKUP(E15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(F15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(H15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(K15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(M15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(N15,Measures!$J$6:$O$841,$D18,0),\"\")","v":""}]
[null,null,"Fuel Type",null,{"$f":"'Screening Tool'!D36","v":0},{"$f":"'Screening Tool'!E36","v":0},{"$f":"'Screening Tool'!F36","v":0},{"$f":"'Screening Tool'!G36","v":0},{"$f":"'Screening Tool'!H36","v":0},{"$f":"'Screening Tool'!I36","v":0},{"$f":"'Screening Tool'!J36","v":0},{"$f":"'Screening Tool'!K36","v":0},{"$f":"'Screening Tool'!L36","v":0},{"$f":"'Screening Tool'!M36","v":0}]
[null,null,"Electrification (Y=1, N=0)",5,{"$f":"IFERROR(IF(VLOOKUP(E15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(F15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(G15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(H15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(I15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(J15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(K15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(L15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(M15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(N15,Measures!$J$6:$N$842,$D20,FALSE)=1,1,0),\"\")","v":""},null,null,"Used for allocation, determining which capacity benefit to use"]
[null,null,"Elx Type (1=gas, 0 = elx or delivered fuel)",null,{"$f":"IFERROR(E20*IF(SUM('Screening Tool'!D50:D52)<>0,1,0),0)","v":0},{"$f":"IFERROR(F20*IF(SUM('Screening Tool'!E50:E52)<>0,1,0),0)","v":0},{"$f":"IFERROR(G20*IF(SUM('Screening Tool'!F50:F52)<>0,1,0),0)","v":0},{"$f":"IFERROR(H20*IF(SUM('Screening Tool'!G50:G52)<>0,1,0),0)","v":0},{"$f":"IFERROR(I20*IF(SUM('Screening Tool'!H50:H52)<>0,1,0),0)","v":0},{"$f":"IFERROR(J20*IF(SUM('Screening Tool'!I50:I52)<>0,1,0),0)","v":0},{"$f":"IFERROR(K20*IF(SUM('Screening Tool'!J50:J52)<>0,1,0),0)","v":0},{"$f":"IFERROR(L20*IF(SUM('Screening Tool'!K50:K52)<>0,1,0),0)","v":0},{"$f":"IFERROR(M20*IF(SUM('Screening Tool'!L50:L52)<>0,1,0),0)","v":0},{"$f":"IFERROR(N20*IF(SUM('Screening Tool'!M50:M52)<>0,1,0),0)","v":0},null,null,"used for allocation to flag if elx will get the fixed gas/electric % or rely on benefits"]
[null,null,"PA Claiming Savings",null,{"$f":"IF(E16=1,IF(E79=1,\"Electric PA\",IF(E80=1,\"Gas PA\",\"Both PAs\")),\"\")","v":""},"","","","","","","","",""]
[null,"Calculations","Calculated Tonnage for NEIs",10,{"$f":"IFERROR(-'Screening Tool'!D43*VLOOKUP(E15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!E43*VLOOKUP(F15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!F43*VLOOKUP(G15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!G43*VLOOKUP(H15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!H43*VLOOKUP(I15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!I43*VLOOKUP(J15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!J43*VLOOKUP(K15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!K43*VLOOKUP(L15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!L43*VLOOKUP(M15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"IFERROR(-'Screening Tool'!M43*VLOOKUP(N15,Measures!$J$6:$S$842,$D23,FALSE),\"\")","v":""},{"$f":"SUMPRODUCT(E23:N23,E20:N20)","v":0},{"$f":"SUM(E23:N23)","v":0}]
[null,null,"CO2 factor adjustment - if active past 2030, 100%, if not 50%",null,{"$f":"IF(E29<(2030-AESC!C7),0.5,1)","v":0.5},{"$f":"IF(F29<(2030-AESC!D7),0.5,1)","v":0.5},{"$f":"IF(G29<(2030-AESC!E7),0.5,1)","v":0.5},{"$f":"IF(H29<(2030-AESC!F7),0.5,1)","v":0.5},{"$f":"IF(I29<(2030-AESC!G7),0.5,1)","v":0.5},{"$f":"IF(J29<(2030-AESC!H7),0.5,1)","v":0.5},{"$f":"IF(K29<(2030-AESC!I7),0.5,1)","v":0.5},{"$f":"IF(L29<(2030-AESC!J7),0.5,1)","v":0.5},{"$f":"IF(M29<(2030-AESC!K7),0.5,1)","v":0.5},{"$f":"IF(N29<(2030-AESC!L7),0.5,1)","v":0.5}]
["Measure Life","From Input","Measure Life (use override life if available)",null,{"$f":"('Screening Tool'!D39>0)*'Screening Tool'!D39+('Screening Tool'!D39<=0)*'Screening Tool'!D38","v":0},{"$f":"('Screening Tool'!E39>0)*'Screening Tool'!E39+('Screening Tool'!E39<=0)*'Screening Tool'!E38","v":0},{"$f":"('Screening Tool'!F39>0)*'Screening Tool'!F39+('Screening Tool'!F39<=0)*'Screening Tool'!F38","v":0},{"$f":"('Screening Tool'!G39>0)*'Screening Tool'!G39+('Screening Tool'!G39<=0)*'Screening Tool'!G38","v":0},{"$f":"('Screening Tool'!H39>0)*'Screening Tool'!H39+('Screening Tool'!H39<=0)*'Screening Tool'!H38","v":0},{"$f":"('Screening Tool'!I39>0)*'Screening Tool'!I39+('Screening Tool'!I39<=0)*'Screening Tool'!I38","v":0},{"$f":"('Screening Tool'!J39>0)*'Screening Tool'!J39+('Screening Tool'!J39<=0)*'Screening Tool'!J38","v":0},{"$f":"('Screening Tool'!K39>0)*'Screening Tool'!K39+('Screening Tool'!K39<=0)*'Screening Tool'!K38","v":0},{"$f":"('Screening Tool'!L39>0)*'Screening Tool'!L39+('Screening Tool'!L39<=0)*'Screening Tool'!L38","v":0},{"$f":"('Screening Tool'!M39>0)*'Screening Tool'!M39+('Screening Tool'!M39<=0)*'Screening Tool'!M38","v":0},{"$f":"SUMPRODUCT(E25:N25,E16:N16)","v":0},{"$f":"SUM(E25:N25)","v":0}]
[null,"Dual Baseline ","Applicable?",2,{"$f":"IFERROR((E25<>\"\")*VLOOKUP(E15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((F25<>\"\")*VLOOKUP(F15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((G25<>\"\")*VLOOKUP(G15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((H25<>\"\")*VLOOKUP(H15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((I25<>\"\")*VLOOKUP(I15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((J25<>\"\")*VLOOKUP(J15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((K25<>\"\")*VLOOKUP(K15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((L25<>\"\")*VLOOKUP(L15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((M25<>\"\")*VLOOKUP(M15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0},{"$f":"IFERROR((N25<>\"\")*VLOOKUP(N15,Measures!$J$7:$K$842,$D26,FALSE), 0)","v":0}]
[null,null,"OYF",4,{"$f":"IF(E26=1,VLOOKUP('Screening Tool'!D18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(F26=1,VLOOKUP('Screening Tool'!E18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(G26=1,VLOOKUP('Screening Tool'!F18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(H26=1,VLOOKUP('Screening Tool'!G18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(I26=1,VLOOKUP('Screening Tool'!H18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(J26=1,VLOOKUP('Screening Tool'!I18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(K26=1,VLOOKUP('Screening Tool'!J18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(L26=1,VLOOKUP('Screening Tool'!K18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(M26=1,VLOOKUP('Screening Tool'!L18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1},{"$f":"IF(N26=1,VLOOKUP('Screening Tool'!M18,Measures!$D$7:$G$842,$D27,FALSE),1)","v":1}]
[null,null,"EML",null,{"$f":"ROUND((RULF*Screening!E25*(1+2*Screening!E27)),1)","v":0},{"$f":"ROUND((RULF*Screening!F25*(1+2*Screening!F27)),1)","v":0},{"$f":"ROUND((RULF*Screening!G25*(1+2*Screening!G27)),1)","v":0},{"$f":"ROUND((RULF*Screening!H25*(1+2*Screening!H27)),1)","v":0},{"$f":"ROUND((RULF*Screening!I25*(1+2*Screening!I27)),1)","v":0},{"$f":"ROUND((RULF*Screening!J25*(1+2*Screening!J27)),1)","v":0},{"$f":"ROUND((RULF*Screening!K25*(1+2*Screening!K27)),1)","v":0},{"$f":"ROUND((RULF*Screening!L25*(1+2*Screening!L27)),1)","v":0},{"$f":"ROUND((RULF*Screening!M25*(1+2*Screening!M27)),1)","v":0},{"$f":"ROUND((RULF*Screening!N25*(1+2*Screening!N27)),1)","v":0}]
[null,null,"EML Lookup Value",null,{"$f":"ROUND((RULF*Screening!E25*(1+2*Screening!E27)),0)","v":0},{"$f":"ROUND((RULF*Screening!F25*(1+2*Screening!F27)),0)","v":0},{"$f":"ROUND((RULF*Screening!G25*(1+2*Screening!G27)),0)","v":0},{"$f":"ROUND((RULF*Screening!H25*(1+2*Screening!H27)),0)","v":0},{"$f":"ROUND((RULF*Screening!I25*(1+2*Screening!I27)),0)","v":0},{"$f":"ROUND((RULF*Screening!J25*(1+2*Screening!J27)),0)","v":0},{"$f":"ROUND((RULF*Screening!K25*(1+2*Screening!K27)),0)","v":0},{"$f":"ROUND((RULF*Screening!L25*(1+2*Screening!L27)),0)","v":0},{"$f":"ROUND((RULF*Screening!M25*(1+2*Screening!M27)),0)","v":0},{"$f":"ROUND((RULF*Screening!N25*(1+2*Screening!N27)),0)","v":0}]
[null,null,"Second Period Costs",null,{"$f":"E26*E27*'Screening Tool'!D40","v":0},{"$f":"F26*F27*'Screening Tool'!E40","v":0},{"$f":"G26*G27*'Screening Tool'!F40","v":0},{"$f":"H26*H27*'Screening Tool'!G40","v":0},{"$f":"I26*I27*'Screening Tool'!H40","v":0},{"$f":"J26*J27*'Screening Tool'!I40","v":0},{"$f":"K26*K27*'Screening Tool'!J40","v":0},{"$f":"L26*L27*'Screening Tool'!K40","v":0},{"$f":"M26*M27*'Screening Tool'!L40","v":0},{"$f":"N26*N27*'Screening Tool'!M40","v":0}]
[null,null,"Age Existing",null,{"$f":"E26*E25*(1-RULF)","v":0},{"$f":"F26*F25*(1-RULF)","v":0},0,0,0,0,0,0,0,0]
[null,null,"RUL",null,{"$f":"E26*E25*RULF","v":0},{"$f":"F26*F25*RULF","v":0},0,0,0,0,0,0,0,0]
[null,null,"Deferment Credit",null,{"$f":"E26*IFERROR(PV(DISC,E31,PMT(DISC,E25,E30))/((1+DISC)^E32),0)*($B$6=\"Values_MA\")","v":0},{"$f":"F26*IFERROR(PV(DISC,F31,PMT(DISC,F25,F30))/((1+DISC)^F32),0)*($B$6=\"Values_MA\")","v":0},0,0,0,0,0,0,0,0]
["Savings","Electric Energy","Summer On Peak Annual kWh",null,{"$f":"'Screening Tool'!D$43*'Screening Tool'!D44","v":0},{"$f":"'Screening Tool'!E$43*'Screening Tool'!E44","v":0},{"$f":"'Screening Tool'!F$43*'Screening Tool'!F44","v":0},{"$f":"'Screening Tool'!G$43*'Screening Tool'!G44","v":0},{"$f":"'Screening Tool'!H$43*'Screening Tool'!H44","v":0},{"$f":"'Screening Tool'!I$43*'Screening Tool'!I44","v":0},{"$f":"'Screening Tool'!J$43*'Screening Tool'!J44","v":0},{"$f":"'Screening Tool'!K$43*'Screening Tool'!K44","v":0},{"$f":"'Screening Tool'!L$43*'Screening Tool'!L44","v":0},{"$f":"'Screening Tool'!M$43*'Screening Tool'!M44","v":0},{"$f":"SUMPRODUCT(E34:N34,$E$16:$N$16)","v":0},{"$f":"SUM(E34:N34)","v":0}]
[null,null,"Summer Off Peak Annual kWh",null,{"$f":"'Screening Tool'!D$43*'Screening Tool'!D45","v":0},{"$f":"'Screening Tool'!E$43*'Screening Tool'!E45","v":0},{"$f":"'Screening Tool'!F$43*'Screening Tool'!F45","v":0},{"$f":"'Screening Tool'!G$43*'Screening Tool'!G45","v":0},{"$f":"'Screening Tool'!H$43*'Screening Tool'!H45","v":0},{"$f":"'Screening Tool'!I$43*'Screening Tool'!I45","v":0},{"$f":"'Screening Tool'!J$43*'Screening Tool'!J45","v":0},{"$f":"'Screening Tool'!K$43*'Screening Tool'!K45","v":0},{"$f":"'Screening Tool'!L$43*'Screening Tool'!L45","v":0},{"$f":"'Screening Tool'!M$43*'Screening Tool'!M45","v":0},0,0]
[null,null,"Winter On Peak Annual kWh",null,{"$f":"'Screening Tool'!D$43*'Screening Tool'!D46","v":0},{"$f":"'Screening Tool'!E$43*'Screening Tool'!E46","v":0},{"$f":"'Screening Tool'!F$43*'Screening Tool'!F46","v":0},{"$f":"'Screening Tool'!G$43*'Screening Tool'!G46","v":0},{"$f":"'Screening Tool'!H$43*'Screening Tool'!H46","v":0},{"$f":"'Screening Tool'!I$43*'Screening Tool'!I46","v":0},{"$f":"'Screening Tool'!J$43*'Screening Tool'!J46","v":0},{"$f":"'Screening Tool'!K$43*'Screening Tool'!K46","v":0},{"$f":"'Screening Tool'!L$43*'Screening Tool'!L46","v":0},{"$f":"'Screening Tool'!M$43*'Screening Tool'!M46","v":0},0,0]
[null,null,"Winter Off Peak Annual kWh",null,{"$f":"'Screening Tool'!D$43*'Screening Tool'!D47","v":0},{"$f":"'Screening Tool'!E$43*'Screening Tool'!E47","v":0},{"$f":"'Screening Tool'!F$43*'Screening Tool'!F47","v":0},{"$f":"'Screening Tool'!G$43*'Screening Tool'!G47","v":0},{"$f":"'Screening Tool'!H$43*'Screening Tool'!H47","v":0},{"$f":"'Screening Tool'!I$43*'Screening Tool'!I47","v":0},{"$f":"'Screening Tool'!J$43*'Screening Tool'!J47","v":0},{"$f":"'Screening Tool'!K$43*'Screening Tool'!K47","v":0},{"$f":"'Screening Tool'!L$43*'Screening Tool'!L47","v":0},{"$f":"'Screening Tool'!M$43*'Screening Tool'!M47","v":0},0,0]
[null,null,"Lifetime MWh",null,{"$f":"E29*'Screening Tool'!D43/1000","v":0},{"$f":"F29*'Screening Tool'!E43/1000","v":0},{"$f":"G29*'Screening Tool'!F43/1000","v":0},{"$f":"H29*'Screening Tool'!G43/1000","v":0},{"$f":"I29*'Screening Tool'!H43/1000","v":0},{"$f":"J29*'Screening Tool'!I43/1000","v":0},{"$f":"K29*'Screening Tool'!J43/1000","v":0},{"$f":"L29*'Screening Tool'!K43/1000","v":0},{"$f":"M29*'Screening Tool'!L43/1000","v":0},{"$f":"N29*'Screening Tool'!M43/1000","v":0},0,{"$f":"SUM(E38:N38)","v":0}]
[null,"Annual NEI","HVAC HP per ton annual NEI",7,{"$f":"IFERROR(VLOOKUP(E15,Measures!$J$7:$R$840,$D39,FALSE)*E23,0)","v":0},{"$f":"IFERROR(VLOOKUP(F15,Measures!$J$7:$R$840,$D39,FALSE)*F23,0)","v":0},{"$f":"IFERROR(VLOOKUP(G15,Measures!$J$7:$R$840,$D39,FALSE)*G23,0)","v":0},{"$f":"IFERROR(VLOOKUP(H15,Measures!$J$7:$R$840,$D39,FALSE)*H23,0)","v":0},{"$f":"IFERROR(VLOOKUP(I15,Measures!$J$7:$R$840,$D39,FALSE)*I23,0)","v":0},{"$f":"IFERROR(VLOOKUP(J15,Measures!$J$7:$R$840,$D39,FALSE)*J23,0)","v":0},{"$f":"IFERROR(VLOOKUP(K15,Measures!$J$7:$R$840,$D39,FALSE)*K23,0)","v":0},{"$f":"IFERROR(VLOOKUP(L15,Measures!$J$7:$R$840,$D39,FALSE)*L23,0)","v":0},{"$f":"IFERROR(VLOOKUP(M15,Measures!$J$7:$R$840,$D39,FALSE)*M23,0)","v":0},{"$f":"IFERROR(VLOOKUP(N15,Measures!$J$7:$R$840,$D39,FALSE)*N23,0)","v":0},0,0]
[null,null,"Electric Annual NEI",8,{"$f":"IFERROR(VLOOKUP(E15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(E34:E37),0)","v":0},{"$f":"IFERROR(VLOOKUP(F15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(F34:F37),0)","v":0},{"$f":"IFERROR(VLOOKUP(G15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(G34:G37),0)","v":0},{"$f":"IFERROR(VLOOKUP(H15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(H34:H37),0)","v":0},{"$f":"IFERROR(VLOOKUP(I15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(I34:I37),0)","v":0},{"$f":"IFERROR(VLOOKUP(J15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(J34:J37),0)","v":0},{"$f":"IFERROR(VLOOKUP(K15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(K34:K37),0)","v":0},{"$f":"IFERROR(VLOOKUP(L15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(L34:L37),0)","v":0},{"$f":"IFERROR(VLOOKUP(M15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(M34:M37),0)","v":0},{"$f":"IFERROR(VLOOKUP(N15,Measures!$J$7:$R$840,$D40,FALSE)*SUM(N34:N37),0)","v":0},0,0,"Note this uses the energy period savings rather than directly the annual savings. This is to avoid providing an NEI when complete data is not provided"]
[null,null,"Gas Annual NEI",9,{"$f":"IFERROR(VLOOKUP(E15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!D50:D52),0)","v":0},{"$f":"IFERROR(VLOOKUP(F15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!E50:E52),0)","v":0},{"$f":"IFERROR(VLOOKUP(G15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!F50:F52),0)","v":0},{"$f":"IFERROR(VLOOKUP(H15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!G50:G52),0)","v":0},{"$f":"IFERROR(VLOOKUP(I15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!H50:H52),0)","v":0},{"$f":"IFERROR(VLOOKUP(J15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!I50:I52),0)","v":0},{"$f":"IFERROR(VLOOKUP(K15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!J50:J52),0)","v":0},{"$f":"IFERROR(VLOOKUP(L15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!K50:K52),0)","v":0},{"$f":"IFERROR(VLOOKUP(M15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!L50:L52),0)","v":0},{"$f":"IFERROR(VLOOKUP(N15,Measures!$J$7:$R$840,$D41,FALSE)*SUM('Screening Tool'!M50:M52),0)","v":0},0,0]
["Costs","Costs","Total Resource Cost ",null,{"$f":"(E25<>\"\")*(('Screening Tool'!D40-'Screening Tool'!D41-'Screening Tool'!D42)-E33)","v":0},{"$f":"(F25<>\"\")*(('Screening Tool'!E40-'Screening Tool'!E41-'Screening Tool'!E42)-F33)","v":0},{"$f":"(G25<>\"\")*(('Screening Tool'!F40-'Screening Tool'!F41-'Screening Tool'!F42)-G33)","v":0},{"$f":"(H25<>\"\")*(('Screening Tool'!G40-'Screening Tool'!G41-'Screening Tool'!G42)-H33)","v":0},{"$f":"(I25<>\"\")*(('Screening Tool'!H40-'Screening Tool'!H41-'Screening Tool'!H42)-I33)","v":0},{"$f":"(J25<>\"\")*(('Screening Tool'!I40-'Screening Tool'!I41-'Screening Tool'!I42)-J33)","v":0},{"$f":"(K25<>\"\")*(('Screening Tool'!J40-'Screening Tool'!J41-'Screening Tool'!J42)-K33)","v":0},{"$f":"(L25<>\"\")*(('Screening Tool'!K40-'Screening Tool'!K41-'Screening Tool'!K42)-L33)","v":0},{"$f":"(M25<>\"\")*(('Screening Tool'!L40-'Screening Tool'!L41-'Screening Tool'!L42)-M33)","v":0},{"$f":"(N25<>\"\")*(('Screening Tool'!M40-'Screening Tool'!M41-'Screening Tool'!M42)-N33)","v":0},0,{"$f":"SUM(E42:N42)","v":0}]
["Benefits","Electric Energy Benefits","Annual kWh (DRIPE)",2,{"$f":"IFERROR(SUM(E$34:E$37)*VLOOKUP(E$29,AESC,$D43,FALSE),0)","v":0},{"$f":"IFERROR(SUM(F$34:F$37)*VLOOKUP(F$29,AESC,$D43,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E43:N43)","v":0}]
["Referencing AESC table on AESC tab",null,"Summer On Peak (Energy + DRIPE + SCC)",3,{"$f":"IFERROR(E34*VLOOKUP(E$29,AESC,$D44,FALSE),0)","v":0},{"$f":"IFERROR(F34*VLOOKUP(F$29,AESC,$D44,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Summer Off Peak (Energy + DRIPE + SCC)",4,{"$f":"IFERROR(E35*VLOOKUP(E$29,AESC,$D45,FALSE),0)","v":0},{"$f":"IFERROR(F35*VLOOKUP(F$29,AESC,$D45,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Winter On Peak (Energy + DRIPE + SCC)",5,{"$f":"IFERROR(E36*VLOOKUP(E$29,AESC,$D46,FALSE),0)","v":0},{"$f":"IFERROR(F36*VLOOKUP(F$29,AESC,$D46,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Winter Off Peak (Energy + DRIPE + SCC)",6,{"$f":"IFERROR(E37*VLOOKUP(E$29,AESC,$D47,FALSE),0)","v":0},{"$f":"IFERROR(F37*VLOOKUP(F$29,AESC,$D47,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Benefits","Summer kW (cleared (ref 7, EE) or uncleared (ref 9, Elx) capacity + DRIPE + Reliability)",7,{"$f":"'Screening Tool'!D48*IFERROR(VLOOKUP(E$29,AESC,($D48+E$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!E48*IFERROR(VLOOKUP(F$29,AESC,($D48+F$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!F48*IFERROR(VLOOKUP(G$29,AESC,($D48+G$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!G48*IFERROR(VLOOKUP(H$29,AESC,($D48+H$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!H48*IFERROR(VLOOKUP(I$29,AESC,($D48+I$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!I48*IFERROR(VLOOKUP(J$29,AESC,($D48+J$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!J48*IFERROR(VLOOKUP(K$29,AESC,($D48+K$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!K48*IFERROR(VLOOKUP(L$29,AESC,($D48+L$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!L48*IFERROR(VLOOKUP(M$29,AESC,($D48+M$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!M48*IFERROR(VLOOKUP(N$29,AESC,($D48+N$20*2),FALSE),0)","v":0},0,0]
[null,null,"Winter kW (cleared (ref 8, EE) or uncleared (ref 10, Elx) capacity  Capacity + DRIPE + Reliability)",8,{"$f":"'Screening Tool'!D49*IFERROR(VLOOKUP(E$29,AESC,($D49+E$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!E49*IFERROR(VLOOKUP(F$29,AESC,($D49+F$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!F49*IFERROR(VLOOKUP(G$29,AESC,($D49+G$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!G49*IFERROR(VLOOKUP(H$29,AESC,($D49+H$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!H49*IFERROR(VLOOKUP(I$29,AESC,($D49+I$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!I49*IFERROR(VLOOKUP(J$29,AESC,($D49+J$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!J49*IFERROR(VLOOKUP(K$29,AESC,($D49+K$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!K49*IFERROR(VLOOKUP(L$29,AESC,($D49+L$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!L49*IFERROR(VLOOKUP(M$29,AESC,($D49+M$20*2),FALSE),0)","v":0},{"$f":"'Screening Tool'!M49*IFERROR(VLOOKUP(N$29,AESC,($D49+N$20*2),FALSE),0)","v":0},0,0]
[null,null,"Distribution",11,{"$f":"'Screening Tool'!D$48*IFERROR(VLOOKUP(E$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!E$48*IFERROR(VLOOKUP(F$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!F$48*IFERROR(VLOOKUP(G$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!G$48*IFERROR(VLOOKUP(H$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!H$48*IFERROR(VLOOKUP(I$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!I$48*IFERROR(VLOOKUP(J$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!J$48*IFERROR(VLOOKUP(K$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!K$48*IFERROR(VLOOKUP(L$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!L$48*IFERROR(VLOOKUP(M$29,AESC,($D50),FALSE),0)","v":0},{"$f":"'Screening Tool'!M$48*IFERROR(VLOOKUP(N$29,AESC,($D50),FALSE),0)","v":0},0,0]
[null,null,"Transmission",12,{"$f":"'Screening Tool'!D$48*IFERROR(VLOOKUP(E$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!E$48*IFERROR(VLOOKUP(F$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!F$48*IFERROR(VLOOKUP(G$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!G$48*IFERROR(VLOOKUP(H$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!H$48*IFERROR(VLOOKUP(I$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!I$48*IFERROR(VLOOKUP(J$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!J$48*IFERROR(VLOOKUP(K$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!K$48*IFERROR(VLOOKUP(L$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!L$48*IFERROR(VLOOKUP(M$29,AESC,($D51),FALSE),0)","v":0},{"$f":"'Screening Tool'!M$48*IFERROR(VLOOKUP(N$29,AESC,($D51),FALSE),0)","v":0},0,0]
[null,"Gas Benefits","Annual Gas (DRIPE)",13,{"$f":"SUM(E97:E99)*IFERROR(VLOOKUP(E$29,AESC,($D52),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Space Heating",14,{"$f":"E97*IFERROR(VLOOKUP(E$29,AESC,($D53),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Base Load",15,{"$f":"E98*IFERROR(VLOOKUP(E$29,AESC,($D54),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Average",16,{"$f":"E99*IFERROR(VLOOKUP(E$29,AESC,($D55),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas SCC/MAC (SCC ref 17, MAC ref 18)",17,{"$f":"SUM(E97:E99)*IFERROR(VLOOKUP(E$29,AESC,($D56+E$18),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Delivered Fuel Benefits","Oil",19,{"$f":"'Screening Tool'!D53*IFERROR(VLOOKUP(E$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!E53*IFERROR(VLOOKUP(F$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!F53*IFERROR(VLOOKUP(G$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!G53*IFERROR(VLOOKUP(H$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!H53*IFERROR(VLOOKUP(I$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!I53*IFERROR(VLOOKUP(J$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!J53*IFERROR(VLOOKUP(K$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!K53*IFERROR(VLOOKUP(L$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!L53*IFERROR(VLOOKUP(M$29,AESC,($D57),FALSE),0)","v":0},{"$f":"'Screening Tool'!M53*IFERROR(VLOOKUP(N$29,AESC,($D57),FALSE),0)","v":0},0,0]
[null,null,"Propane",20,{"$f":"'Screening Tool'!D54*IFERROR(VLOOKUP(E$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!E54*IFERROR(VLOOKUP(F$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!F54*IFERROR(VLOOKUP(G$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!G54*IFERROR(VLOOKUP(H$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!H54*IFERROR(VLOOKUP(I$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!I54*IFERROR(VLOOKUP(J$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!J54*IFERROR(VLOOKUP(K$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!K54*IFERROR(VLOOKUP(L$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!L54*IFERROR(VLOOKUP(M$29,AESC,($D58),FALSE),0)","v":0},{"$f":"'Screening Tool'!M54*IFERROR(VLOOKUP(N$29,AESC,($D58),FALSE),0)","v":0},0,0]
[null,null,"Diesel",21,{"$f":"'Screening Tool'!D55*IFERROR(VLOOKUP(E$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!E55*IFERROR(VLOOKUP(F$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!F55*IFERROR(VLOOKUP(G$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!G55*IFERROR(VLOOKUP(H$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!H55*IFERROR(VLOOKUP(I$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!I55*IFERROR(VLOOKUP(J$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!J55*IFERROR(VLOOKUP(K$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!K55*IFERROR(VLOOKUP(L$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!L55*IFERROR(VLOOKUP(M$29,AESC,($D59),FALSE),0)","v":0},{"$f":"'Screening Tool'!M55*IFERROR(VLOOKUP(N$29,AESC,($D59),FALSE),0)","v":0},0,0]
[null,null,"Motor Gas",22,{"$f":"'Screening Tool'!D56*IFERROR(VLOOKUP(E$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!E56*IFERROR(VLOOKUP(F$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!F56*IFERROR(VLOOKUP(G$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!G56*IFERROR(VLOOKUP(H$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!H56*IFERROR(VLOOKUP(I$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!I56*IFERROR(VLOOKUP(J$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!J56*IFERROR(VLOOKUP(K$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!K56*IFERROR(VLOOKUP(L$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!L56*IFERROR(VLOOKUP(M$29,AESC,($D60),FALSE),0)","v":0},{"$f":"'Screening Tool'!M56*IFERROR(VLOOKUP(N$29,AESC,($D60),FALSE),0)","v":0},0,0]
[null,"Other Benefits","Wood",23,{"$f":"'Screening Tool'!D58*IFERROR(VLOOKUP(E$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!E58*IFERROR(VLOOKUP(F$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!F58*IFERROR(VLOOKUP(G$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!G58*IFERROR(VLOOKUP(H$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!H58*IFERROR(VLOOKUP(I$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!I58*IFERROR(VLOOKUP(J$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!J58*IFERROR(VLOOKUP(K$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!K58*IFERROR(VLOOKUP(L$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!L58*IFERROR(VLOOKUP(M$29,AESC,($D61),FALSE),0)","v":0},{"$f":"'Screening Tool'!M58*IFERROR(VLOOKUP(N$29,AESC,($D61),FALSE),0)","v":0},{"$f":"SUMPRODUCT(E61:N61,$E$16:$N$16)","v":0},{"$f":"SUM(E61:N61)","v":0}]
[null,null,"Water",24,{"$f":"'Screening Tool'!D57*IFERROR(VLOOKUP(E$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!E57*IFERROR(VLOOKUP(F$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!F57*IFERROR(VLOOKUP(G$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!G57*IFERROR(VLOOKUP(H$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!H57*IFERROR(VLOOKUP(I$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!I57*IFERROR(VLOOKUP(J$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!J57*IFERROR(VLOOKUP(K$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!K57*IFERROR(VLOOKUP(L$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!L57*IFERROR(VLOOKUP(M$29,AESC,($D62),FALSE),0)","v":0},{"$f":"'Screening Tool'!M57*IFERROR(VLOOKUP(N$29,AESC,($D62),FALSE),0)","v":0},0,0]
[null,null,"Non Energy GHG",25,{"$f":"'Screening Tool'!D59*IFERROR(VLOOKUP(E$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!E59*IFERROR(VLOOKUP(F$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!F59*IFERROR(VLOOKUP(G$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!G59*IFERROR(VLOOKUP(H$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!H59*IFERROR(VLOOKUP(I$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!I59*IFERROR(VLOOKUP(J$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!J59*IFERROR(VLOOKUP(K$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!K59*IFERROR(VLOOKUP(L$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!L59*IFERROR(VLOOKUP(M$29,AESC,($D63),FALSE),0)","v":0},{"$f":"'Screening Tool'!M59*IFERROR(VLOOKUP(N$29,AESC,($D63),FALSE),0)","v":0},0,0]
[null,null,"NEI - HP",26,{"$f":"E39*IFERROR(VLOOKUP(E$29,AESC,($D64),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NEI - Electric",26,{"$f":"E40*IFERROR(VLOOKUP(E$29,AESC,($D65),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E65:N65)","v":0}]
[null,null,"NEI - Gas",26,{"$f":"E41*IFERROR(VLOOKUP(E$29,AESC,($D66),FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefit Category Totals","Electric Energy Benefits",null,{"$f":"SUM(E43:E47)","v":0},0,0,0,0,0,0,0,0,0,0,0,"These include the totals of the above sections"]
[null,null,"Capacity Benefits",null,{"$f":"SUM(E48:E51)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas Benefits",null,{"$f":"SUM(E52:E56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E69:N69,$E$16:$N$16)","v":0},{"$f":"SUM(E69:N69)","v":0}]
[null,null,"Delivered Fuels Benefits",null,{"$f":"SUM(E57:E60)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Benefits",null,{"$f":"SUM(E61:E66)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E71:N71,$E$16:$N$16)","v":0},{"$f":"SUM(E71:N71)","v":0}]
[null,"Project Totals","Total Electric (Electric Energy + Capacity)",null,{"$f":"E67+E68","v":0},0,0,0,0,0,0,0,0,0,0,0,"Total Electric benefits, including energy + capacity"]
[null,null,"Total Electric + Delivered Fuel Benefits","used for allocations",{"$f":"E70+E72","v":0},{"$f":"F70+F72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E73:N73)","v":0},"Attributable to the electric PA (excluding NEIs a"]
[null,null,"Electric Energy + Gas + Delivered Fuels",null,{"$f":"SUM(E69:E70,E67)","v":0},{"$f":"SUM(F62:F66)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Electric Energy + Capacity Gas + Delivered Fuels","used for allocations",{"$f":"E72+E69+E70","v":0},{"$f":"F72+F69+F70","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total Benefits","everything",{"$f":"SUM(E67:E71)","v":0},{"$f":"SUM(F67:F71)","v":0},0,0,0,0,0,0,0,0,0,0]
["Results","Benefit Results","BCR",null,{"$f":"IFERROR(E76/E42,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(E76:N76,$E$16:$N$16)/SUMPRODUCT(E42:N42,$E$16:$N$16),0)","v":0},{"$f":"IFERROR(SUM(E76:N76)/SUM(E42:N42),0)","v":0}]
[null,null,"Allocation Type",null,{"$f":"IFERROR(IF(E21*E20=1,\"Gas Elx\",IF(AND(E20=1,E21=0),\"Non-Gas Elx\",IF(E79=0,\"Gas only\",IF(E80=0,\"Electric only\",\"ECM Allocation\")))),\"\")","v":""},{"$f":"IFERROR(IF(F21*F20=1,\"Gas Elx\",IF(AND(F20=1,F21=0),\"Non-Gas Elx\",IF(F79=0,\"Gas only\",IF(F80=0,\"Electric only\",\"ECM Allocation\")))),\"\")","v":""},"","","","","","","",""]
[null,null,"% Electric",null,{"$f":"IFERROR((E20*E21*'HVAC HP Tables'!$B3)+(1-E20*E21)*(ROUND(IFERROR(E73/SUM(E75),0),2)),0)","v":0},{"$f":"IFERROR((F20*F21*'HVAC HP Tables'!$B3)+(1-F20*F21)*(ROUND(IFERROR(F73/SUM(F75),0),2)),0)","v":0},{"$f":"IFERROR((G20*G21*'HVAC HP Tables'!$B3)+(1-G20*G21)*(ROUND(IFERROR(G73/SUM(G75),0),2)),0)","v":0},{"$f":"IFERROR((H20*H21*'HVAC HP Tables'!$B3)+(1-H20*H21)*(ROUND(IFERROR(H73/SUM(H75),0),2)),0)","v":0},{"$f":"IFERROR((I20*I21*'HVAC HP Tables'!$B3)+(1-I20*I21)*(ROUND(IFERROR(I73/SUM(I75),0),2)),0)","v":0},{"$f":"IFERROR((J20*J21*'HVAC HP Tables'!$B3)+(1-J20*J21)*(ROUND(IFERROR(J73/SUM(J75),0),2)),0)","v":0},{"$f":"IFERROR((K20*K21*'HVAC HP Tables'!$B3)+(1-K20*K21)*(ROUND(IFERROR(K73/SUM(K75),0),2)),0)","v":0},{"$f":"IFERROR((L20*L21*'HVAC HP Tables'!$B3)+(1-L20*L21)*(ROUND(IFERROR(L73/SUM(L75),0),2)),0)","v":0},{"$f":"IFERROR((M20*M21*'HVAC HP Tables'!$B3)+(1-M20*M21)*(ROUND(IFERROR(M73/SUM(M75),0),2)),0)","v":0},{"$f":"IFERROR((N20*N21*'HVAC HP Tables'!$B3)+(1-N20*N21)*(ROUND(IFERROR(N73/SUM(N75),0),2)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT($E$79:$N$79,$E$76:$N$76,$E$16:$N$16)/$O76,0)","v":0},{"$f":"IFERROR(SUMPRODUCT($E$79:$N$79,$E$76:$N$76)/$P76,0)","v":0},"Allocation will either use the fixed HP % or will be based on the (Total Electric + Delivered Fuel) / (Total Electric + Delivered + Gas). Basically looking at how much electric attributable savings (including delivered fuel) against the total benefits"]
[null,null,"% Gas",null,{"$f":"1-E79","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(SUMPRODUCT($E$80:$N$80,$E$76:$N$76,$E$16:$N$16)/$O76,0)","v":0},{"$f":"IFERROR(SUMPRODUCT($E$80:$N$80,$E$76:$N$76)/$P76,0)","v":0}]
[null,"Annual Cost Savings","kWh",null,{"$f":"IFERROR(SUM(E34:E37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(F34:F37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(G34:G37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(H34:H37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(I34:I37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(J34:J37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(K34:K37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(L34:L37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(M34:M37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"IFERROR(SUM(N34:N37)*'Screening Tool'!$P6, 0)","v":0},{"$f":"SUMPRODUCT(E81:N81,$E$16:$N$16)","v":0},{"$f":"SUM(E81:N81)","v":0}]
[null,null,"Natural Gas",null,{"$f":"IFERROR(SUM('Screening Tool'!D50:D52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!E50:E52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!F50:F52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!G50:G52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!H50:H52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!I50:I52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!J50:J52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!K50:K52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!L50:L52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"IFERROR(SUM('Screening Tool'!M50:M52)*'Screening Tool'!$P7, 0)","v":0},{"$f":"SUMPRODUCT(E82:N82,$E$16:$N$16)","v":0},0]
[null,null,"Oil ",null,{"$f":"IFERROR('Screening Tool'!D53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!E53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!F53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!G53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!H53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!I53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!J53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!K53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!L53*'Screening Tool'!$P8, 0)","v":0},{"$f":"IFERROR('Screening Tool'!M53*'Screening Tool'!$P8, 0)","v":0},0,0]
[null,null,"Propane ",null,{"$f":"IFERROR('Screening Tool'!D54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!E54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!F54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!G54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!H54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!I54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!J54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!K54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!L54*'Screening Tool'!$P9, 0)","v":0},{"$f":"IFERROR('Screening Tool'!M54*'Screening Tool'!$P9, 0)","v":0},0,0]
[null,null,"Motor Diesel",null,{"$f":"IFERROR('Screening Tool'!D55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!E55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!F55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!G55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!H55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!I55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!J55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!K55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!L55*'Screening Tool'!$P10, 0)","v":0},{"$f":"IFERROR('Screening Tool'!M55*'Screening Tool'!$P10, 0)","v":0},0,{"$f":"SUM(E85:N85)","v":0}]
[null,null,"Motor Gasoline",null,{"$f":"IFERROR('Screening Tool'!D56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!E56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!F56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!G56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!H56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!I56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!J56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!K56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!L56*'Screening Tool'!$P11, 0)","v":0},{"$f":"IFERROR('Screening Tool'!M56*'Screening Tool'!$P11, 0)","v":0},0,0]
[null,null,"Water",null,{"$f":"IFERROR('Screening Tool'!D57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!E57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!F57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!G57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!H57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!I57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!J57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!K57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!L57*'Screening Tool'!$P12, 0)","v":0},{"$f":"IFERROR('Screening Tool'!M57*'Screening Tool'!$P12, 0)","v":0},0,{"$f":"SUM(E87:N87)","v":0}]
[null,null,"Wood",null,{"$f":"IFERROR('Screening Tool'!D58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!E58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!F58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!G58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!H58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!I58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!J58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!K58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!L58*'Screening Tool'!$P13, 0)","v":0},{"$f":"IFERROR('Screening Tool'!M58*'Screening Tool'!$P13, 0)","v":0},0,{"$f":"SUM(E88:N88)","v":0}]
[null,null,"All Savings",null,{"$f":"SUM(E81:E86)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Payback","Electric and Delivered Fuel",null,{"$f":"IFERROR(E42/SUM(E81,E83:E86),0)","v":0},{"$f":"IFERROR(F42/SUM(F81,F83:F88),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas",null,{"$f":"IFERROR(E82/E42,\"\")","v":""},"","","","","","","","","",0,0]
[null,null,"Total",null,{"$f":"IFERROR(E42/E89,0)","v":0},{"$f":"IFERROR(F42/F89,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["MMTBu and CO2","First Year MMBTu Conversions","Summer On Peak Annual MMBTu",6,{"$f":"IFERROR((E34/1000)*VLOOKUP(1,Avg_LT_Factors,$D93,FALSE),0)","v":0},{"$f":"IFERROR((F34/1000)*VLOOKUP(F$29,Annual_Source,$D93,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E93:N93,$E$16:$N$16)","v":0},{"$f":"SUM(E93:N93)","v":0},"First year MMBtu - uses avg lifetime MWH to MMBtu table, but only uses year 1 against annual MWh savings"]
["Referencing columsn in MMBTu tab",null,"Summer Off Peak Annual MMBTu",7,{"$f":"IFERROR((E35/1000)*VLOOKUP(1,Avg_LT_Factors,$D94,FALSE),0)","v":0},{"$f":"IFERROR((F35/1000)*VLOOKUP(F$29,Annual_Source,$D94,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Winter On Peak Annual MMBTu",4,{"$f":"IFERROR((E36/1000)*VLOOKUP(1,Avg_LT_Factors,$D95,FALSE),0)","v":0},{"$f":"IFERROR((F36/1000)*VLOOKUP(F$29,Annual_Source,$D95,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Winter Off Peak Annual MMBTu",5,{"$f":"IFERROR((E37/1000)*VLOOKUP(1,Avg_LT_Factors,$D96,FALSE),0)","v":0},{"$f":"IFERROR((F37/1000)*VLOOKUP(F$29,Annual_Source,$D96,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas Heating Season MMBtu",null,{"$f":"'Screening Tool'!D50/10","v":0},{"$f":"'Screening Tool'!E50/10","v":0},{"$f":"'Screening Tool'!F50/10","v":0},{"$f":"'Screening Tool'!G50/10","v":0},{"$f":"'Screening Tool'!H50/10","v":0},{"$f":"'Screening Tool'!I50/10","v":0},{"$f":"'Screening Tool'!J50/10","v":0},{"$f":"'Screening Tool'!K50/10","v":0},{"$f":"'Screening Tool'!L50/10","v":0},{"$f":"'Screening Tool'!M50/10","v":0},0,0]
[null,null,"Gas Year Round MMBtu",null,{"$f":"'Screening Tool'!D51/10","v":0},{"$f":"'Screening Tool'!E51/10","v":0},{"$f":"'Screening Tool'!F51/10","v":0},{"$f":"'Screening Tool'!G51/10","v":0},{"$f":"'Screening Tool'!H51/10","v":0},{"$f":"'Screening Tool'!I51/10","v":0},{"$f":"'Screening Tool'!J51/10","v":0},{"$f":"'Screening Tool'!K51/10","v":0},{"$f":"'Screening Tool'!L51/10","v":0},{"$f":"'Screening Tool'!M51/10","v":0},0,0]
[null,null,"Gas All MMBtu",null,{"$f":"'Screening Tool'!D52/10","v":0},{"$f":"'Screening Tool'!E52/10","v":0},{"$f":"'Screening Tool'!F52/10","v":0},{"$f":"'Screening Tool'!G52/10","v":0},{"$f":"'Screening Tool'!H52/10","v":0},{"$f":"'Screening Tool'!I52/10","v":0},{"$f":"'Screening Tool'!J52/10","v":0},{"$f":"'Screening Tool'!K52/10","v":0},{"$f":"'Screening Tool'!L52/10","v":0},{"$f":"'Screening Tool'!M52/10","v":0},0,0]
[null,null,"Delivered Fuel Total ",null,{"$f":"SUM('Screening Tool'!D53:D56)","v":0},{"$f":"SUM('Screening Tool'!E53:E56)","v":0},{"$f":"SUM('Screening Tool'!F53:F56)","v":0},{"$f":"SUM('Screening Tool'!G53:G56)","v":0},{"$f":"SUM('Screening Tool'!H53:H56)","v":0},{"$f":"SUM('Screening Tool'!I53:I56)","v":0},{"$f":"SUM('Screening Tool'!J53:J56)","v":0},{"$f":"SUM('Screening Tool'!K53:K56)","v":0},{"$f":"SUM('Screening Tool'!L53:L56)","v":0},{"$f":"SUM('Screening Tool'!M53:M56)","v":0},0,{"$f":"SUM(E100:N100)","v":0}]
[null,null,"Total Annual MMBTu Total",null,{"$f":"SUM(E93:E100)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Lifetime MMBTu Conversions","Summer On Peak Annual Source MMBTu",6,{"$f":"IFERROR((E$38*'Screening Tool'!D44)*VLOOKUP(E$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((F$38*'Screening Tool'!E44)*VLOOKUP(F$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((G$38*'Screening Tool'!F44)*VLOOKUP(G$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((H$38*'Screening Tool'!G44)*VLOOKUP(H$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((I$38*'Screening Tool'!H44)*VLOOKUP(I$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((J$38*'Screening Tool'!I44)*VLOOKUP(J$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((K$38*'Screening Tool'!J44)*VLOOKUP(K$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((L$38*'Screening Tool'!K44)*VLOOKUP(L$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((M$38*'Screening Tool'!L44)*VLOOKUP(M$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},{"$f":"IFERROR((N$38*'Screening Tool'!M44)*VLOOKUP(N$29,Avg_LT_Factors,$D102,FALSE),0)","v":0},0,0,"Lifetime MMBTu - uses average lifetime MWH to MMBtu table with ML lookup against lifetime MWh savings"]
[null,null,"Summer Off Peak Annual Source MMBTu",7,{"$f":"IFERROR((E$38*'Screening Tool'!D45)*VLOOKUP(E$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((F$38*'Screening Tool'!E45)*VLOOKUP(F$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((G$38*'Screening Tool'!F45)*VLOOKUP(G$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((H$38*'Screening Tool'!G45)*VLOOKUP(H$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((I$38*'Screening Tool'!H45)*VLOOKUP(I$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((J$38*'Screening Tool'!I45)*VLOOKUP(J$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((K$38*'Screening Tool'!J45)*VLOOKUP(K$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((L$38*'Screening Tool'!K45)*VLOOKUP(L$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((M$38*'Screening Tool'!L45)*VLOOKUP(M$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},{"$f":"IFERROR((N$38*'Screening Tool'!M45)*VLOOKUP(N$29,Avg_LT_Factors,$D103,FALSE),0)","v":0},0,0]
[null,null,"Winter On Peak Annual Source MMBTu",4,{"$f":"IFERROR((E$38*'Screening Tool'!D46)*VLOOKUP(E$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((F$38*'Screening Tool'!E46)*VLOOKUP(F$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((G$38*'Screening Tool'!F46)*VLOOKUP(G$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((H$38*'Screening Tool'!G46)*VLOOKUP(H$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((I$38*'Screening Tool'!H46)*VLOOKUP(I$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((J$38*'Screening Tool'!I46)*VLOOKUP(J$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((K$38*'Screening Tool'!J46)*VLOOKUP(K$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((L$38*'Screening Tool'!K46)*VLOOKUP(L$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((M$38*'Screening Tool'!L46)*VLOOKUP(M$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},{"$f":"IFERROR((N$38*'Screening Tool'!M46)*VLOOKUP(N$29,Avg_LT_Factors,$D104,FALSE),0)","v":0},0,0]
[null,null,"Winter Off Peak Annual Source MMBTu",5,{"$f":"IFERROR((E$38*'Screening Tool'!D47)*VLOOKUP(E$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((F$38*'Screening Tool'!E47)*VLOOKUP(F$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((G$38*'Screening Tool'!F47)*VLOOKUP(G$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((H$38*'Screening Tool'!G47)*VLOOKUP(H$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((I$38*'Screening Tool'!H47)*VLOOKUP(I$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((J$38*'Screening Tool'!I47)*VLOOKUP(J$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((K$38*'Screening Tool'!J47)*VLOOKUP(K$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((L$38*'Screening Tool'!K47)*VLOOKUP(L$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((M$38*'Screening Tool'!L47)*VLOOKUP(M$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},{"$f":"IFERROR((N$38*'Screening Tool'!M47)*VLOOKUP(N$29,Avg_LT_Factors,$D105,FALSE),0)","v":0},0,0]
[null,null,"Total Electric Source MMBtu",null,{"$f":"SUM(E102:E105)","v":0},{"$f":"SUM(F102:F105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E106:N106)","v":0}]
[null,null,"Total Electric Site MMBtu",null,{"$f":"'Screening Tool'!D43*0.003412*E29","v":0},{"$f":"'Screening Tool'!E43*0.003412*F29","v":0},{"$f":"'Screening Tool'!F43*0.003412*G29","v":0},{"$f":"'Screening Tool'!G43*0.003412*H29","v":0},{"$f":"'Screening Tool'!H43*0.003412*I29","v":0},{"$f":"'Screening Tool'!I43*0.003412*J29","v":0},{"$f":"'Screening Tool'!J43*0.003412*K29","v":0},{"$f":"'Screening Tool'!K43*0.003412*L29","v":0},{"$f":"'Screening Tool'!L43*0.003412*M29","v":0},{"$f":"'Screening Tool'!M43*0.003412*N29","v":0},0,0]
[null,null,"Fossil Fuel Lifetime MMBTu",null,{"$f":"SUM(E97:E100)*E29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Lifetime Site MMBtu - all fuels",null,{"$f":"E108+E107","v":0},{"$f":"F108+F107","v":0},0,0,0,0,0,0,0,0,0,0,"linked to input tab"]
[null,null,"Total Lifetime Source MMBtu - all fuels",null,{"$f":"SUM(E102:E105)+E108","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual CO2","CO2 electricity, 2030",3,{"$f":"E$24*'Screening Tool'!D43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"F$24*'Screening Tool'!E43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"G$24*'Screening Tool'!F43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"H$24*'Screening Tool'!G43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"I$24*'Screening Tool'!H43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"J$24*'Screening Tool'!I43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"K$24*'Screening Tool'!J43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"L$24*'Screening Tool'!K43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"M$24*'Screening Tool'!L43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},{"$f":"N$24*'Screening Tool'!M43/1000*VLOOKUP($C111,'MMBTU-CO2 Tables'!$C$5:$E$12,$D111,FALSE)","v":0},0,0]
[null,null,"CO2, natural gas",3,{"$f":"E$24*SUM(E97:E99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"F$24*SUM(F97:F99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"G$24*SUM(G97:G99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"H$24*SUM(H97:H99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"I$24*SUM(I97:I99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"J$24*SUM(J97:J99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"K$24*SUM(K97:K99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"L$24*SUM(L97:L99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"M$24*SUM(M97:M99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},{"$f":"N$24*SUM(N97:N99)*VLOOKUP($C112,'MMBTU-CO2 Tables'!$C$5:$E$12,$D112,FALSE)","v":0},0,0]
[null,null,"CO2, oil",3,{"$f":"E$24*'Screening Tool'!D53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"F$24*'Screening Tool'!E53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"G$24*'Screening Tool'!F53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"H$24*'Screening Tool'!G53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"I$24*'Screening Tool'!H53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"J$24*'Screening Tool'!I53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"K$24*'Screening Tool'!J53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"L$24*'Screening Tool'!K53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"M$24*'Screening Tool'!L53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},{"$f":"N$24*'Screening Tool'!M53*VLOOKUP($C113,'MMBTU-CO2 Tables'!$C$5:$E$12,$D113,FALSE)","v":0},0,0]
[null,null,"CO2, propane",3,{"$f":"E$24*'Screening Tool'!D54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"F$24*'Screening Tool'!E54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"G$24*'Screening Tool'!F54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"H$24*'Screening Tool'!G54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"I$24*'Screening Tool'!H54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"J$24*'Screening Tool'!I54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"K$24*'Screening Tool'!J54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"L$24*'Screening Tool'!K54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"M$24*'Screening Tool'!L54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},{"$f":"N$24*'Screening Tool'!M54*VLOOKUP($C114,'MMBTU-CO2 Tables'!$C$5:$E$12,$D114,FALSE)","v":0},0,0]
[null,null,"CO2, gasoline",3,{"$f":"E$24*'Screening Tool'!D56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"F$24*'Screening Tool'!E56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"G$24*'Screening Tool'!F56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"H$24*'Screening Tool'!G56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"I$24*'Screening Tool'!H56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"J$24*'Screening Tool'!I56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"K$24*'Screening Tool'!J56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"L$24*'Screening Tool'!K56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"M$24*'Screening Tool'!L56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},{"$f":"N$24*'Screening Tool'!M56*VLOOKUP($C115,'MMBTU-CO2 Tables'!$C$5:$E$12,$D115,FALSE)","v":0},0,0]
[null,null,"CO2, diesel",3,{"$f":"E$24*'Screening Tool'!D55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"F$24*'Screening Tool'!E55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"G$24*'Screening Tool'!F55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"H$24*'Screening Tool'!G55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"I$24*'Screening Tool'!H55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"J$24*'Screening Tool'!I55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"K$24*'Screening Tool'!J55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"L$24*'Screening Tool'!K55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"M$24*'Screening Tool'!L55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},{"$f":"N$24*'Screening Tool'!M55*VLOOKUP($C116,'MMBTU-CO2 Tables'!$C$5:$E$12,$D116,FALSE)","v":0},0,0]
[null,null,"CO2, wood",3,{"$f":"E$24*'Screening Tool'!D58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"F$24*'Screening Tool'!E58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"G$24*'Screening Tool'!F58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"H$24*'Screening Tool'!G58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"I$24*'Screening Tool'!H58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"J$24*'Screening Tool'!I58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"K$24*'Screening Tool'!J58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"L$24*'Screening Tool'!K58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"M$24*'Screening Tool'!L58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},{"$f":"N$24*'Screening Tool'!M58*VLOOKUP($C117,'MMBTU-CO2 Tables'!$C$5:$E$12,$D117,FALSE)","v":0},0,0]
[null,null,"CO2 Total ",null,{"$f":"SUM(E111:E117)","v":0},0,0,0,0,0,0,0,0,0,0,0,"linked to input tab"]

{"sheet":"PA Results","index":8,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":false,"merged":[[2,0,2,15]]}
["Tab Explanation and Notes (click box left to show/hide)"]
["This tab splits out all Included ECMs between the electric and gas PAs."]
["Allocation Logic\n- Electrification Measures \n     - With Gas Displacement - Gas Elx - use a pre-determined allocation and divide all savings (gas savings, costs, electric penalties) with those allocations.\n     - With Delivered Fuel Displacement - Non-Gas Elx - all information goes to the Electric PA\n- Non Electrification Measures will be divided as follows:\n     - Projects with no positive gas savings - Electric Only - all information goes to Electric PA\n     - Projects with only gas savings - Gas Only - all information goes to the Gas PA\n     - Projects with both gas and electric savings -ECM Allocation - energy savings will go to the appropriate PA, all other information will be allocated with ECM specific allocations"]
["Shared Results - Applicable to Both PAs"]
[null,"Measure Information","Measure Label",{"$f":"'Screening Tool'!D33","v":"ECM 1"},{"$f":"'Screening Tool'!E33","v":"ECM 2"},{"$f":"'Screening Tool'!F33","v":"ECM 3"},{"$f":"'Screening Tool'!G33","v":"ECM 4"},{"$f":"'Screening Tool'!H33","v":"ECM 5"},{"$f":"'Screening Tool'!I33","v":"ECM 6"},{"$f":"'Screening Tool'!J33","v":"ECM 7"},{"$f":"'Screening Tool'!K33","v":"ECM 8"},{"$f":"'Screening Tool'!L33","v":"ECM 9"},{"$f":"'Screening Tool'!M33","v":"ECM 10"},"Total Included","Total Project"]
[null,null,"Include in project",{"$f":"'Screening Tool'!D34","v":0},{"$f":"'Screening Tool'!E34","v":0},{"$f":"'Screening Tool'!F34","v":0},{"$f":"'Screening Tool'!G34","v":0},{"$f":"'Screening Tool'!H34","v":0},{"$f":"'Screening Tool'!I34","v":0},{"$f":"'Screening Tool'!J34","v":0},{"$f":"'Screening Tool'!K34","v":0},{"$f":"'Screening Tool'!L34","v":0},{"$f":"'Screening Tool'!M34","v":0},{"$f":"'Screening Tool'!N34","v":"0 ECMs Included"},{"$f":"'Screening Tool'!O34","v":"0 ECMs Total"}]
[null,null,"Initiative",{"$f":"'Screening Tool'!D35","v":0},{"$f":"'Screening Tool'!E35","v":0},{"$f":"'Screening Tool'!F35","v":0},{"$f":"'Screening Tool'!G35","v":0},{"$f":"'Screening Tool'!H35","v":0},{"$f":"'Screening Tool'!I35","v":0},{"$f":"'Screening Tool'!J35","v":0},{"$f":"'Screening Tool'!K35","v":0},{"$f":"'Screening Tool'!L35","v":0},{"$f":"'Screening Tool'!M35","v":0}]
[null,null,"Measure",{"$f":"'Screening Tool'!D37","v":0},{"$f":"'Screening Tool'!E37","v":0},{"$f":"'Screening Tool'!F37","v":0},{"$f":"'Screening Tool'!G37","v":0},{"$f":"'Screening Tool'!H37","v":0},{"$f":"'Screening Tool'!I37","v":0},{"$f":"'Screening Tool'!J37","v":0},{"$f":"'Screening Tool'!K37","v":0},{"$f":"'Screening Tool'!L37","v":0},{"$f":"'Screening Tool'!M37","v":0}]
[null,null,"Measure Life for Tracking",{"$f":"'Screening Tool'!D27","v":""},{"$f":"'Screening Tool'!E27","v":""},{"$f":"'Screening Tool'!F27","v":""},{"$f":"'Screening Tool'!G27","v":""},{"$f":"'Screening Tool'!H27","v":""},{"$f":"'Screening Tool'!I27","v":""},{"$f":"'Screening Tool'!J27","v":""},{"$f":"'Screening Tool'!K27","v":""},{"$f":"'Screening Tool'!L27","v":""},{"$f":"'Screening Tool'!M27","v":""}]
[null,null,"Active Errors?",{"$f":"IF('Screening Tool'!D81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!E81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!F81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!G81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!H81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!I81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!J81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!K81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!L81>0,\"Error\",\"None\")","v":"None"},{"$f":"IF('Screening Tool'!M81>0,\"Error\",\"None\")","v":"None"}]
[null,"Calculated NEIs","Heat Pump Annual $ Savings",{"$f":"Screening!E39","v":0},{"$f":"Screening!F39","v":0},{"$f":"Screening!G39","v":0},{"$f":"Screening!H39","v":0},{"$f":"Screening!I39","v":0},{"$f":"Screening!J39","v":0},{"$f":"Screening!K39","v":0},{"$f":"Screening!L39","v":0},{"$f":"Screening!M39","v":0},{"$f":"Screening!N39","v":0},{"$f":"Screening!O39","v":0},{"$f":"Screening!P39","v":0}]
[null,null,"Electric Annual $ Savings",{"$f":"Screening!E40","v":0},{"$f":"Screening!F40","v":0},{"$f":"Screening!G40","v":0},{"$f":"Screening!H40","v":0},{"$f":"Screening!I40","v":0},{"$f":"Screening!J40","v":0},{"$f":"Screening!K40","v":0},{"$f":"Screening!L40","v":0},{"$f":"Screening!M40","v":0},{"$f":"Screening!N40","v":0},{"$f":"Screening!O40","v":0},{"$f":"Screening!P40","v":0}]
[null,null,"Gas Annual $ Savings",{"$f":"Screening!E41","v":0},{"$f":"Screening!F41","v":0},{"$f":"Screening!G41","v":0},{"$f":"Screening!H41","v":0},{"$f":"Screening!I41","v":0},{"$f":"Screening!J41","v":0},{"$f":"Screening!K41","v":0},{"$f":"Screening!L41","v":0},{"$f":"Screening!M41","v":0},{"$f":"Screening!N41","v":0},{"$f":"Screening!O41","v":0},{"$f":"Screening!P41","v":0}]
[null,"Results","BCR",{"$f":"'Screening Tool'!D21","v":0},{"$f":"'Screening Tool'!E21","v":0},{"$f":"'Screening Tool'!F21","v":0},{"$f":"'Screening Tool'!G21","v":0},{"$f":"'Screening Tool'!H21","v":0},{"$f":"'Screening Tool'!I21","v":0},{"$f":"'Screening Tool'!J21","v":0},{"$f":"'Screening Tool'!K21","v":0},{"$f":"'Screening Tool'!L21","v":0},{"$f":"'Screening Tool'!M21","v":0},{"$f":"'Screening Tool'!N21","v":0},{"$f":"'Screening Tool'!O21","v":0}]
[null,null,"All Fuels Lifetime Savings (Site MMBtu)",{"$f":"Screening!E109","v":0},{"$f":"Screening!F109","v":0},{"$f":"Screening!G109","v":0},{"$f":"Screening!H109","v":0},{"$f":"Screening!I109","v":0},{"$f":"Screening!J109","v":0},{"$f":"Screening!K109","v":0},{"$f":"Screening!L109","v":0},{"$f":"Screening!M109","v":0},{"$f":"Screening!N109","v":0},{"$f":"Screening!O109","v":0},{"$f":"Screening!P109","v":0}]
[null,null,"2030 Total Avoided CO2e (Source Metric Tons)",{"$f":"Screening!E118","v":0},{"$f":"Screening!F118","v":0},{"$f":"Screening!G118","v":0},{"$f":"Screening!H118","v":0},{"$f":"Screening!I118","v":0},{"$f":"Screening!J118","v":0},{"$f":"Screening!K118","v":0},{"$f":"Screening!L118","v":0},{"$f":"Screening!M118","v":0},{"$f":"Screening!N118","v":0},{"$f":"Screening!O118","v":0},{"$f":"Screening!P118","v":0}]
[null,null,"Total Lifetime CO2e (Source Metric Tons)",{"$f":"Screening!E118*Screening!E29","v":0},{"$f":"Screening!F118*Screening!F29","v":0},{"$f":"Screening!G118*Screening!G29","v":0},{"$f":"Screening!H118*Screening!H29","v":0},{"$f":"Screening!I118*Screening!I29","v":0},{"$f":"Screening!J118*Screening!J29","v":0},{"$f":"Screening!K118*Screening!K29","v":0},{"$f":"Screening!L118*Screening!L29","v":0},{"$f":"Screening!M118*Screening!M29","v":0},{"$f":"Screening!N118*Screening!N29","v":0},{"$f":"Screening!O118*Screening!O29","v":0},{"$f":"Screening!P118*Screening!P29","v":0}]
[null,null,"Total Payback",{"$f":"'Screening Tool'!D25","v":0},{"$f":"'Screening Tool'!E25","v":0},{"$f":"'Screening Tool'!F25","v":0},{"$f":"'Screening Tool'!G25","v":0},{"$f":"'Screening Tool'!H25","v":0},{"$f":"'Screening Tool'!I25","v":0},{"$f":"'Screening Tool'!J25","v":0},{"$f":"'Screening Tool'!K25","v":0},{"$f":"'Screening Tool'!L25","v":0},{"$f":"'Screening Tool'!M25","v":0},{"$f":"'Screening Tool'!N25","v":0},{"$f":"'Screening Tool'!O25","v":0}]
[null,null,"Incentive",5000,5000]
[null,null,"Net Benefits Estimate",{"$f":"Screening!E76*0.85","v":0},{"$f":"Screening!F76*0.85","v":0},{"$f":"Screening!G76*0.85","v":0},{"$f":"Screening!H76*0.85","v":0},{"$f":"Screening!I76*0.85","v":0},{"$f":"Screening!J76*0.85","v":0},{"$f":"Screening!K76*0.85","v":0},{"$f":"Screening!L76*0.85","v":0},{"$f":"Screening!M76*0.85","v":0},{"$f":"Screening!N76*0.85","v":0},{"$f":"Screening!O76*0.85","v":0},{"$f":"Screening!P76*0.85","v":0}]
[null,"PAs and Allocation","PAs Claiming Savings",{"$f":"Screening!E22","v":""},{"$f":"Screening!F22","v":""},{"$f":"Screening!G22","v":""},{"$f":"Screening!H22","v":""},{"$f":"Screening!I22","v":""},{"$f":"Screening!J22","v":""},{"$f":"Screening!K22","v":""},{"$f":"Screening!L22","v":""},{"$f":"Screening!M22","v":""},{"$f":"Screening!N22","v":""}]
[null,null,"Allocation Type",{"$f":"Screening!E78","v":""},{"$f":"Screening!F78","v":""},{"$f":"Screening!G78","v":""},{"$f":"Screening!H78","v":""},{"$f":"Screening!I78","v":""},{"$f":"Screening!J78","v":""},{"$f":"Screening!K78","v":""},{"$f":"Screening!L78","v":""},{"$f":"Screening!M78","v":""},{"$f":"Screening!N78","v":""}]
[null,null,"% Electric Allocation",{"$f":"IF(D6=1,'Screening Tool'!D29,0)","v":0},{"$f":"IF(E6=1,'Screening Tool'!E29,0)","v":0},{"$f":"IF(F6=1,'Screening Tool'!F29,0)","v":0},{"$f":"IF(G6=1,'Screening Tool'!G29,0)","v":0},{"$f":"IF(H6=1,'Screening Tool'!H29,0)","v":0},{"$f":"IF(I6=1,'Screening Tool'!I29,0)","v":0},{"$f":"IF(J6=1,'Screening Tool'!J29,0)","v":0},{"$f":"IF(K6=1,'Screening Tool'!K29,0)","v":0},{"$f":"IF(L6=1,'Screening Tool'!L29,0)","v":0},{"$f":"IF(M6=1,'Screening Tool'!M29,0)","v":0}]
[null,null,"% Gas Allocation",{"$f":"IF(D6=1,'Screening Tool'!D30,0)","v":0},{"$f":"IF(E6=1,'Screening Tool'!E30,0)","v":0},{"$f":"IF(F6=1,'Screening Tool'!F30,0)","v":0},{"$f":"IF(G6=1,'Screening Tool'!G30,0)","v":0},{"$f":"IF(H6=1,'Screening Tool'!H30,0)","v":0},{"$f":"IF(I6=1,'Screening Tool'!I30,0)","v":0},{"$f":"IF(J6=1,'Screening Tool'!J30,0)","v":0},{"$f":"IF(K6=1,'Screening Tool'!K30,0)","v":0},{"$f":"IF(L6=1,'Screening Tool'!L30,0)","v":0},{"$f":"IF(M6=1,'Screening Tool'!M30,0)","v":0}]
[null,null,"Project Adjusted Total/Incremental Cost",{"$f":"'Screening Tool'!D31","v":""},{"$f":"'Screening Tool'!E31","v":""},{"$f":"'Screening Tool'!F31","v":""},{"$f":"'Screening Tool'!G31","v":""},{"$f":"'Screening Tool'!H31","v":""},{"$f":"'Screening Tool'!I31","v":""},{"$f":"'Screening Tool'!J31","v":""},{"$f":"'Screening Tool'!K31","v":""},{"$f":"'Screening Tool'!L31","v":""},{"$f":"'Screening Tool'!M31","v":""}]
[{"$f":"\"Electric PA - \"&'Screening Tool'!I7","v":"Electric PA - National Grid Electric - MA"}]
[null,"Heat Pump Only","Heat Pump Tons for Tracking",{"$f":"IFERROR('Screening Tool'!D26*'Screening Tool'!D29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!E26*'Screening Tool'!E29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!F26*'Screening Tool'!F29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!G26*'Screening Tool'!G29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!H26*'Screening Tool'!H29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!I26*'Screening Tool'!I29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!J26*'Screening Tool'!J29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!K26*'Screening Tool'!K29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!L26*'Screening Tool'!L29,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!M26*'Screening Tool'!M29,\"\")","v":""}]
[null,"Cost Information","Proposed Cost ($)",{"$f":"IFERROR(D$23*'Screening Tool'!D40,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E40,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F40,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G40,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H40,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I40,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J40,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K40,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L40,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M40,\"\")","v":0},{"$f":"SUMPRODUCT(D28:M28,$D$6:$M$6)","v":0},{"$f":"SUM(D28:M28)","v":0}]
[null,null,"Value of Federal/State Tax Credits ($)",{"$f":"IFERROR(D$23*'Screening Tool'!D41,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E41,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F41,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G41,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H41,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I41,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J41,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K41,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L41,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M41,\"\")","v":0},{"$f":"SUMPRODUCT(D29:M29,$D$6:$M$6)","v":0},{"$f":"SUM(D29:M29)","v":0}]
[null,null,"Baseline Cost ($)",{"$f":"IFERROR(D$23*'Screening Tool'!D42,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E42,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F42,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G42,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H42,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I42,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J42,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K42,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L42,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M42,\"\")","v":0},{"$f":"SUMPRODUCT(D30:M30,$D$6:$M$6)","v":0},{"$f":"SUM(D30:M30)","v":0}]
[null,null,"Total Resource Cost ($)",{"$f":"IFERROR(D$23*Screening!E42,\"\")","v":0},{"$f":"IFERROR(E$23*Screening!F42,\"\")","v":0},{"$f":"IFERROR(F$23*Screening!G42,\"\")","v":0},{"$f":"IFERROR(G$23*Screening!H42,\"\")","v":0},{"$f":"IFERROR(H$23*Screening!I42,\"\")","v":0},{"$f":"IFERROR(I$23*Screening!J42,\"\")","v":0},{"$f":"IFERROR(J$23*Screening!K42,\"\")","v":0},{"$f":"IFERROR(K$23*Screening!L42,\"\")","v":0},{"$f":"IFERROR(L$23*Screening!M42,\"\")","v":0},{"$f":"IFERROR(M$23*Screening!N42,\"\")","v":0},{"$f":"SUMPRODUCT(D31:M31,$D$6:$M$6)","v":0},{"$f":"SUM(D31:M31)","v":0}]
[null,"Gross Electric","Energy (kWh)",{"$f":"IFERROR(IF(D22=\"ECM Allocation\",'Screening Tool'!D43,D$23*'Screening Tool'!D43),\"\")","v":0},{"$f":"IFERROR(IF(E22=\"ECM Allocation\",'Screening Tool'!E43,E$23*'Screening Tool'!E43),\"\")","v":0},{"$f":"IFERROR(IF(F22=\"ECM Allocation\",'Screening Tool'!F43,F$23*'Screening Tool'!F43),\"\")","v":0},{"$f":"IFERROR(IF(G22=\"ECM Allocation\",'Screening Tool'!G43,G$23*'Screening Tool'!G43),\"\")","v":0},{"$f":"IFERROR(IF(H22=\"ECM Allocation\",'Screening Tool'!H43,H$23*'Screening Tool'!H43),\"\")","v":0},{"$f":"IFERROR(IF(I22=\"ECM Allocation\",'Screening Tool'!I43,I$23*'Screening Tool'!I43),\"\")","v":0},{"$f":"IFERROR(IF(J22=\"ECM Allocation\",'Screening Tool'!J43,J$23*'Screening Tool'!J43),\"\")","v":0},{"$f":"IFERROR(IF(K22=\"ECM Allocation\",'Screening Tool'!K43,K$23*'Screening Tool'!K43),\"\")","v":0},{"$f":"IFERROR(IF(L22=\"ECM Allocation\",'Screening Tool'!L43,L$23*'Screening Tool'!L43),\"\")","v":0},{"$f":"IFERROR(IF(M22=\"ECM Allocation\",'Screening Tool'!M43,M$23*'Screening Tool'!M43),\"\")","v":0},{"$f":"SUMPRODUCT(D32:M32,$D$6:$M$6)","v":0},{"$f":"SUM(D32:M32)","v":0}]
[null,null,"% Summer On Peak",{"$f":"IFERROR(IF(D$32<>0,'Screening Tool'!D44,0),\"\")","v":0},{"$f":"IFERROR(IF(E$32<>0,'Screening Tool'!E44,0),\"\")","v":0},{"$f":"IFERROR(IF(F$32<>0,'Screening Tool'!F44,0),\"\")","v":0},{"$f":"IFERROR(IF(G$32<>0,'Screening Tool'!G44,0),\"\")","v":0},{"$f":"IFERROR(IF(H$32<>0,'Screening Tool'!H44,0),\"\")","v":0},{"$f":"IFERROR(IF(I$32<>0,'Screening Tool'!I44,0),\"\")","v":0},{"$f":"IFERROR(IF(J$32<>0,'Screening Tool'!J44,0),\"\")","v":0},{"$f":"IFERROR(IF(K$32<>0,'Screening Tool'!K44,0),\"\")","v":0},{"$f":"IFERROR(IF(L$32<>0,'Screening Tool'!L44,0),\"\")","v":0},{"$f":"IFERROR(IF(M$32<>0,'Screening Tool'!M44,0),\"\")","v":0}]
[null,null,"% Summer Off Peak",{"$f":"IFERROR(IF(D$32<>0,'Screening Tool'!D45,0),\"\")","v":0},{"$f":"IFERROR(IF(E$32<>0,'Screening Tool'!E45,0),\"\")","v":0},{"$f":"IFERROR(IF(F$32<>0,'Screening Tool'!F45,0),\"\")","v":0},{"$f":"IFERROR(IF(G$32<>0,'Screening Tool'!G45,0),\"\")","v":0},{"$f":"IFERROR(IF(H$32<>0,'Screening Tool'!H45,0),\"\")","v":0},{"$f":"IFERROR(IF(I$32<>0,'Screening Tool'!I45,0),\"\")","v":0},{"$f":"IFERROR(IF(J$32<>0,'Screening Tool'!J45,0),\"\")","v":0},{"$f":"IFERROR(IF(K$32<>0,'Screening Tool'!K45,0),\"\")","v":0},{"$f":"IFERROR(IF(L$32<>0,'Screening Tool'!L45,0),\"\")","v":0},{"$f":"IFERROR(IF(M$32<>0,'Screening Tool'!M45,0),\"\")","v":0}]
[null,null,"% Winter On Peak",{"$f":"IFERROR(IF(D$32<>0,'Screening Tool'!D46,0),\"\")","v":0},{"$f":"IFERROR(IF(E$32<>0,'Screening Tool'!E46,0),\"\")","v":0},{"$f":"IFERROR(IF(F$32<>0,'Screening Tool'!F46,0),\"\")","v":0},{"$f":"IFERROR(IF(G$32<>0,'Screening Tool'!G46,0),\"\")","v":0},{"$f":"IFERROR(IF(H$32<>0,'Screening Tool'!H46,0),\"\")","v":0},{"$f":"IFERROR(IF(I$32<>0,'Screening Tool'!I46,0),\"\")","v":0},{"$f":"IFERROR(IF(J$32<>0,'Screening Tool'!J46,0),\"\")","v":0},{"$f":"IFERROR(IF(K$32<>0,'Screening Tool'!K46,0),\"\")","v":0},{"$f":"IFERROR(IF(L$32<>0,'Screening Tool'!L46,0),\"\")","v":0},{"$f":"IFERROR(IF(M$32<>0,'Screening Tool'!M46,0),\"\")","v":0}]
[null,null,"% Winter Off Peak",{"$f":"IFERROR(IF(D$32<>0,'Screening Tool'!D47,0),\"\")","v":0},{"$f":"IFERROR(IF(E$32<>0,'Screening Tool'!E47,0),\"\")","v":0},{"$f":"IFERROR(IF(F$32<>0,'Screening Tool'!F47,0),\"\")","v":0},{"$f":"IFERROR(IF(G$32<>0,'Screening Tool'!G47,0),\"\")","v":0},{"$f":"IFERROR(IF(H$32<>0,'Screening Tool'!H47,0),\"\")","v":0},{"$f":"IFERROR(IF(I$32<>0,'Screening Tool'!I47,0),\"\")","v":0},{"$f":"IFERROR(IF(J$32<>0,'Screening Tool'!J47,0),\"\")","v":0},{"$f":"IFERROR(IF(K$32<>0,'Screening Tool'!K47,0),\"\")","v":0},{"$f":"IFERROR(IF(L$32<>0,'Screening Tool'!L47,0),\"\")","v":0},{"$f":"IFERROR(IF(M$32<>0,'Screening Tool'!M47,0),\"\")","v":0}]
[null,null,"Summer Peak kW",{"$f":"IFERROR(D$23*'Screening Tool'!D48,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E48,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F48,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G48,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H48,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I48,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J48,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K48,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L48,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M48,\"\")","v":0},{"$f":"SUMPRODUCT(D37:M37,$D$6:$M$6)","v":0},{"$f":"SUM(D37:M37)","v":0}]
[null,null,"Winter Peak kW",{"$f":"IFERROR(D$23*'Screening Tool'!D49,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E49,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F49,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G49,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H49,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I49,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J49,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K49,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L49,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M49,\"\")","v":0},0,0]
[null,"Gross Gas","Heating Season (Therms)",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",0,D$23*'Screening Tool'!D50),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",0,E$23*'Screening Tool'!E50),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",0,F$23*'Screening Tool'!F50),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",0,G$23*'Screening Tool'!G50),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",0,H$23*'Screening Tool'!H50),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",0,I$23*'Screening Tool'!I50),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",0,J$23*'Screening Tool'!J50),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",0,K$23*'Screening Tool'!K50),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",0,L$23*'Screening Tool'!L50),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",0,M$23*'Screening Tool'!M50),\"\")","v":0},0,0]
[null,null,"Year Round (Therms)",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",0,D$23*'Screening Tool'!D51),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",0,E$23*'Screening Tool'!E51),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",0,F$23*'Screening Tool'!F51),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",0,G$23*'Screening Tool'!G51),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",0,H$23*'Screening Tool'!H51),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",0,I$23*'Screening Tool'!I51),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",0,J$23*'Screening Tool'!J51),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",0,K$23*'Screening Tool'!K51),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",0,L$23*'Screening Tool'!L51),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",0,M$23*'Screening Tool'!M51),\"\")","v":0},0,0]
[null,null,"Other (Therms)",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",0,D$23*'Screening Tool'!D52),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",0,E$23*'Screening Tool'!E52),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",0,F$23*'Screening Tool'!F52),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",0,G$23*'Screening Tool'!G52),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",0,H$23*'Screening Tool'!H52),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",0,I$23*'Screening Tool'!I52),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",0,J$23*'Screening Tool'!J52),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",0,K$23*'Screening Tool'!K52),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",0,L$23*'Screening Tool'!L52),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",0,M$23*'Screening Tool'!M52),\"\")","v":0},0,0]
[null,"Gross Non Electric Non Gas","#2 Oil (MMBtu)",{"$f":"IFERROR(D$23*'Screening Tool'!D53,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E53,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F53,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G53,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H53,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I53,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J53,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K53,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L53,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M53,\"\")","v":0},0,0]
[null,null,"Propane (MMBtu)",{"$f":"IFERROR(D$23*'Screening Tool'!D54,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E54,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F54,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G54,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H54,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I54,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J54,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K54,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L54,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M54,\"\")","v":0},0,0]
[null,null,"Motor Diesel (MMBtu)",{"$f":"IFERROR(D$23*'Screening Tool'!D55,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E55,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F55,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G55,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H55,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I55,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J55,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K55,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L55,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M55,\"\")","v":0},0,0]
[null,null,"Motor Gasoline (MMBtu)",{"$f":"IFERROR(D$23*'Screening Tool'!D56,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E56,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F56,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G56,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H56,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I56,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J56,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K56,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L56,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M56,\"\")","v":0},0,0]
[null,null,"Water (Gallons)",{"$f":"IFERROR(D$23*'Screening Tool'!D57,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E57,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F57,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G57,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H57,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I57,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J57,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K57,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L57,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M57,\"\")","v":0},0,0]
[null,null,"Wood (MMBtu)",{"$f":"IFERROR(D$23*'Screening Tool'!D58,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E58,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F58,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G58,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H58,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I58,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J58,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K58,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L58,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M58,\"\")","v":0},0,0]
[null,null,"Non-Energy CO2e (Metric Tons)",{"$f":"IFERROR(D$23*'Screening Tool'!D59,\"\")","v":0},{"$f":"IFERROR(E$23*'Screening Tool'!E59,\"\")","v":0},{"$f":"IFERROR(F$23*'Screening Tool'!F59,\"\")","v":0},{"$f":"IFERROR(G$23*'Screening Tool'!G59,\"\")","v":0},{"$f":"IFERROR(H$23*'Screening Tool'!H59,\"\")","v":0},{"$f":"IFERROR(I$23*'Screening Tool'!I59,\"\")","v":0},{"$f":"IFERROR(J$23*'Screening Tool'!J59,\"\")","v":0},{"$f":"IFERROR(K$23*'Screening Tool'!K59,\"\")","v":0},{"$f":"IFERROR(L$23*'Screening Tool'!L59,\"\")","v":0},{"$f":"IFERROR(M$23*'Screening Tool'!M59,\"\")","v":0},0,0]
[{"$f":"\"Gas PA - \"&'Screening Tool'!K7","v":"Gas PA - Eversource Gas (former Columbia)"}]
[null,"Heat Pump Only","Heat Pump Tons for Tracking",{"$f":"IFERROR('Screening Tool'!D26*'Screening Tool'!D30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!E26*'Screening Tool'!E30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!F26*'Screening Tool'!F30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!G26*'Screening Tool'!G30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!H26*'Screening Tool'!H30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!I26*'Screening Tool'!I30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!J26*'Screening Tool'!J30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!K26*'Screening Tool'!K30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!L26*'Screening Tool'!L30,\"\")","v":""},{"$f":"IFERROR('Screening Tool'!M26*'Screening Tool'!M30,\"\")","v":""}]
[null,"Cost Information","Proposed Cost ($)",{"$f":"IFERROR(D$24*'Screening Tool'!D40,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E40,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F40,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G40,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H40,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I40,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J40,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K40,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L40,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M40,\"\")","v":0},{"$f":"SUMPRODUCT(D51:M51,$D$6:$M$6)","v":0},{"$f":"SUM(D51:M51)","v":0}]
[null,null,"Value of Federal/State Tax Credits ($)",{"$f":"IFERROR(D$24*'Screening Tool'!D41,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E41,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F41,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G41,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H41,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I41,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J41,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K41,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L41,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M41,\"\")","v":0},{"$f":"SUMPRODUCT(D52:M52,$D$6:$M$6)","v":0},{"$f":"SUM(D52:M52)","v":0}]
[null,null,"Baseline Cost ($)",{"$f":"IFERROR(D$24*'Screening Tool'!D42,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E42,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F42,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G42,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H42,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I42,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J42,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K42,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L42,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M42,\"\")","v":0},{"$f":"SUMPRODUCT(D53:M53,$D$6:$M$6)","v":0},{"$f":"SUM(D53:M53)","v":0}]
[null,null,"Adjusted Total/Incremental Cost",{"$f":"IFERROR(D$24*Screening!E42,\"\")","v":0},{"$f":"IFERROR(E$24*Screening!F42,\"\")","v":0},{"$f":"IFERROR(F$24*Screening!G42,\"\")","v":0},{"$f":"IFERROR(G$24*Screening!H42,\"\")","v":0},{"$f":"IFERROR(H$24*Screening!I42,\"\")","v":0},{"$f":"IFERROR(I$24*Screening!J42,\"\")","v":0},{"$f":"IFERROR(J$24*Screening!K42,\"\")","v":0},{"$f":"IFERROR(K$24*Screening!L42,\"\")","v":0},{"$f":"IFERROR(L$24*Screening!M42,\"\")","v":0},{"$f":"IFERROR(M$24*Screening!N42,\"\")","v":0},{"$f":"SUMPRODUCT(D54:M54,$D$6:$M$6)","v":0},{"$f":"SUM(D54:M54)","v":0}]
[null,"Gross Electric","Energy (kWh)",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",0,D$24*'Screening Tool'!D43),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",0,E$24*'Screening Tool'!E43),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",0,F$24*'Screening Tool'!F43),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",0,G$24*'Screening Tool'!G43),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",0,H$24*'Screening Tool'!H43),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",0,I$24*'Screening Tool'!I43),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",0,J$24*'Screening Tool'!J43),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",0,K$24*'Screening Tool'!K43),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",0,L$24*'Screening Tool'!L43),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",0,M$24*'Screening Tool'!M43),\"\")","v":0},{"$f":"SUMPRODUCT(D55:M55,$D$6:$M$6)","v":0},{"$f":"SUM(D55:M55)","v":0}]
[null,null,"% Summer On Peak",{"$f":"IFERROR(IF(D$55<>0,'Screening Tool'!D$44,0),\"\")","v":0},{"$f":"IFERROR(IF(E$55<>0,'Screening Tool'!E$44,0),\"\")","v":0},{"$f":"IFERROR(IF(F$55<>0,'Screening Tool'!F$44,0),\"\")","v":0},{"$f":"IFERROR(IF(G$55<>0,'Screening Tool'!G$44,0),\"\")","v":0},{"$f":"IFERROR(IF(H$55<>0,'Screening Tool'!H$44,0),\"\")","v":0},{"$f":"IFERROR(IF(I$55<>0,'Screening Tool'!I$44,0),\"\")","v":0},{"$f":"IFERROR(IF(J$55<>0,'Screening Tool'!J$44,0),\"\")","v":0},{"$f":"IFERROR(IF(K$55<>0,'Screening Tool'!K$44,0),\"\")","v":0},{"$f":"IFERROR(IF(L$55<>0,'Screening Tool'!L$44,0),\"\")","v":0},{"$f":"IFERROR(IF(M$55<>0,'Screening Tool'!M$44,0),\"\")","v":0}]
[null,null,"% Summer Off Peak",{"$f":"IFERROR(IF(D$55<>0,'Screening Tool'!D$45,0),\"\")","v":0},{"$f":"IFERROR(IF(E$55<>0,'Screening Tool'!E$45,0),\"\")","v":0},{"$f":"IFERROR(IF(F$55<>0,'Screening Tool'!F$45,0),\"\")","v":0},{"$f":"IFERROR(IF(G$55<>0,'Screening Tool'!G$45,0),\"\")","v":0},{"$f":"IFERROR(IF(H$55<>0,'Screening Tool'!H$45,0),\"\")","v":0},{"$f":"IFERROR(IF(I$55<>0,'Screening Tool'!I$45,0),\"\")","v":0},{"$f":"IFERROR(IF(J$55<>0,'Screening Tool'!J$45,0),\"\")","v":0},{"$f":"IFERROR(IF(K$55<>0,'Screening Tool'!K$45,0),\"\")","v":0},{"$f":"IFERROR(IF(L$55<>0,'Screening Tool'!L$45,0),\"\")","v":0},{"$f":"IFERROR(IF(M$55<>0,'Screening Tool'!M$45,0),\"\")","v":0}]
[null,null,"% Winter On Peak",{"$f":"IFERROR(IF(D$55<>0,'Screening Tool'!D$46,0),\"\")","v":0},{"$f":"IFERROR(IF(E$55<>0,'Screening Tool'!E$46,0),\"\")","v":0},{"$f":"IFERROR(IF(F$55<>0,'Screening Tool'!F$46,0),\"\")","v":0},{"$f":"IFERROR(IF(G$55<>0,'Screening Tool'!G$46,0),\"\")","v":0},{"$f":"IFERROR(IF(H$55<>0,'Screening Tool'!H$46,0),\"\")","v":0},{"$f":"IFERROR(IF(I$55<>0,'Screening Tool'!I$46,0),\"\")","v":0},{"$f":"IFERROR(IF(J$55<>0,'Screening Tool'!J$46,0),\"\")","v":0},{"$f":"IFERROR(IF(K$55<>0,'Screening Tool'!K$46,0),\"\")","v":0},{"$f":"IFERROR(IF(L$55<>0,'Screening Tool'!L$46,0),\"\")","v":0},{"$f":"IFERROR(IF(M$55<>0,'Screening Tool'!M$46,0),\"\")","v":0}]
[null,null,"% Winter Off Peak",{"$f":"IFERROR(IF(D$55<>0,'Screening Tool'!D$47,0),\"\")","v":0},{"$f":"IFERROR(IF(E$55<>0,'Screening Tool'!E$47,0),\"\")","v":0},{"$f":"IFERROR(IF(F$55<>0,'Screening Tool'!F$47,0),\"\")","v":0},{"$f":"IFERROR(IF(G$55<>0,'Screening Tool'!G$47,0),\"\")","v":0},{"$f":"IFERROR(IF(H$55<>0,'Screening Tool'!H$47,0),\"\")","v":0},{"$f":"IFERROR(IF(I$55<>0,'Screening Tool'!I$47,0),\"\")","v":0},{"$f":"IFERROR(IF(J$55<>0,'Screening Tool'!J$47,0),\"\")","v":0},{"$f":"IFERROR(IF(K$55<>0,'Screening Tool'!K$47,0),\"\")","v":0},{"$f":"IFERROR(IF(L$55<>0,'Screening Tool'!L$47,0),\"\")","v":0},{"$f":"IFERROR(IF(M$55<>0,'Screening Tool'!M$47,0),\"\")","v":0}]
[null,null,"Summer Peak kW",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",0,D$24*'Screening Tool'!D48),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",0,E$24*'Screening Tool'!E48),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",0,F$24*'Screening Tool'!F48),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",0,G$24*'Screening Tool'!G48),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",0,H$24*'Screening Tool'!H48),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",0,I$24*'Screening Tool'!I48),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",0,J$24*'Screening Tool'!J48),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",0,K$24*'Screening Tool'!K48),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",0,L$24*'Screening Tool'!L48),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",0,M$24*'Screening Tool'!M48),\"\")","v":0},{"$f":"SUMPRODUCT(D60:M60,$D$6:$M$6)","v":0},{"$f":"SUM(D60:M60)","v":0}]
[null,null,"Winter Peak kW",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",0,D$24*'Screening Tool'!D49),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",0,E$24*'Screening Tool'!E49),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",0,F$24*'Screening Tool'!F49),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",0,G$24*'Screening Tool'!G49),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",0,H$24*'Screening Tool'!H49),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",0,I$24*'Screening Tool'!I49),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",0,J$24*'Screening Tool'!J49),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",0,K$24*'Screening Tool'!K49),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",0,L$24*'Screening Tool'!L49),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",0,M$24*'Screening Tool'!M49),\"\")","v":0},0,0]
[null,"Gross Gas","Heating Season (Therms)",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",'Screening Tool'!D50,D$24*'Screening Tool'!D50),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",'Screening Tool'!E50,E$24*'Screening Tool'!E50),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",'Screening Tool'!F50,F$24*'Screening Tool'!F50),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",'Screening Tool'!G50,G$24*'Screening Tool'!G50),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",'Screening Tool'!H50,H$24*'Screening Tool'!H50),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",'Screening Tool'!I50,I$24*'Screening Tool'!I50),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",'Screening Tool'!J50,J$24*'Screening Tool'!J50),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",'Screening Tool'!K50,K$24*'Screening Tool'!K50),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",'Screening Tool'!L50,L$24*'Screening Tool'!L50),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",'Screening Tool'!M50,M$24*'Screening Tool'!M50),\"\")","v":0},0,0]
[null,null,"Year Round (Therms)",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",'Screening Tool'!D51,D$24*'Screening Tool'!D51),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",'Screening Tool'!E51,E$24*'Screening Tool'!E51),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",'Screening Tool'!F51,F$24*'Screening Tool'!F51),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",'Screening Tool'!G51,G$24*'Screening Tool'!G51),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",'Screening Tool'!H51,H$24*'Screening Tool'!H51),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",'Screening Tool'!I51,I$24*'Screening Tool'!I51),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",'Screening Tool'!J51,J$24*'Screening Tool'!J51),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",'Screening Tool'!K51,K$24*'Screening Tool'!K51),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",'Screening Tool'!L51,L$24*'Screening Tool'!L51),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",'Screening Tool'!M51,M$24*'Screening Tool'!M51),\"\")","v":0},0,0]
[null,null,"Other (Therms)",{"$f":"IFERROR(IF(D$22=\"ECM Allocation\",'Screening Tool'!D52,D$24*'Screening Tool'!D52),\"\")","v":0},{"$f":"IFERROR(IF(E$22=\"ECM Allocation\",'Screening Tool'!E52,E$24*'Screening Tool'!E52),\"\")","v":0},{"$f":"IFERROR(IF(F$22=\"ECM Allocation\",'Screening Tool'!F52,F$24*'Screening Tool'!F52),\"\")","v":0},{"$f":"IFERROR(IF(G$22=\"ECM Allocation\",'Screening Tool'!G52,G$24*'Screening Tool'!G52),\"\")","v":0},{"$f":"IFERROR(IF(H$22=\"ECM Allocation\",'Screening Tool'!H52,H$24*'Screening Tool'!H52),\"\")","v":0},{"$f":"IFERROR(IF(I$22=\"ECM Allocation\",'Screening Tool'!I52,I$24*'Screening Tool'!I52),\"\")","v":0},{"$f":"IFERROR(IF(J$22=\"ECM Allocation\",'Screening Tool'!J52,J$24*'Screening Tool'!J52),\"\")","v":0},{"$f":"IFERROR(IF(K$22=\"ECM Allocation\",'Screening Tool'!K52,K$24*'Screening Tool'!K52),\"\")","v":0},{"$f":"IFERROR(IF(L$22=\"ECM Allocation\",'Screening Tool'!L52,L$24*'Screening Tool'!L52),\"\")","v":0},{"$f":"IFERROR(IF(M$22=\"ECM Allocation\",'Screening Tool'!M52,M$24*'Screening Tool'!M52),\"\")","v":0},0,0]
[null,"Gross Non Electric Non Gas","#2 Oil (MMBtu)",{"$f":"IFERROR(D$24*'Screening Tool'!D53,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E53,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F53,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G53,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H53,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I53,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J53,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K53,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L53,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M53,\"\")","v":0},0,0]
[null,null,"Propane (MMBtu)",{"$f":"IFERROR(D$24*'Screening Tool'!D54,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E54,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F54,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G54,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H54,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I54,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J54,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K54,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L54,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M54,\"\")","v":0},0,0]
[null,null,"Motor Diesel (MMBtu)",{"$f":"IFERROR(D$24*'Screening Tool'!D55,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E55,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F55,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G55,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H55,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I55,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J55,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K55,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L55,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M55,\"\")","v":0},0,0]
[null,null,"Motor Gasoline (MMBtu)",{"$f":"IFERROR(D$24*'Screening Tool'!D56,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E56,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F56,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G56,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H56,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I56,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J56,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K56,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L56,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M56,\"\")","v":0},0,0]
[null,null,"Water (Gallons)",{"$f":"IFERROR(D$24*'Screening Tool'!D57,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E57,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F57,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G57,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H57,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I57,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J57,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K57,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L57,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M57,\"\")","v":0},0,0]
[null,null,"Wood (MMBtu)",{"$f":"IFERROR(D$24*'Screening Tool'!D58,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E58,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F58,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G58,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H58,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I58,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J58,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K58,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L58,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M58,\"\")","v":0},0,0]
[null,null,"Non-Energy CO2e (Metric Tons)",{"$f":"IFERROR(D$24*'Screening Tool'!D59,\"\")","v":0},{"$f":"IFERROR(E$24*'Screening Tool'!E59,\"\")","v":0},{"$f":"IFERROR(F$24*'Screening Tool'!F59,\"\")","v":0},{"$f":"IFERROR(G$24*'Screening Tool'!G59,\"\")","v":0},{"$f":"IFERROR(H$24*'Screening Tool'!H59,\"\")","v":0},{"$f":"IFERROR(I$24*'Screening Tool'!I59,\"\")","v":0},{"$f":"IFERROR(J$24*'Screening Tool'!J59,\"\")","v":0},{"$f":"IFERROR(K$24*'Screening Tool'!K59,\"\")","v":0},{"$f":"IFERROR(L$24*'Screening Tool'!L59,\"\")","v":0},{"$f":"IFERROR(M$24*'Screening Tool'!M59,\"\")","v":0},0,0]

{"sheet":"Default Loadshapes","index":9,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,0,1,11],[4,9,4,11],[8,9,8,11],[10,9,10,11]]}
["Tab Explanation and Notes"]
["- Site specific loadshapes should always be used when they are available and entered directly on the Screening Tool tab.\n- Users can use this tab to select a default loadshape (row 13) for each ECM when a site specific loadshape is not available. \n- The tool will also calculate default summer and winter peak kW by applying a kW Load Factor to the Annual kWh savings provided on the Screening Tool tab.\n- The default loadshapes were derived from the DNV MA Impact Shapes study."]
["Project Default Loadshape and kW Estimates"]
[null,"Select cell for description"]
[null,"Information from Screening Tool Tab"]
[null,"Measure Label",{"$f":"'Screening Tool'!D33","v":"ECM 1"},{"$f":"'Screening Tool'!E33","v":"ECM 2"},{"$f":"'Screening Tool'!F33","v":"ECM 3"},{"$f":"'Screening Tool'!G33","v":"ECM 4"},{"$f":"'Screening Tool'!H33","v":"ECM 5"},{"$f":"'Screening Tool'!I33","v":"ECM 6"},{"$f":"'Screening Tool'!J33","v":"ECM 7"},{"$f":"'Screening Tool'!K33","v":"ECM 8"},{"$f":"'Screening Tool'!L33","v":"ECM 9"},{"$f":"'Screening Tool'!M33","v":"ECM 10"}]
[null,"Measure",{"$f":"'Screening Tool'!D37","v":0},{"$f":"'Screening Tool'!E37","v":0},{"$f":"'Screening Tool'!F37","v":0},{"$f":"'Screening Tool'!G37","v":0},{"$f":"'Screening Tool'!H37","v":0},{"$f":"'Screening Tool'!I37","v":0},{"$f":"'Screening Tool'!J37","v":0},{"$f":"'Screening Tool'!K37","v":0},{"$f":"'Screening Tool'!L37","v":0},{"$f":"'Screening Tool'!M37","v":0}]
[null,"Gross Annual Energy Savings (kWh)",{"$f":"'Screening Tool'!D43","v":0},{"$f":"'Screening Tool'!E43","v":0},{"$f":"'Screening Tool'!F43","v":0},{"$f":"'Screening Tool'!G43","v":0},{"$f":"'Screening Tool'!H43","v":0},{"$f":"'Screening Tool'!I43","v":0},{"$f":"'Screening Tool'!J43","v":0},{"$f":"'Screening Tool'!K43","v":0},{"$f":"'Screening Tool'!L43","v":0},{"$f":"'Screening Tool'!M43","v":0}]
[null,"Loadshape Selection"]
[null,"Loadshape Selection","Lighting Exterior","Select Loadshape","Select Loadshape","Select Loadshape","Select Loadshape","Select Loadshape","Select Loadshape","Select Loadshape","Select Loadshape","Select Loadshape"]
[null,"Default Loadshape and kW Estimate Results"]
[null,"% Summer On Peak",{"$f":"IFERROR(HLOOKUP(C$10,$B$20:$N$26,$P12,FALSE),0)","v":0.13},{"$f":"IFERROR(HLOOKUP(D$10,$B$20:$N$24,$P12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,2]
[null,"% Summer Off Peak",{"$f":"IFERROR(HLOOKUP(C$10,$B$20:$N$24,$P13,FALSE),0)","v":0.19},0,0,0,0,0,0,0,0,0,null,null,null,3]
[null,"% Winter On Peak",{"$f":"IFERROR(HLOOKUP(C$10,$B$20:$N$24,$P14,FALSE),0)","v":0.26},0,0,0,0,0,0,0,0,0,null,null,null,4]
[null,"% Winter Off Peak",{"$f":"IFERROR(HLOOKUP(C$10,$B$20:$N$24,$P15,FALSE),0)","v":0.42},0,0,0,0,0,0,0,0,0,null,null,null,5]
[null,"Summer Peak kW",{"$f":"IFERROR(HLOOKUP(C$10,$B$20:$N$26,$P$16,FALSE)*C8,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,6]
[null,"Winter Peak kW",{"$f":"IFERROR(HLOOKUP(C$10,$B$20:$N$26,$P$17,FALSE)*C12,0)","v":2.5825799999999999E-5},0,0,0,0,0,0,0,0,0,null,null,null,7]
[null,"Jump to Copy/Paste","Jump to Input","Jump to Input","Jump to Input","Jump to Input","Jump to Input","Jump to Input","Jump to Input","Jump to Input","Jump to Input","Jump to Input"]
["Loadshape Table"]
[null,"Load Shape Description","Compressed Air","HVAC Cooling Only","HVAC Chiller","HVAC Other","HVAC Electrification","HVAC - Elec. Resistance and AC","Lighting Interior","Lighting Exterior","Lighting Controls","Process or Other","Refrigeration","Food Service",null,"Select Loadshape"]
[null,"Summer Peak Energy %",0.17,0.38,0.39400000000000002,0.11,-0.14000000000000001,0.06,0.23,0.13,0.24,0.22,0.15,0.28000000000000003,null,"N/A"]
[null,"Summer Off-Peak Energy %",0.16,0.28999999999999998,0.38500000000000001,0.1,0.01,0.01,0.12,0.19,0.1,0.24,0.17,0.22,null,"N/A"]
[null,"Winter Peak Energy %",0.32,0.19,0.113,0.39,0.41,0.54,0.41,0.26,0.45,0.23,0.31,0.28000000000000003,null,"N/A"]
[null,"Winter Off-Peak Energy %",0.35,0.14000000000000001,0.108,0.4,0.72,0.39,0.24,0.42,0.21,0.31,0.37,0.22,null,"N/A"]
[null,"Summer kW Load Factor",{"$f":"C38*C39","v":1.8059999999999997E-4},{"$f":"D38*D39","v":4.4780999999999998E-4},{"$f":"E38*E39","v":3.7190999999999998E-4},{"$f":"F38*F39","v":4.4800000000000005E-4},{"$f":"-G38*G39","v":2.041E-4},{"$f":"H38*H39","v":7.7550000000000001E-5},2.0856E-4,7.3919999999999997E-5,1.09344E-3,3.9875000000000002E-4,1.3600000000000003E-4,1.5360000000000002E-4,null,"N/A"]
[null,"Winter kW Load Factor",{"$f":"C38*C40","v":1.6511999999999999E-4},3.7950000000000001E-5,4.5540000000000001E-5,1.1200000000000001E-4,9.022E-5,1.1429000000000002E-4,1.6826999999999999E-4,1.9866E-4,7.5173999999999998E-4,3.3349999999999997E-4,1.44E-4,1.5743999999999998E-4,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Maximum Load Reduction (kW)"]
[null,"LS_ID","ls_101","ls_104","ls_103","ls_112","ls_121","ls_122","ls_106","ls_105","ls_108","ls_118","ls_109","ls_111"]
[null,"Load Factor converting Annual kWh to Max kW",2.5799999999999998E-4,7.5900000000000002E-4,7.5900000000000002E-4,1.6000000000000001E-3,2.5999999999999999E-3,1.1000000000000001E-3,2.3699999999999999E-4,2.31E-4,3.4169999999999999E-3,7.2499999999999995E-4,2.0000000000000001E-4,1.92E-4]
[null,"Summer Coincident %",0.7,0.59,0.49,0.28000000000000003,-7.85E-2,7.0499999999999993E-2,0.88,0.32,0.32,0.55000000000000004,0.68,0.8]
[null,"Winter Coincident %",0.64,0.05,0.06,7.0000000000000007E-2,3.4700000000000002E-2,0.10390000000000001,0.71,0.86,0.22,0.46,0.72,0.82]
[null,"Source",null,"DNV MA Impact Shapes study","no conversion factor available - used cooling equipment value","DNV MA Impact Shapes study","DNV MA Impact Shapes study","DNV MA Impact Shapes study","DNV MA Impact Shapes study","DNV MA Impact Shapes study","DNV MA Impact Shapes study","DNV MA Impact Shapes study","DNV MA Impact Shapes study","DNV MA Impact Shapes study"]

{"sheet":"Measures","index":10,"n_rows":841,"n_cols":31,"rows_kept":841,"cut":false,"hidden":true,"merged":[[3,0,3,7],[1,0,1,1],[0,0,0,1]]}
["Last updated on:",null,"2025-03-19"]
["Last updated by:",null,"Whitney Brougher and Jerry Song"]
["Tab Explanation:"]
["This section of the tool contains tables referenced in the calculations and mapping in the screening tool.  The Measure Table includes the full measure list (including all iterations of fuel type, initiative, measure, and measure life) and the associated assumed % summer.  Starting in 2019, the Measure table also includes information regarding dual baseline applicability and adjustments.  Dual Baseline only applies to the Existing Building Retrofit Initiative.  \"Add on\" measures are assumed to have a single baseline.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas and Dual HVAC"]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
["Fuel","Core Initiative","Measure","Short Name","Dual Baseline Applicable? (1 = Yes, 0 = No)","Effective Useful Life (EUL)","Out Year Factor (OYF)","% Summer","Dual Baseline Notes","Unique Name","Dual Baseline Applicable? (1 = Yes, 0 = No)","InDemand Electric Code","InDemand Gas Code","Type\nElx = 1, EE = 2, Wx = 3","SCC=0 MAC=1","$/Ton NEI","$/kWh NEI","$/therm NEI","Ton/kWh ","NTG","In-Service Rate","kWh Realization Rate","kW Summer Realization Rate","kW Winter Realization Rate","Non-Electric Realization Rate","Lifetime Adjustment Factor","Benefits Component","Value Component","Other Lookup Tables:"]
["Dual","Existing Building Retrofit","Building Shell","BSHL",0,5,1,0.67,"Add on single baseline",{"$f":"CONCATENATE(A7,B7,D7)","v":"DualExisting Building RetrofitBSHL"},{"$f":"E7","v":0},"BSHL","BSHL_Building",3,0,0,0.14899999999999999,0.32200000000000001]
["Dual","Existing Building Retrofit","Building Shell","BSHL",0,10,1,0.67,"Add on single baseline","DualExisting Building RetrofitBSHL",0,"BSHL","BSHL_Building",3,0,0,0.14899999999999999,0.32200000000000001]
["Dual","Existing Building Retrofit","Building Shell","BSHL",0,15,1,0.67,"Add on single baseline","DualExisting Building RetrofitBSHL",0,"BSHL","BSHL_Building",3,0,0,0.14899999999999999,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Core Initiative","Program ID"]
["Dual","Existing Building Retrofit","Building Shell","BSHL",0,20,1,0.67,"Add on single baseline","DualExisting Building RetrofitBSHL",0,"BSHL","BSHL_Building",3,0,0,0.14899999999999999,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Existing Building Retrofit",1]
["Dual","Existing Building Retrofit","Building Shell","BSHL",0,25,1,0.67,"Add on single baseline","DualExisting Building RetrofitBSHL",0,"BSHL","BSHL_Building",3,0,0,0.14899999999999999,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"New Buildings & Major Renovation",2]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,5,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"New & Replacement Equipment",3]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,6,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Small Business",4]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,7,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,8,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Electric PA List:"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,9,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"National Grid Electric - MA"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,10,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Eversource"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,11,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Unitil Electric"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,12,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Cape Light Compact"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,13,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"None/Default/Muni"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,14,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,15,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Gas PA List:"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,16,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Eversource Gas"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,17,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"National Grid Gas - MA"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,18,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Eversource Gas (former Columbia)"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,19,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Berkshire Gas"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,20,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Unitil Gas"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,21,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Liberty Gas"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,22,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"None"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,23,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,24,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"General Dual Baseline Assumptions"]
["Dual","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,25,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitCR",1,"CR","CR",2,0,0,0.113,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,"Remaining Useful Life Factor",null,0.33333000000000002]
["Dual","Existing Building Retrofit","HVAC Equipment and Systems","HVAC_equip",1,15,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitHVAC_equip",1,"HVAC","HVAC",2,0,0,0.14899999999999999,-3.6999999999999998E-2,null,null,null,null,null,null,null,null,null,null,"Discount Rate",null,0.2]
["Dual","Existing Building Retrofit","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualExisting Building RetrofitElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","Existing Building Retrofit","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualExisting Building RetrofitElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","Existing Building Retrofit","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelExisting Building RetrofitElec-HVAC",0,null,null,1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","Existing Building Retrofit","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelExisting Building RetrofitElec-HVAC",0,null,null,1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","Existing Building Retrofit","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasExisting Building RetrofitElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","Existing Building Retrofit","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasExisting Building RetrofitElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","New Buildings & Major Renovation","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","Existing Building Retrofit","EMS / controls, HVAC","HVAC_control",0,10,1,0.67,"Add on single baseline","DualExisting Building RetrofitHVAC_control",0,"EMSB","EMSB",2,0,0,0.23899999999999999,1.619]
["Dual","New Buildings & Major Renovation","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationElec-HVAC",0,null,null,1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationElec-HVAC",0,null,null,1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","Existing Building Retrofit","Building Shell","BSHL",0,5,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitBSHL",0,"BSHL",null,3,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Building Shell","BSHL",0,10,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitBSHL",0,"BSHL",null,3,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Building Shell","BSHL",0,15,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitBSHL",0,"BSHL",null,3,0,0,0.14899999999999999]
["Dual","Existing Building Retrofit","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0.33,"Add on single baseline","DualExisting Building RetrofitINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0.33,"Add on single baseline","DualExisting Building RetrofitINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0.33,"Add on single baseline","DualExisting Building RetrofitINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Food Service ","FOOD",0,10,1,0.33,"Add on single baseline","DualExisting Building RetrofitFOOD",0,"FOOD","FOOD_HTG",2,0,0,null,4.5789999999999997]
["Dual","Existing Building Retrofit","Food Service ","FOOD",0,15,1,0.33,"Add on single baseline","DualExisting Building RetrofitFOOD",0,"FOOD","FOOD_HTG",2,0,0,null,4.5789999999999997]
["Dual","Existing Building Retrofit","Heat recovery, HVAC","HR_HVAC",0,10,1,0.67,"Add on single baseline","DualExisting Building RetrofitHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Heat recovery, HVAC","HR_HVAC",0,15,1,0.67,"Add on single baseline","DualExisting Building RetrofitHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Heat recovery, HVAC","HR_HVAC",0,20,1,0.67,"Add on single baseline","DualExisting Building RetrofitHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0.33,"Add on single baseline","DualExisting Building RetrofitHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.8000000000000004E-2,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0.33,"Add on single baseline","DualExisting Building RetrofitHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.8000000000000004E-2,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0.33,"Add on single baseline","DualExisting Building RetrofitHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.8000000000000004E-2,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,1,1,0.67,"Add on single baseline","DualExisting Building RetrofitRCx_HVAC",0,"OM_HVAC","OM_RCX",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,2,1,0.67,"Add on single baseline","DualExisting Building RetrofitRCx_HVAC",0,"OM_HVAC","OM_RCX",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,3,1,0.67,"Add on single baseline","DualExisting Building RetrofitRCx_HVAC",0,"OM_HVAC","OM_RCX",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,4,1,0.67,"Add on single baseline","DualExisting Building RetrofitRCx_HVAC",0,"OM_HVAC","OM_RCX",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,5,1,0.67,"Add on single baseline","DualExisting Building RetrofitRCx_HVAC",0,"OM_HVAC","OM_RCX",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,1,1,0.33,"Add on single baseline","DualExisting Building RetrofitRCx_NHVAC",0,"OM","OM",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,2,1,0.33,"Add on single baseline","DualExisting Building RetrofitRCx_NHVAC",0,"OM","OM",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,3,1,0.33,"Add on single baseline","DualExisting Building RetrofitRCx_NHVAC",0,"OM","OM",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,4,1,0.33,"Add on single baseline","DualExisting Building RetrofitRCx_NHVAC",0,"OM","OM",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,5,1,0.33,"Add on single baseline","DualExisting Building RetrofitRCx_NHVAC",0,"OM","OM",2,0,0,0.26900000000000002,1.619]
["Dual","Existing Building Retrofit","Other","OTHR",1,5,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,6,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,7,0.9,0.5,"Dual Baseline with Default OYF",{"$f":"CONCATENATE(A71,B71,D71)","v":"DualExisting Building RetrofitOTHR"},{"$f":"E71","v":1},"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,8,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,9,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,10,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,11,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,12,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,15,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,14,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,15,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,16,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,17,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,18,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,19,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,20,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,21,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,22,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,23,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,24,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Other","OTHR",1,25,0.9,0.5,"Dual Baseline with Default OYF","DualExisting Building RetrofitOTHR",1,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","Existing Building Retrofit","Process Equipment","PROC_equip",1,15,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitPROC_equip",1,"PROC","PROC",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Process Equipment","PROC_equip",1,20,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitPROC_equip",1,"PROC","PROC",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Process Equipment","PROC_equip",1,5,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitPROC_equip",1,"PROC","PROC",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Process Equipment","PROC_equip",1,10,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitPROC_equip",1,"PROC","PROC",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Process Equipment","PROC_equip",1,15,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitPROC_equip",1,"PROC","PROC",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Process Equipment and Controls","PROC_syst",1,5,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitPROC_syst",1,"PROC","PROC",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Process Equipment and Controls","PROC_syst",1,10,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitPROC_syst",1,"PROC","PROC",2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Verified savings, HVAC","VSV_HVAC",1,10,0.9,0.67,"Dual Baseline with Default OYF","DualExisting Building RetrofitVSV_HVAC",1,"VSAV","VSAV",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Verified savings, HVAC","VSV_HVAC",1,15,0.9,0.67,"Dual Baseline with Default OYF","DualExisting Building RetrofitVSV_HVAC",1,"VSAV","VSAV",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Verified savings, non-HVAC","VSV_NHVAC",1,10,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitVSV_NHVAC",1,"VSAV","VSAV",2,0,0,6.5000000000000002E-2,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Verified savings, non-HVAC","VSV_NHVAC",1,15,0.9,0.33,"Dual Baseline with Default OYF","DualExisting Building RetrofitVSV_NHVAC",1,"VSAV","VSAV",2,0,0,6.5000000000000002E-2,-4.4999999999999998E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Building Shell","BSHL",0,20,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitBSHL",0,"BSHL",null,3,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Building Shell","BSHL",0,25,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitBSHL",0,"BSHL",null,3,0,0,0.14899999999999999]
["Gas","Existing Building Retrofit","Building Shell","BSHL",0,5,1,0,"Add on single baseline","GasExisting Building RetrofitBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Building Shell","BSHL",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Building Shell","BSHL",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Electric or Delivered Fuel","Existing Building Retrofit","Chillers","CHIL",1,23,0.9,0.67,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCHIL",1,"CHIL",null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Combined Heat & Power","CHP",0,5,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitCHP",0,"CHP",null,2,1,0,3.0000000000000001E-3]
["Electric or Delivered Fuel","Existing Building Retrofit","Combined Heat & Power","CHP",0,10,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitCHP",0,"CHP",null,2,1,0,3.0000000000000001E-3]
["Electric or Delivered Fuel","Existing Building Retrofit","Combined Heat & Power","CHP",0,15,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitCHP",0,"CHP",null,2,1,0,3.0000000000000001E-3]
["Electric or Delivered Fuel","Existing Building Retrofit","Combined Heat & Power","CHP",0,20,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitCHP",0,"CHP",null,2,1,0,3.0000000000000001E-3]
["Electric or Delivered Fuel","Existing Building Retrofit","Combined Heat & Power","CHP",0,25,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitCHP",0,"CHP",null,2,1,0,3.0000000000000001E-3]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,5,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,6,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,7,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,8,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,9,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,10,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,11,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,12,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,13,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,14,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,15,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,16,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,17,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,18,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,19,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,20,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,21,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,22,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,23,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,24,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,25,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCR",1,"CR",null,2,0,0,0.113]
["Electric or Delivered Fuel","Existing Building Retrofit","Compressed Air Equipment (Compressors, Dryers, ZL drains)","CAIR",1,15,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitCAIR",1,"CAIR",null,2,0,0,6.0000000000000001E-3]
["Electric or Delivered Fuel","Existing Building Retrofit","HVAC Equipment and Systems","HVAC_equip",1,15,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitHVAC_equip",1,"HVAC",null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Cooling Equipment","HVAC_cool",1,15,0.9,0.67,"Dual Baseline with Default OYF",{"$f":"CONCATENATE(A135,B135,D135)","v":"Electric or Delivered FuelExisting Building RetrofitHVAC_cool"},{"$f":"E135","v":1},"HVAC",null,2,0,0,0.14899999999999999]
["Gas","New Buildings & Major Renovation","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1,0.4,0.6]
["Gas","New Buildings & Major Renovation","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1,0.4,0.6]
["Dual","Small Business","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualSmall BusinessElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Dual","Small Business","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualSmall BusinessElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Electric or Delivered Fuel","Small Business","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelSmall BusinessElec-HVAC",0,null,null,1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Electric or Delivered Fuel","Small Business","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelSmall BusinessElec-HVAC",0,null,null,1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Gas","Small Business","Electrification, HVAC","Elec-HVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasSmall BusinessElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Electric or Delivered Fuel","Existing Building Retrofit","EMS / controls, HVAC","HVAC_control",0,10,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitHVAC_control",0,"EMSB",null,2,0,0,0.23899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Food Service ","FOOD",0,12,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitFOOD",0,"FOOD",null,2,0,0]
["Gas","Small Business","Electrification, HVAC","Elec-HVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasSmall BusinessElec-HVAC",0,null,"HVAC_Elec_G",1,0,{"$f":"'HVAC HP Tables'!$E$9","v":183.56},0,0,{"$f":"'HVAC HP Tables'!$F$9","v":5.1759834368530024E-4},0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Dual","Existing Building Retrofit","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","Existing Building Retrofit","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","Existing Building Retrofit","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelExisting Building RetrofitElec-NonHVAC",0,null,null,1,0,0,9.8000000000000004E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","Existing Building Retrofit","High Efficiency Motor","MOTR",1,20,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitMOTR",1,"MOTR",null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Lighting - Exterior","LGHT_ex_light",1,15,0.14000000000000001,0.33,"Dual Baseline with Exterior Lighting specific OYF","Electric or Delivered FuelExisting Building RetrofitLGHT_ex_light",1,"LED_OUT",null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Lighting - Exterior Controls","LGHT_ex_control",1,9,0.85,0.33,"Dual Baseline with Lighting Controls specific OYF","Electric or Delivered FuelExisting Building RetrofitLGHT_ex_control",1,"LED_OUT",null,2,0,0,0.13]
["Electric or Delivered Fuel","Existing Building Retrofit","Lighting - Exterior with Controls","LGHT_ex_syst",1,15,0.14000000000000001,0.33,"Dual Baseline with Exterior Lighting specific OYF","Electric or Delivered FuelExisting Building RetrofitLGHT_ex_syst",1,"LED_OUT",null,2,0,0,0.13]
["Electric or Delivered Fuel","Existing Building Retrofit","Lighting - Interior","LGHT_in_light",1,15,0.26569999999999999,0.33,"Dual Baseline with Interior Lighting specific OYF","Electric or Delivered FuelExisting Building RetrofitLGHT_in_light",1,"LED_IN",null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Lighting - Interior Controls","LGHT_in_control",1,9,0.85,0.33,"Dual Baseline with Lighting Controls specific OYF","Electric or Delivered FuelExisting Building RetrofitLGHT_in_control",1,"LED_IN",null,2,0,0,0.13]
["Electric or Delivered Fuel","Existing Building Retrofit","Lighting - Interior with Controls","LGHT_in_syst",1,15,0.26569999999999999,0.33,"Dual Baseline with Interior Lighting specific OYF","Electric or Delivered FuelExisting Building RetrofitLGHT_in_syst",1,"LED_IN",null,2,0,0,0.13]
["Electric or Delivered Fuel","Existing Building Retrofit","Lighting - Indoor Agriculture","LGHT_in_syst",1,15,0.26569999999999999,0.33,"Dual Baseline with Interior Lighting specific OYF","Electric or Delivered FuelExisting Building RetrofitLGHT_in_syst",1,"LED_IN",null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","O&M (leak repair, filter retrofit), CAIR","CAIR_OM",0,2,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitCAIR_OM",0,"OM_CAIR",null,2,0,0,0.26900000000000002]
["Electric or Delivered Fuel","Existing Building Retrofit","O&M (leak repair, filter retrofit), CAIR","CAIR_OM",0,5,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitCAIR_OM",0,"OM_CAIR",null,2,0,0,0.26900000000000002]
["Electric or Delivered Fuel","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,2,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitRCx_HVAC",0,"OM_HVAC",null,2,0,0,0.26900000000000002]
["Electric or Delivered Fuel","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,5,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitRCx_HVAC",0,"OM_HVAC",null,2,0,0,0.26900000000000002]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,5,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,6,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,7,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,8,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,9,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,10,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,11,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,12,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,15,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,14,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,15,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,16,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,17,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,18,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,19,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,20,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,21,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,22,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,23,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,24,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Other","OTHR",1,25,0.9,0.5,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitOTHR",1,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Pipe Insulation","INSL_PIPE",1,15,0.9,0.56999999999999995,"Add on dual baseline","Electric or Delivered FuelExisting Building RetrofitINSL_PIPE",1,"HVAC",null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Process Equipment","PROC_equip",1,15,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitPROC_equip",1,"PROC",null,2,0,0,9.8000000000000004E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Process Equipment and Controls","PROC_syst",1,5,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitPROC_syst",1,"PROC",null,2,0,0,9.8000000000000004E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Process Equipment and Controls","PROC_syst",1,10,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitPROC_syst",1,"PROC",null,2,0,0,9.8000000000000004E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Refrigeration, Commercial","REFG_C",1,15,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitREFG_C",1,"REFG",null,2,0,0,7.6999999999999999E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Refrigeration, Industrial","REFG_I",1,20,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitREFG_I",1,"REFG",null,2,0,0,7.6999999999999999E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Transformer Replacement","TRNS",1,20,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitTRNS",1,"TRNS",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Transformer Replacement","TRNS",1,25,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitTRNS",1,"TRNS",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Transformer Replacement","TRNS",1,30,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitTRNS",1,"TRNS",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Verified savings, HVAC","VSV_HVAC",1,10,0.9,0.67,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitVSV_HVAC",1,"VSAV",null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Verified savings, HVAC","VSV_HVAC",1,15,0.9,0.67,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitVSV_HVAC",1,"VSAV",null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Existing Building Retrofit","Verified savings, non-HVAC","VSV_NHVAC",1,10,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitVSV_NHVAC",1,"VSAV",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Verified savings, non-HVAC","VSV_NHVAC",1,15,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitVSV_NHVAC",1,"VSAV",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","VFD on HVAC Equipment","HVAC_VFD",0,15,1,0.67,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitHVAC_VFD",0,"VSDH",null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","VFD on non-HVAC Equipment","MOTR_VFD",0,15,1,0.33,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitMOTR_VFD",0,"VSDO",null,2,0,0,1.7999999999999999E-2]
["Gas","Existing Building Retrofit","Boiler, HVAC - Approved Exception","BLR_HVAC",1,5,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_HVAC",1,null,"BOILC_S",2,1,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, HVAC - Approved Exception","BLR_HVAC",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_HVAC",1,null,"BOILC_S",2,1,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, HVAC - Approved Exception","BLR_HVAC",1,15,0.9,0,"Dual Baseline with Default OYF",{"$f":"CONCATENATE(A199,B199,D199)","v":"GasExisting Building RetrofitBLR_HVAC"},{"$f":"E199","v":1},null,"BOILC_S",2,1,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, HVAC - Approved Exception","BLR_HVAC",1,20,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_HVAC",1,null,"BOILC_S",2,1,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, HVAC - Approved Exception","BLR_HVAC",1,25,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_HVAC",1,null,"BOILC_S",2,1,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, non-HVAC","BLR_NHVAC",1,5,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_NHVAC",1,null,"BOILC_Y",2,1,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, non-HVAC","BLR_NHVAC",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_NHVAC",1,null,"BOILC_Y",2,1,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, non-HVAC","BLR_NHVAC",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_NHVAC",1,null,"BOILC_Y",2,1,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, non-HVAC","BLR_NHVAC",1,20,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_NHVAC",1,null,"BOILC_Y",2,1,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Boiler, non-HVAC","BLR_NHVAC",1,25,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitBLR_NHVAC",1,null,"BOILC_Y",2,1,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Building Shell","BSHL",0,20,1,0,"Add on single baseline","GasExisting Building RetrofitBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Building Shell","BSHL",0,25,1,0,"Add on single baseline","GasExisting Building RetrofitBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Building Shell","BSHL",0,5,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationBSHL",0,"BSHL","BSHL_Building",3,0,0,0.13300000000000001,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Building Shell","BSHL",0,10,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationBSHL",0,"BSHL","BSHL_Building",3,0,0,0.13300000000000001,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Building Shell","BSHL",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationBSHL",0,"BSHL","BSHL_Building",3,0,0,0.13300000000000001,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,5,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,6,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,7,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,8,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,9,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,11,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,12,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,13,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,14,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,16,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,17,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,18,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,19,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,20,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,21,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,22,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,23,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,24,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Gas","Existing Building Retrofit","Comprehensive Retrofit ","CR",1,25,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitCR",1,null,"CR",2,0,0,null,0.32200000000000001]
["Electric or Delivered Fuel","Existing Building Retrofit","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelExisting Building RetrofitElec-NonHVAC",0,null,null,1,0,0,9.8000000000000004E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","Existing Building Retrofit","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","Existing Building Retrofit","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","New Buildings & Major Renovation","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,0.104,null,null,0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","New Buildings & Major Renovation","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,0.104,null,null,0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationElec-NonHVAC",0,null,null,1,0,0,0.104,null,null,0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationElec-NonHVAC",0,null,null,1,0,0,0.104,null,null,0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","Existing Building Retrofit","EMS / controls, HVAC","HVAC_control",0,5,1,0,"Add on single baseline","GasExisting Building RetrofitHVAC_control",0,null,"EMSB",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","EMS / controls, HVAC","HVAC_control",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitHVAC_control",0,null,"EMSB",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","EMS / controls, HVAC","HVAC_control",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitHVAC_control",0,null,"EMSB",2,0,0,null,1.619]
["Gas","New Buildings & Major Renovation","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,0.104,null,null,0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","New Buildings & Major Renovation","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,0.104,null,null,0.7,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","Small Business","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualSmall BusinessElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Dual","New Buildings & Major Renovation","Building Shell","BSHL",0,20,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationBSHL",0,"BSHL","BSHL_Building",3,0,0,0.13300000000000001,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Building Shell","BSHL",0,25,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationBSHL",0,"BSHL","BSHL_Building",3,0,0,0.13300000000000001,0.32200000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Building Shell","BSHL",0,5,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationBSHL",0,"BSHL",null,3,0,0,0.13300000000000001]
["Gas","Existing Building Retrofit","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,0.622]
["Gas","Existing Building Retrofit","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,0.622]
["Gas","Existing Building Retrofit","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0,"Add on single baseline","GasExisting Building RetrofitINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,0.622]
["Gas","Existing Building Retrofit","Food Service ","FOOD",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitFOOD",0,null,"FOOD_HTG",2,0,0,null,4.5789999999999997]
["Gas","Existing Building Retrofit","Food Service ","FOOD",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitFOOD",0,null,"FOOD_HTG",2,0,0,null,4.5789999999999997]
["Gas","Existing Building Retrofit","Furnace, HVAC - Approved Exception","FRNC_HVAC",1,18,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitFRNC_HVAC",1,null,"FURN_S",2,1,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Furnace, non-HVAC","FRNC_NHVAC",1,18,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitFRNC_NHVAC",1,null,"FURN_Y",2,1,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Heat recovery, HVAC","HR_HVAC",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitHR_HVAC",0,null,"HTREC_S",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Heat recovery, HVAC","HR_HVAC",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitHR_HVAC",0,null,"HTREC_S",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Heat recovery, HVAC","HR_HVAC",0,20,1,0,"Add on single baseline","GasExisting Building RetrofitHR_HVAC",0,null,"HTREC_S",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0,"Add on single baseline","GasExisting Building RetrofitHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,1,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_HVAC",0,null,"OM_RCX",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,2,1,0,"Add on single baseline",{"$f":"CONCATENATE(A263,B263,D263)","v":"GasExisting Building RetrofitRCx_HVAC"},{"$f":"E263","v":0},null,"OM_RCX",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,3,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_HVAC",0,null,"OM_RCX",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,4,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_HVAC",0,null,"OM_RCX",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,5,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_HVAC",0,null,"OM_RCX",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,1,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_NHVAC",0,null,"OM",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,2,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_NHVAC",0,null,"OM",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,3,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_NHVAC",0,null,"OM",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,4,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_NHVAC",0,null,"OM",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,5,1,0,"Add on single baseline","GasExisting Building RetrofitRCx_NHVAC",0,null,"OM",2,0,0,null,1.619]
["Gas","Existing Building Retrofit","Other, HVAC","OTHR",1,5,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, HVAC","OTHR",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, HVAC","OTHR",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, HVAC","OTHR",1,20,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, HVAC","OTHR",1,25,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, non-HVAC","OTHR",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, non-HVAC","OTHR",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, non-HVAC","OTHR",1,20,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Other, non-HVAC","OTHR",1,25,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitOTHR",1,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","Existing Building Retrofit","Pipe Insulation","INSL_PIPE",1,15,0.9,0,"Add on dual baseline","GasExisting Building RetrofitINSL_PIPE",1,null,"INSL_PIPE",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Process Equipment","PROC_equip",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitPROC_equip",1,null,"PROC",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Process Equipment","PROC_equip",1,20,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitPROC_equip",1,null,"PROC",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Process Equipment and Controls","PROC_syst",1,5,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitPROC_syst",1,null,"PROC",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Process Equipment and Controls","PROC_syst",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitPROC_syst",1,null,"PROC",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Steam trap, HVAC ","STRP_HVAC",0,3,1,0,"Add on single baseline","GasExisting Building RetrofitSTRP_HVAC",0,null,"ST-TRAP",2,0,0,null,0.35]
["Gas","Existing Building Retrofit","Steam trap, non-HVAC","STRP_NHVAC",0,3,1,0,"Add on single baseline","GasExisting Building RetrofitSTRP_NHVAC",0,null,"ST-TRAP",2,0,0,null,0.35]
["Gas","Existing Building Retrofit","Verified savings, HVAC","VSV_HVAC",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitVSV_HVAC",1,null,"VSAV",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Verified savings, HVAC","VSV_HVAC",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitVSV_HVAC",1,null,"VSAV",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Verified savings, non-HVAC","VSV_NHVAC",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitVSV_NHVAC",1,null,"VSAV",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Verified savings, non-HVAC","VSV_NHVAC",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitVSV_NHVAC",1,null,"VSAV",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Water heating, DHW","WH_DHW",1,5,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitWH_DHW",1,null,"DHW_HTG",2,1,0,null,0.35]
["Gas","Existing Building Retrofit","Water heating, DHW","WH_DHW",1,10,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitWH_DHW",1,null,"DHW_HTG",2,1,0,null,0.35]
["Gas","Existing Building Retrofit","Water heating, DHW","WH_DHW",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitWH_DHW",1,null,"DHW_HTG",2,1,0,null,0.35]
["Gas","Existing Building Retrofit","Water heating, DHW","WH_DHW",1,15,0.9,0,"Dual Baseline with Default OYF","GasExisting Building RetrofitWH_DHW",1,null,"DHW_HTG",2,1,0,null,0.35]
["Dual","New & Replacement Equipment","HVAC Equipment and Systems","HVAC_equip",0,15,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHVAC_equip",0,"HVAC","HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","EMS / controls, HVAC","HVAC_control",0,10,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHVAC_control",0,"EMSB","EMSB",2,0,0,0.13300000000000001,1.619]
["Dual","New & Replacement Equipment","EMS / controls, HVAC","HVAC_control",0,15,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHVAC_control",0,"EMSB","EMSB",2,0,0,0.13300000000000001,1.619]
["Dual","Small Business","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualSmall BusinessElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Electric or Delivered Fuel","Small Business","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelSmall BusinessElec-NonHVAC",0,null,null,1,0,0,9.8000000000000004E-2,null,null,0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Electric or Delivered Fuel","Small Business","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","Electric or Delivered FuelSmall BusinessElec-NonHVAC",0,null,null,1,0,0,9.8000000000000004E-2,null,null,0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Building Shell","BSHL",0,10,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationBSHL",0,"BSHL",null,3,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Building Shell","BSHL",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationBSHL",0,"BSHL",null,3,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Building Shell","BSHL",0,20,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationBSHL",0,"BSHL",null,3,0,0,0.13300000000000001]
["Dual","New & Replacement Equipment","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Food Service ","FOOD",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentFOOD",0,"FOOD","FOOD_HTG",2,0,0,null,4.5789999999999997]
["Dual","New & Replacement Equipment","Food Service ","FOOD",0,12,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentFOOD",0,"FOOD","FOOD_HTG",2,0,0,null,4.5789999999999997]
["Dual","New & Replacement Equipment","Food Service ","FOOD",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentFOOD",0,"FOOD","FOOD_HTG",2,0,0,null,4.5789999999999997]
["Dual","New & Replacement Equipment","Heat recovery, HVAC","HR_HVAC",0,10,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Heat recovery, HVAC","HR_HVAC",0,15,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Heat recovery, HVAC","HR_HVAC",0,20,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.0999999999999998E-2,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.0999999999999998E-2,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.0999999999999998E-2,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Other","OTHR",0,5,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,6,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,7,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,8,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,9,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,10,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,11,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,12,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,14,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment",{"$f":"CONCATENATE(A327,B327,D327)","v":"DualNew & Replacement EquipmentOTHR"},{"$f":"E327","v":0},"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,16,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,17,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,18,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,19,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,20,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,21,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,22,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,23,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,24,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Other","OTHR",0,25,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New & Replacement Equipment","Process Equipment","PROC_equip",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentPROC_equip",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Process Equipment","PROC_equip",0,20,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentPROC_equip",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Process Equipment","PROC_equip",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentPROC_equip",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,5,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentPROC_syst",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentPROC_syst",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,5,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentPROC_syst",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentPROC_syst",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Chillers","CHIL",0,23,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentCHIL",0,"CHIL",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","Combined Heat & Power","CHP",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentCHP",0,"CHP",null,2,1,0,-1.2999999999999999E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Combined Heat & Power","CHP",0,20,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentCHP",0,"CHP",null,2,1,0,-1.2999999999999999E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Combined Heat & Power","CHP",0,25,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentCHP",0,"CHP",null,2,1,0,-1.2999999999999999E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Compressed Air Equipment and Systems","CAIR",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentCAIR",0,"CAIR",null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","HVAC Equipment and Systems","HVAC_equip",0,15,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentHVAC_equip",0,"HVAC",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","Cooling Equipment","HVAC_cool",0,15,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentHVAC_cool",0,"HVAC",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","EMS / controls, HVAC","HVAC_control",0,10,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentHVAC_control",0,"EMSB",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","EMS / controls, HVAC","HVAC_control",0,15,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentHVAC_control",0,"EMSB",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","Food Service ","FOOD",0,12,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentFOOD",0,"FOOD",null,2,0,0]
["Gas","Small Business","Electrification, Non-HVAC","Elec-NonHVAC",0,25,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasSmall BusinessElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Gas","Small Business","Electrification, Non-HVAC","Elec-NonHVAC",0,17,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasSmall BusinessElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,9.8000000000000004E-2,null,null,0.7,1,0.79600000000000004,1,1,0.79600000000000004,1]
["Dual","Existing Building Retrofit","Electrification, Water Heating","Elec-NonHVAC",0,5,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,6.5000000000000002E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","Existing Building Retrofit","Electrification, Water Heating","Elec-NonHVAC",0,10,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,6.5000000000000002E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","New & Replacement Equipment","Lighting - Exterior","LGHT_ex_light",1,15,0.14000000000000001,0.33,"Dual Baseline with Exterior Lighting specific OYF","Electric or Delivered FuelNew & Replacement EquipmentLGHT_ex_light",1,"LED_OUT",null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Lighting - Exterior Controls","LGHT_ex_control",1,10,0.85,0.33,"Dual Baseline with Lighting Controls specific OYF","Electric or Delivered FuelNew & Replacement EquipmentLGHT_ex_control",1,"LED_OUT",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","Lighting - Exterior with Controls","LGHT_ex_syst",1,15,0.14000000000000001,0.33,"Dual Baseline with Exterior Lighting specific OYF","Electric or Delivered FuelNew & Replacement EquipmentLGHT_ex_syst",1,"LED_OUT",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","Lighting - Interior","LGHT_in_light",1,15,0.26569999999999999,0.33,"Dual Baseline with Interior Lighting specific OYF","Electric or Delivered FuelNew & Replacement EquipmentLGHT_in_light",1,"LED_IN",null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Lighting - Interior Controls","LGHT_in_control",1,10,0.85,0.33,"Dual Baseline with Lighting Controls specific OYF","Electric or Delivered FuelNew & Replacement EquipmentLGHT_in_control",1,"LED_IN",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","Lighting - Interior with Controls","LGHT_in_syst",1,15,0.26569999999999999,0.33,"Dual Baseline with Interior Lighting specific OYF","Electric or Delivered FuelNew & Replacement EquipmentLGHT_in_syst",1,"LED_IN",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,5,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,6,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,7,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,8,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,9,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,10,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,11,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,12,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,14,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,16,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,17,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,18,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,19,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,20,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,21,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,22,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,23,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,24,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Other","OTHR",0,25,1,0.5,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Pipe Insulation","INSL_PIPE",0,15,1,0.56999999999999995,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentINSL_PIPE",0,"HVAC",null,2,0,0,0.113]
["Electric or Delivered Fuel","New & Replacement Equipment","Process Equipment","PROC_equip",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentPROC_equip",0,"PROC",null,2,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,5,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentPROC_syst",0,"PROC",null,2,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentPROC_syst",0,"PROC",null,2,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Refrigeration, Commercial","REFG_C",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentREFG_C",0,"REFG",null,2,0,0,7.0000000000000007E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Refrigeration, Industrial","REFG_I",0,20,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment",{"$f":"CONCATENATE(A391,B391,D391)","v":"Electric or Delivered FuelNew & Replacement EquipmentREFG_I"},{"$f":"E391","v":0},"REFG",null,2,0,0,7.0000000000000007E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","VFD on HVAC Equipment","HVAC_VFD",0,15,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentHVAC_VFD",0,"VSDH",null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","VFD on non-HVAC Equipment","MOTR_VFD",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentMOTR_VFD",0,"VSDO",null,2,0,0,1.7999999999999999E-2]
["Gas","New & Replacement Equipment","Boiler, HVAC","BLR_HVAC",0,5,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Boiler, HVAC","BLR_HVAC",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Boiler, HVAC","BLR_HVAC",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Boiler, HVAC","BLR_HVAC",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Boiler, HVAC","BLR_HVAC",0,25,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Boiler, non-HVAC","BLR_NHVAC",0,5,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Boiler, non-HVAC","BLR_NHVAC",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Boiler, non-HVAC","BLR_NHVAC",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Boiler, non-HVAC","BLR_NHVAC",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Boiler, non-HVAC","BLR_NHVAC",0,25,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","EMS / controls, HVAC","HVAC_control",0,5,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHVAC_control",0,null,"EMSB",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","EMS / controls, HVAC","HVAC_control",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHVAC_control",0,null,"EMSB",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","EMS / controls, HVAC","HVAC_control",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHVAC_control",0,null,"EMSB",2,0,0,null,-4.4999999999999998E-2]
["Dual","Existing Building Retrofit","Electrification, Water Heating","Elec-NonHVAC",0,15,1,0.56999999999999995,"Not applying Dual Baseline to electrification","DualExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,6.5000000000000002E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","Existing Building Retrofit","Electrification, Water Heating","Elec-HVAC",0,5,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasExisting Building RetrofitElec-HVAC",0,null,"HVAC_Elec_G",1,0,0,6.5000000000000002E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Gas","Existing Building Retrofit","Electrification, Water Heating","Elec-NonHVAC",0,10,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,6.5000000000000002E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Building Shell","BSHL",0,25,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationBSHL",0,"BSHL",null,3,0,0,0.13300000000000001]
["Gas","New Buildings & Major Renovation","Building Shell","BSHL",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Building Shell","BSHL",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Gas","New & Replacement Equipment","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Food Service ","FOOD",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentFOOD",0,null,"FOOD_HTG",2,0,0,null,4.5789999999999997]
["Gas","New & Replacement Equipment","Food Service ","FOOD",0,12,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentFOOD",0,null,"FOOD_HTG",2,0,0,null,4.5789999999999997]
["Gas","New & Replacement Equipment","Food Service ","FOOD",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentFOOD",0,null,"FOOD_HTG",2,0,0,null,4.5789999999999997]
["Gas","New & Replacement Equipment","Furnace, HVAC - Approved Exception","FRNC_HVAC",0,18,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentFRNC_HVAC",0,null,"FURN_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Furnace, non-HVAC","FRNC_NHVAC",0,18,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentFRNC_NHVAC",0,null,"FURN_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Heat recovery, HVAC","HR_HVAC",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHR_HVAC",0,null,"HTREC_S",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Heat recovery, HVAC","HR_HVAC",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHR_HVAC",0,null,"HTREC_S",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Heat recovery, HVAC","HR_HVAC",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHR_HVAC",0,null,"HTREC_S",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Other, HVAC","OTHR",0,5,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, HVAC","OTHR",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, HVAC","OTHR",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, HVAC","OTHR",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, HVAC","OTHR",0,25,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, non-HVAC","OTHR",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, non-HVAC","OTHR",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, non-HVAC","OTHR",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Other, non-HVAC","OTHR",0,25,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New & Replacement Equipment","Pipe Insulation","INSL_PIPE",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentINSL_PIPE",0,null,"INSL_PIPE",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Process Equipment","PROC_equip",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentPROC_equip",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Process Equipment","PROC_equip",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentPROC_equip",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,5,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentPROC_syst",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Process Equipment and Controls","PROC_syst",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentPROC_syst",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Water heating, DHW","WH_DHW",0,5,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Gas","New & Replacement Equipment","Water heating, DHW","WH_DHW",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Gas","New & Replacement Equipment","Water heating, DHW","WH_DHW",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Gas","New & Replacement Equipment","Water heating, DHW","WH_DHW",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Gas","New Buildings & Major Renovation","Building Shell","BSHL",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Building Shell","BSHL",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Building Shell","BSHL",0,25,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBSHL",0,null,"BSHL_Building",3,0,0,null,0.32200000000000001]
["Dual","Existing Building Retrofit","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0.67,"Add on single baseline","DualExisting Building RetrofitINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Existing Building Retrofit","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0.67,"Add on single baseline","DualExisting Building RetrofitINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","New Buildings & Major Renovation","HVAC Equipment and Systems","HVAC_equip",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHVAC_equip",0,"HVAC","HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","Electrification, Water Heating","Elec-NonHVAC",0,15,1,0.56999999999999995,"Not applying Dual Baseline to electrification","GasExisting Building RetrofitElec-NonHVAC",0,null,"PROC_Elec_G",1,0,0,6.5000000000000002E-2,null,null,1.1000000000000001,1,0.8,1,1,0.8,1,0.4,0.6]
["Dual","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0.33,"Add on single baseline","DualExisting Building RetrofitEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,1.619]
["Dual","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0.33,"Add on single baseline","DualExisting Building RetrofitEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,1.619]
["Dual","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,15,1,0.33,"Add on single baseline","DualExisting Building RetrofitEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,1.619]
["Dual","New Buildings & Major Renovation","EMS / controls, HVAC","HVAC_control",0,10,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations",{"$f":"CONCATENATE(A455,B455,D455)","v":"DualNew Buildings & Major RenovationHVAC_control"},{"$f":"E455","v":0},"EMSB","EMSB",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","EMS / controls, HVAC","HVAC_control",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHVAC_control",0,"EMSB","EMSB",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0.5,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitEMS_NHVAC",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0.5,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitEMS_NHVAC",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,15,1,0.5,"Add on single baseline","Electric or Delivered FuelExisting Building RetrofitEMS_NHVAC",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Dual","Existing Building Retrofit","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0.67,"Add on single baseline","DualExisting Building RetrofitINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-3.6999999999999998E-2]
["Gas","Existing Building Retrofit","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-3.6999999999999998E-2]
["Dual","New Buildings & Major Renovation","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationINSL_NHVAC",0,"PROC","INSL_PIPE",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Food Service ","FOOD",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationFOOD",0,"FOOD","FOOD_HTG",2,0,0,null,4.5789999999999997]
["Dual","New Buildings & Major Renovation","Food Service ","FOOD",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationFOOD",0,"FOOD","FOOD_HTG",2,0,0,null,4.5789999999999997]
["Dual","New Buildings & Major Renovation","Heat recovery, HVAC","HR_HVAC",0,10,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Heat recovery, HVAC","HR_HVAC",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Heat recovery, HVAC","HR_HVAC",0,20,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHR_HVAC",0,"HVAC","HTREC_S",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.0999999999999998E-2,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.0999999999999998E-2,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationHR_NHVAC",0,"PROC","HTREC_Y",2,0,0,9.0999999999999998E-2,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,5,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,6,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,7,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,8,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,9,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,10,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,11,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,12,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,13,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,14,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,16,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,17,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,18,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,19,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,20,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,21,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,22,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,23,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,24,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Integrated Design Project","ID",0,25,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationID",0,"CD","CD",2,0,0,0.104,0.32200000000000001]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,5,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,6,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,7,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,8,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,9,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,10,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,11,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,12,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,14,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,16,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,17,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,18,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,19,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,20,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,21,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,22,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,23,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,24,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Other","OTHR",0,25,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationOTHR",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,0.60699999999999998]
["Dual","New Buildings & Major Renovation","Process Equipment","PROC_equip",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationPROC_equip",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Process Equipment","PROC_equip",0,20,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationPROC_equip",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Process Equipment","PROC_equip",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationPROC_equip",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,5,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations",{"$f":"CONCATENATE(A519,B519,D519)","v":"DualNew Buildings & Major RenovationPROC_syst"},{"$f":"E519","v":0},"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationPROC_syst",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,5,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationPROC_syst",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationPROC_syst",0,"PROC","PROC",2,0,0,9.0999999999999998E-2,-5.0999999999999997E-2]
["Gas","Existing Building Retrofit","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0,"Add on single baseline","GasExisting Building RetrofitINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-3.6999999999999998E-2]
["Dual","New & Replacement Equipment","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-4.4999999999999998E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Chillers","CHIL",0,23,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationCHIL",0,"CHIL",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Combined Heat & Power","CHP",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationCHP",0,"CHP",null,2,1,0,-1.2999999999999999E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Combined Heat & Power","CHP",0,20,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationCHP",0,"CHP",null,2,1,0,-1.2999999999999999E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Combined Heat & Power","CHP",0,25,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationCHP",0,"CHP",null,2,1,0,-1.2999999999999999E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Compressed Air Equipment and Systems","CAIR",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationCAIR",0,"CAIR",null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","HVAC Equipment and Systems","HVAC_equip",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationHVAC_equip",0,"HVAC",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Cooling Equipment","HVAC_cool",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationHVAC_cool",0,"HVAC",null,2,0,0,0.13300000000000001]
["Gas","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0,"Add on single baseline","GasExisting Building RetrofitEMS_NHVAC",0,null,"OTHR",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0,"Add on single baseline","GasExisting Building RetrofitEMS_NHVAC",0,null,"OTHR",2,0,0,null,-4.4999999999999998E-2]
["Gas","Existing Building Retrofit","EMS / controls, non-HVAC","EMS_NHVAC",0,15,1,0,"Add on single baseline","GasExisting Building RetrofitEMS_NHVAC",0,null,"OTHR",2,0,0,null,-4.4999999999999998E-2]
["Dual","New & Replacement Equipment","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,-5.0999999999999997E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","EMS / controls, HVAC","HVAC_control",0,10,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationHVAC_control",0,"EMSB",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","EMS / controls, HVAC","HVAC_control",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationHVAC_control",0,"EMSB",null,2,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Food Service ","FOOD",0,12,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationFOOD",0,"FOOD",null,2,0,0]
["Dual","New & Replacement Equipment","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,-5.0999999999999997E-2]
["Dual","New & Replacement Equipment","EMS / controls, non-HVAC","EMS_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","DualNew & Replacement EquipmentEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentEMS_NHVAC",0,null,"OTHR",2,0,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentEMS_NHVAC",0,null,"OTHR",2,0,0,null,-5.0999999999999997E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,5,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,6,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,7,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,8,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,9,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,10,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,11,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,12,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,13,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,14,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,16,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,17,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,18,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,19,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,20,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,21,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,22,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,23,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,24,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Integrated Design Project","ID",0,25,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationID",0,"CD",null,2,0,0,0.104]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Lighting - Exterior","LGHT_ex_light",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationLGHT_ex_light",0,"LED_OUT",null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Lighting - Exterior Controls","LGHT_ex_control",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationLGHT_ex_control",0,"LED_OUT",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Lighting - Exterior with Controls","LGHT_ex_syst",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationLGHT_ex_syst",0,"LED_OUT",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Lighting - Interior","LGHT_in_light",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationLGHT_in_light",0,"LED_IN",null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Lighting - Interior Controls","LGHT_in_control",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationLGHT_in_control",0,"LED_IN",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Lighting - Interior with Controls","LGHT_in_syst",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationLGHT_in_syst",0,"LED_IN",null,2,0,0,0.11600000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,5,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,6,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,7,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,8,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,9,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,10,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,11,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,12,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,14,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,15,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations",{"$f":"CONCATENATE(A583,B583,D583)","v":"Electric or Delivered FuelNew Buildings & Major RenovationOTHR"},{"$f":"E583","v":0},"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,16,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,17,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,18,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,19,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,20,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,21,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,22,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,23,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,24,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Other","OTHR",0,25,1,0.5,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationOTHR",0,"OTHR",null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Pipe Insulation","INSL_PIPE",0,15,1,0.56999999999999995,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationINSL_PIPE",0,"HVAC",null,2,0,0,0.113]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Process Equipment","PROC_equip",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationPROC_equip",0,"PROC",null,2,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,5,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationPROC_syst",0,"PROC",null,2,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationPROC_syst",0,"PROC",null,2,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Refrigeration, Commercial","REFG_C",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationREFG_C",0,"REFG",null,2,0,0,7.0000000000000007E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Refrigeration, Industrial","REFG_I",0,20,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationREFG_I",0,"REFG",null,2,0,0,7.0000000000000007E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","VFD on HVAC Equipment","HVAC_VFD",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationHVAC_VFD",0,"VSDH",null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","VFD on non-HVAC Equipment","MOTR_VFD",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationMOTR_VFD",0,"VSDO",null,2,0,0,1.7999999999999999E-2]
["Gas","New Buildings & Major Renovation","Boiler, HVAC - Approved Exception","BLR_HVAC",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Boiler, HVAC - Approved Exception","BLR_HVAC",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Boiler, HVAC - Approved Exception","BLR_HVAC",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Boiler, HVAC - Approved Exception","BLR_HVAC",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Boiler, HVAC - Approved Exception","BLR_HVAC",0,25,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_HVAC",0,null,"BOILC_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Boiler, non-HVAC","BLR_NHVAC",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Boiler, non-HVAC","BLR_NHVAC",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Boiler, non-HVAC","BLR_NHVAC",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Boiler, non-HVAC","BLR_NHVAC",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Boiler, non-HVAC","BLR_NHVAC",0,25,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationBLR_NHVAC",0,null,"BOILC_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New & Replacement Equipment","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Dual","New Buildings & Major Renovation","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationINSL_HVAC",0,"HVAC","INSL_HVAC",2,0,0,0.13300000000000001,-4.4999999999999998E-2]
["Gas","New & Replacement Equipment","EMS / controls, non-HVAC","EMS_NHVAC",0,15,1,0,"Dual Baseline not applicable to New & Replacement Equipment","GasNew & Replacement EquipmentEMS_NHVAC",0,null,"OTHR",2,0,0,null,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,-5.0999999999999997E-2]
["Dual","New Buildings & Major Renovation","EMS / controls, non-HVAC","EMS_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","DualNew Buildings & Major RenovationEMS_NHVAC",0,"OTHR","OTHR",2,0,0,6.5000000000000002E-2,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","EMS / controls, HVAC","HVAC_control",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHVAC_control",0,null,"EMSB",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","EMS / controls, HVAC","HVAC_control",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHVAC_control",0,null,"EMSB",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","EMS / controls, HVAC","HVAC_control",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHVAC_control",0,null,"EMSB",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationEMS_NHVAC",0,null,"OTHR",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationEMS_NHVAC",0,null,"OTHR",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","EMS / controls, non-HVAC","EMS_NHVAC",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationEMS_NHVAC",0,null,"OTHR",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationINSL_HVAC",0,null,"INSL_HVAC",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationINSL_NHVAC",0,null,"INSL_PIPE",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Food Service ","FOOD",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationFOOD",0,null,"FOOD_HTG",2,0,0,null,4.5789999999999997]
["Gas","New Buildings & Major Renovation","Food Service ","FOOD",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationFOOD",0,null,"FOOD_HTG",2,0,0,null,4.5789999999999997]
["Gas","New Buildings & Major Renovation","Furnace, HVAC - Approved Exception","FRNC_HVAC",0,18,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationFRNC_HVAC",0,null,"FURN_S",2,1,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Furnace, non-HVAC","FRNC_NHVAC",0,18,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationFRNC_NHVAC",0,null,"FURN_Y",2,1,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Heat recovery, HVAC","HR_HVAC",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHR_HVAC",0,null,"HTREC_S",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Heat recovery, HVAC","HR_HVAC",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHR_HVAC",0,null,"HTREC_S",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Heat recovery, HVAC","HR_HVAC",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHR_HVAC",0,null,"HTREC_S",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationHR_NHVAC",0,null,"HTREC_Y",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,6,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,7,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,8,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,9,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations",{"$f":"CONCATENATE(A647,B647,D647)","v":"GasNew Buildings & Major RenovationID"},{"$f":"E647","v":0},null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,11,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,12,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,13,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,14,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,16,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,17,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,18,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,19,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,21,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,22,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,23,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,24,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Integrated Design Project","ID",0,25,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationID",0,null,"CD",2,0,0,null,0.32200000000000001]
["Gas","New Buildings & Major Renovation","Other, HVAC","OTHR",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, HVAC","OTHR",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, HVAC","OTHR",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, HVAC","OTHR",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, HVAC","OTHR",0,25,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, non-HVAC","OTHR",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, non-HVAC","OTHR",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, non-HVAC","OTHR",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Other, non-HVAC","OTHR",0,25,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationOTHR",0,null,"OTHR",2,0,0,null,0.60699999999999998]
["Gas","New Buildings & Major Renovation","Pipe Insulation","INSL_PIPE",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationINSL_PIPE",0,null,"INSL_PIPE",2,0,0,null,-4.4999999999999998E-2]
["Gas","New Buildings & Major Renovation","Process Equipment","PROC_equip",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationPROC_equip",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Process Equipment","PROC_equip",0,20,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationPROC_equip",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationPROC_syst",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Process Equipment and Controls","PROC_syst",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationPROC_syst",0,null,"PROC",2,0,0,null,-5.0999999999999997E-2]
["Gas","New Buildings & Major Renovation","Water heating, DHW","WH_DHW",0,5,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Gas","New Buildings & Major Renovation","Water heating, DHW","WH_DHW",0,10,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Gas","New Buildings & Major Renovation","Water heating, DHW","WH_DHW",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Gas","New Buildings & Major Renovation","Water heating, DHW","WH_DHW",0,15,1,0,"Dual Baseline not applicable to New Buildings & Major Renovations","GasNew Buildings & Major RenovationWH_DHW",0,null,"DHW_HTG",2,1,0,null,0.34899999999999998]
["Dual","Small Business","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0.33,"Add on single baseline","DualSmall BusinessEMS_NHVAC",0,null,null,2,0,0,6.5000000000000002E-2,-4.4999999999999998E-2]
["Dual","Small Business","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0.33,"Add on single baseline","DualSmall BusinessEMS_NHVAC",0,null,null,2,0,0,6.5000000000000002E-2,-4.4999999999999998E-2]
["Dual","Small Business","EMS / controls, non-HVAC","EMS_NHVAC",0,13,1,0.33,"Add on single baseline","DualSmall BusinessEMS_NHVAC",0,null,null,2,0,0,6.5000000000000002E-2,-4.4999999999999998E-2]
["Gas","Small Business","EMS / controls, non-HVAC","EMS_NHVAC",0,5,1,0,"Add on single baseline","GasSmall BusinessEMS_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","EMS / controls, non-HVAC","EMS_NHVAC",0,10,1,0,"Add on single baseline","GasSmall BusinessEMS_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","EMS / controls, non-HVAC","EMS_NHVAC",0,13,1,0,"Add on single baseline","GasSmall BusinessEMS_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Fuel switching, HVAC","FS_HVAC",1,15,0.9,0.67,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitFS_HVAC",1,"FS-HVAC",null,1,0,0,0.14899999999999999]
["Dual","Small Business","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0.67,"Add on single baseline","DualSmall BusinessINSL_HVAC",0,null,null,3,0,0,0.14899999999999999,-4.4999999999999998E-2]
["Dual","Small Business","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0.67,"Add on single baseline","DualSmall BusinessINSL_HVAC",0,null,null,3,0,0,0.14899999999999999,-4.4999999999999998E-2]
["Dual","Small Business","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0.67,"Add on single baseline","DualSmall BusinessINSL_HVAC",0,null,null,3,0,0,0.14899999999999999,-4.4999999999999998E-2]
["Dual","Small Business","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0.33,"Add on single baseline","DualSmall BusinessINSL_NHVAC",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Small Business","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0.33,"Add on single baseline","DualSmall BusinessINSL_NHVAC",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Small Business","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0.33,"Add on single baseline","DualSmall BusinessINSL_NHVAC",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Small Business","Food Service ","FOOD",0,10,1,0.33,"Add on single baseline","DualSmall BusinessFOOD",0,null,null,2,0,0,null,4.5789999999999997]
["Dual","Small Business","Food Service ","FOOD",0,15,1,0.33,"Add on single baseline","DualSmall BusinessFOOD",0,null,null,2,0,0,null,4.5789999999999997]
["Dual","Small Business","Heat recovery, HVAC","HR_HVAC",0,10,1,0.67,"Add on single baseline","DualSmall BusinessHR_HVAC",0,null,null,2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Small Business","Heat recovery, HVAC","HR_HVAC",0,15,1,0.67,"Add on single baseline","DualSmall BusinessHR_HVAC",0,null,null,2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Small Business","Heat recovery, HVAC","HR_HVAC",0,20,1,0.67,"Add on single baseline","DualSmall BusinessHR_HVAC",0,null,null,2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Small Business","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0.33,"Add on single baseline","DualSmall BusinessHR_NHVAC",0,null,null,2,0,0,9.8000000000000004E-2,-3.6999999999999998E-2]
["Dual","Small Business","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0.33,"Add on single baseline","DualSmall BusinessHR_NHVAC",0,null,null,2,0,0,9.8000000000000004E-2,-3.6999999999999998E-2]
["Dual","Small Business","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0.33,"Add on single baseline","DualSmall BusinessHR_NHVAC",0,null,null,2,0,0,9.8000000000000004E-2,-3.6999999999999998E-2]
["Dual","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,1,1,0.67,"Add on single baseline","DualSmall BusinessRCx_HVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,2,1,0.67,"Add on single baseline","DualSmall BusinessRCx_HVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,3,1,0.67,"Add on single baseline","DualSmall BusinessRCx_HVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,4,1,0.67,"Add on single baseline","DualSmall BusinessRCx_HVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,5,1,0.67,"Add on single baseline","DualSmall BusinessRCx_HVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,1,1,0.33,"Add on single baseline","DualSmall BusinessRCx_NHVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,2,1,0.33,"Add on single baseline","DualSmall BusinessRCx_NHVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,3,1,0.33,"Add on single baseline","DualSmall BusinessRCx_NHVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,4,1,0.33,"Add on single baseline",{"$f":"CONCATENATE(A711,B711,D711)","v":"DualSmall BusinessRCx_NHVAC"},{"$f":"E711","v":0},null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,5,1,0.33,"Add on single baseline","DualSmall BusinessRCx_NHVAC",0,null,null,2,0,0,0.26900000000000002,1.619]
["Dual","Small Business","Process Equipment","PROC_equip",0,13,0.9,0.33,"Dual Baseline with Default OYF","DualSmall BusinessPROC_equip",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Small Business","Process Equipment","PROC_equip",0,18,0.9,0.33,"Dual Baseline with Default OYF","DualSmall BusinessPROC_equip",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Small Business","Process Equipment and Controls","PROC_syst",0,5,0.9,0.33,"Dual Baseline with Default OYF","DualSmall BusinessPROC_syst",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Small Business","Process Equipment and Controls","PROC_syst",0,10,0.9,0.33,"Dual Baseline with Default OYF","DualSmall BusinessPROC_syst",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Dual","Small Business","Verified savings, HVAC","VSV_HVAC",0,10,0.9,0.67,"Dual Baseline with Default OYF","DualSmall BusinessVSV_HVAC",0,null,null,2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Small Business","Verified savings, HVAC","VSV_HVAC",0,15,0.9,0.67,"Dual Baseline with Default OYF","DualSmall BusinessVSV_HVAC",0,null,null,2,0,0,0.14899999999999999,-3.6999999999999998E-2]
["Dual","Small Business","Verified savings, non-HVAC","VSV_NHVAC",0,10,0.9,0.33,"Dual Baseline with Default OYF","DualSmall BusinessVSV_NHVAC",0,null,null,2,0,0,6.5000000000000002E-2,-4.4999999999999998E-2]
["Dual","Small Business","Verified savings, non-HVAC","VSV_NHVAC",0,15,0.9,0.33,"Dual Baseline with Default OYF","DualSmall BusinessVSV_NHVAC",0,null,null,2,0,0,6.5000000000000002E-2,-4.4999999999999998E-2]
["Gas","Small Business","Equipment Insulation, HVAC","INSL_HVAC",0,10,1,0,"Add on single baseline","GasSmall BusinessINSL_HVAC",0,null,null,3,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Equipment Insulation, HVAC","INSL_HVAC",0,15,1,0,"Add on single baseline","GasSmall BusinessINSL_HVAC",0,null,null,3,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Equipment Insulation, HVAC","INSL_HVAC",0,20,1,0,"Add on single baseline","GasSmall BusinessINSL_HVAC",0,null,null,3,0,0,null,-4.4999999999999998E-2]
["Electric or Delivered Fuel","Small Business","Compressed Air","CAIR",0,13,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessCAIR",0,null,null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Fuel switching, HVAC","FS_HVAC",0,15,1,0.67,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentFS_HVAC",0,"FS-HVAC",null,1,0,0,0.13300000000000001]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Fuel switching, HVAC","FS_HVAC",0,15,1,0.67,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationFS_HVAC",0,"FS-HVAC",null,1,0,0,0.13300000000000001]
["Electric or Delivered Fuel","Existing Building Retrofit","Fuel switching, non-HVAC","FS_NHVAC",1,5,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitFS_NHVAC",1,"FS-PROC",null,1,0,0,9.8000000000000004E-2]
["Electric or Delivered Fuel","Existing Building Retrofit","Fuel switching, non-HVAC","FS_NHVAC",1,10,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitFS_NHVAC",1,"FS-PROC",null,1,0,0,9.8000000000000004E-2]
["Electric or Delivered Fuel","Small Business","HVAC","HVAC",0,13,0.9,0.67,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessHVAC",0,null,null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Small Business","Lighting","LGHT",1,13,0.26569999999999999,0.33,"Dual Baseline with Interior Lighting specific OYF","Electric or Delivered FuelSmall BusinessLGHT",1,null,null,2,0,0,9.6000000000000002E-2]
["Electric or Delivered Fuel","Small Business","Motors/Drive HVAC","MTR_HVAC",0,13,1,0.67,"Add on single baseline","Electric or Delivered FuelSmall BusinessMTR_HVAC",0,null,null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","Small Business","Motors/Drive Non-HVAC","MTR_NHVAC",0,13,1,0.33,"Add on single baseline","Electric or Delivered FuelSmall BusinessMTR_NHVAC",0,null,null,2,0,0,1.7999999999999999E-2]
["Electric or Delivered Fuel","Small Business","Pipe Insulation","INSL_PIPE",0,15,0.9,0.56999999999999995,"Add on dual baseline","Electric or Delivered FuelSmall BusinessINSL_PIPE",0,null,null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Small Business","Process","PROC",0,13,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessPROC",0,null,null,2,0,0,9.8000000000000004E-2,-4.4999999999999998E-2]
["Electric or Delivered Fuel","Small Business","Refrigeration","REFG",0,13,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessREFG",0,null,null,2,0,0,7.6999999999999999E-2]
["Electric or Delivered Fuel","Small Business","Verified savings, HVAC","VSV_HVAC",0,10,0.9,0.67,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessVSV_HVAC",0,null,null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Small Business","Verified savings, HVAC","VSV_HVAC",0,15,0.9,0.67,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessVSV_HVAC",0,null,null,2,0,0,0.14899999999999999]
["Electric or Delivered Fuel","Small Business","Verified savings, non-HVAC","VSV_NHVAC",0,10,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessVSV_NHVAC",0,null,null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Small Business","Verified savings, non-HVAC","VSV_NHVAC",0,15,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessVSV_NHVAC",0,null,null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Small Business","Water heating, DHW","WH_DHW",0,5,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessWH_DHW",0,null,null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Small Business","Water heating, DHW","WH_DHW",0,10,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessWH_DHW",0,null,null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Small Business","Water heating, DHW","WH_DHW",0,13,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessWH_DHW",0,null,null,2,0,0,6.5000000000000002E-2]
["Electric or Delivered Fuel","Small Business","Water heating, DHW","WH_DHW",0,15,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelSmall BusinessWH_DHW",0,null,null,2,0,0,6.5000000000000002E-2]
["Dual","Small Business","Wx - Air Sealing","Wx_15",0,15,1,0.33,"Add on single baseline","DualSmall BusinessWx_15",0,null,null,3,0,0,0.14899999999999999,0.32200000000000001]
["Electric or Delivered Fuel","Small Business","Wx - Air Sealing","Wx_15",0,15,1,0.33,"Add on single baseline","Electric or Delivered FuelSmall BusinessWx_15",0,null,null,3,0,0,0.14899999999999999]
["Gas","Small Business","Wx - Air Sealing","Wx_15",0,15,1,0,"Add on single baseline","GasSmall BusinessWx_15",0,null,null,3,0,0,null,0.32200000000000001]
["Gas","Small Business","Boiler, HVAC - Approved Exception","BLR_HVAC",0,5,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_HVAC",0,null,null,2,1,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Boiler, HVAC - Approved Exception","BLR_HVAC",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_HVAC",0,null,null,2,1,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Boiler, HVAC - Approved Exception","BLR_HVAC",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_HVAC",0,null,null,2,1,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Boiler, HVAC - Approved Exception","BLR_HVAC",0,20,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_HVAC",0,null,null,2,1,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Boiler, HVAC - Approved Exception","BLR_HVAC",0,25,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_HVAC",0,null,null,2,1,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Boiler, non-HVAC","BLR_NHVAC",0,5,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_NHVAC",0,null,null,2,1,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Boiler, non-HVAC","BLR_NHVAC",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_NHVAC",0,null,null,2,1,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Boiler, non-HVAC","BLR_NHVAC",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_NHVAC",0,null,null,2,1,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Boiler, non-HVAC","BLR_NHVAC",0,20,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_NHVAC",0,null,null,2,1,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Boiler, non-HVAC","BLR_NHVAC",0,25,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessBLR_NHVAC",0,null,null,2,1,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,5,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,6,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,7,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,8,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,9,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,11,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,12,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,13,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,14,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,16,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,17,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,18,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,19,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,20,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,21,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,22,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,23,0.9,0,"Dual Baseline with Default OYF",{"$f":"CONCATENATE(A775,B775,D775)","v":"GasSmall BusinessCR"},{"$f":"E775","v":0},null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,24,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Gas","Small Business","Comprehensive Retrofit ","CR",0,25,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessCR",0,null,null,2,0,0,null,0.32200000000000001]
["Electric or Delivered Fuel","Existing Building Retrofit","Fuel switching, non-HVAC","FS_NHVAC",1,15,0.9,0.33,"Dual Baseline with Default OYF","Electric or Delivered FuelExisting Building RetrofitFS_NHVAC",1,"FS-PROC",null,1,0,0,9.8000000000000004E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Fuel switching, non-HVAC","FS_NHVAC",0,5,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentFS_NHVAC",0,"FS-PROC",null,1,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Fuel switching, non-HVAC","FS_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentFS_NHVAC",0,"FS-PROC",null,1,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New & Replacement Equipment","Fuel switching, non-HVAC","FS_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New & Replacement Equipment","Electric or Delivered FuelNew & Replacement EquipmentFS_NHVAC",0,"FS-PROC",null,1,0,0,9.0999999999999998E-2]
["Gas","Small Business","EMS / controls, HVAC","HVAC_control",0,5,1,0,"Add on single baseline","GasSmall BusinessHVAC_control",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","EMS / controls, HVAC","HVAC_control",0,10,1,0,"Add on single baseline","GasSmall BusinessHVAC_control",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","EMS / controls, HVAC","HVAC_control",0,13,1,0,"Add on single baseline","GasSmall BusinessHVAC_control",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Fuel switching, non-HVAC","FS_NHVAC",0,5,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationFS_NHVAC",0,"FS-PROC",null,1,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Fuel switching, non-HVAC","FS_NHVAC",0,10,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationFS_NHVAC",0,"FS-PROC",null,1,0,0,9.0999999999999998E-2]
["Electric or Delivered Fuel","New Buildings & Major Renovation","Fuel switching, non-HVAC","FS_NHVAC",0,15,1,0.33,"Dual Baseline not applicable to New Buildings & Major Renovations","Electric or Delivered FuelNew Buildings & Major RenovationFS_NHVAC",0,"FS-PROC",null,1,0,0,9.0999999999999998E-2]
["Dual","Small Business","Wx - Insulation","Wx_25",0,25,1,0.33,"Add on single baseline","DualSmall BusinessWx_25",0,null,null,3,0,0,0.14899999999999999,0.32200000000000001]
["Electric or Delivered Fuel","Small Business","Wx - Insulation","Wx_25",0,25,1,0.33,"Add on single baseline","Electric or Delivered FuelSmall BusinessWx_25",0,null,null,3,0,0,0.14899999999999999]
["Gas","Small Business","Wx - Insulation","Wx_25",0,25,1,0,"Add on single baseline","GasSmall BusinessWx_25",0,null,null,3,0,0,null,0.32200000000000001]
["Gas","Small Business","Equipment Insulation, non-HVAC","INSL_NHVAC",0,10,1,0,"Add on single baseline","GasSmall BusinessINSL_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Equipment Insulation, non-HVAC","INSL_NHVAC",0,15,1,0,"Add on single baseline","GasSmall BusinessINSL_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Equipment Insulation, non-HVAC","INSL_NHVAC",0,20,1,0,"Add on single baseline","GasSmall BusinessINSL_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Food Service ","FOOD",0,10,1,0,"Add on single baseline","GasSmall BusinessFOOD",0,null,null,2,0,0,null,4.5789999999999997]
["Gas","Small Business","Food Service ","FOOD",0,15,1,0,"Add on single baseline","GasSmall BusinessFOOD",0,null,null,2,0,0,null,4.5789999999999997]
["Gas","Small Business","Furnace, HVAC - Approved Exception","FRNC_HVAC",0,18,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessFRNC_HVAC",0,null,null,2,1,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Furnace, non-HVAC","FRNC_NHVAC",0,18,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessFRNC_NHVAC",0,null,null,2,1,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Heat recovery, HVAC","HR_HVAC",0,10,1,0,"Add on single baseline","GasSmall BusinessHR_HVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Heat recovery, HVAC","HR_HVAC",0,15,1,0,"Add on single baseline","GasSmall BusinessHR_HVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Heat recovery, HVAC","HR_HVAC",0,20,1,0,"Add on single baseline","GasSmall BusinessHR_HVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Heat recovery, non-HVAC","HR_NHVAC",0,10,1,0,"Add on single baseline","GasSmall BusinessHR_NHVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Heat recovery, non-HVAC","HR_NHVAC",0,15,1,0,"Add on single baseline","GasSmall BusinessHR_NHVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Heat recovery, non-HVAC","HR_NHVAC",0,20,1,0,"Add on single baseline","GasSmall BusinessHR_NHVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,1,1,0,"Add on single baseline","GasSmall BusinessRCx_HVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,2,1,0,"Add on single baseline","GasSmall BusinessRCx_HVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,3,1,0,"Add on single baseline","GasSmall BusinessRCx_HVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,4,1,0,"Add on single baseline","GasSmall BusinessRCx_HVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, HVAC","RCx_HVAC",0,5,1,0,"Add on single baseline","GasSmall BusinessRCx_HVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,1,1,0,"Add on single baseline","GasSmall BusinessRCx_NHVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,2,1,0,"Add on single baseline","GasSmall BusinessRCx_NHVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,3,1,0,"Add on single baseline","GasSmall BusinessRCx_NHVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,4,1,0,"Add on single baseline","GasSmall BusinessRCx_NHVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","O&M / Retrocommissioning, non-HVAC","RCx_NHVAC",0,5,1,0,"Add on single baseline","GasSmall BusinessRCx_NHVAC",0,null,null,2,0,0,null,1.619]
["Gas","Small Business","Other, HVAC","OTHR",0,5,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, HVAC","OTHR",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, HVAC","OTHR",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, HVAC","OTHR",0,20,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, HVAC","OTHR",0,25,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, non-HVAC","OTHR",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, non-HVAC","OTHR",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, non-HVAC","OTHR",0,20,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Other, non-HVAC","OTHR",0,25,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessOTHR",0,null,null,2,0,0,null,0.60699999999999998]
["Gas","Small Business","Pipe Insulation","INSL_PIPE",0,15,0.9,0,"Add on dual baseline","GasSmall BusinessINSL_PIPE",0,null,null,2,null,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Process Equipment","PROC_equip",0,13,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessPROC_equip",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Process Equipment","PROC_equip",0,18,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessPROC_equip",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Process Equipment and Controls","PROC_syst",0,5,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessPROC_syst",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Process Equipment and Controls","PROC_syst",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessPROC_syst",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Steam trap, HVAC ","STRP_HVAC",0,3,1,0,"Add on single baseline","GasSmall BusinessSTRP_HVAC",0,null,null,2,0,0,null,0.35]
["Gas","Small Business","Steam trap, non-HVAC","STRP_NHVAC",0,3,1,0,"Add on single baseline","GasSmall BusinessSTRP_NHVAC",0,null,null,2,0,0,null,0.35]
["Gas","Small Business","Verified savings, HVAC","VSV_HVAC",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessVSV_HVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Verified savings, HVAC","VSV_HVAC",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessVSV_HVAC",0,null,null,2,0,0,null,-3.6999999999999998E-2]
["Gas","Small Business","Verified savings, non-HVAC","VSV_NHVAC",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessVSV_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Verified savings, non-HVAC","VSV_NHVAC",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessVSV_NHVAC",0,null,null,2,0,0,null,-4.4999999999999998E-2]
["Gas","Small Business","Water heating, DHW","WH_DHW",0,5,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessWH_DHW",0,null,null,2,1,0,null,0.35]
["Gas","Small Business","Water heating, DHW","WH_DHW",0,10,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessWH_DHW",0,null,null,2,1,0,null,0.35]
["Gas","Small Business","Water heating, DHW","WH_DHW",0,13,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessWH_DHW",0,null,null,2,1,0,null,0.35]
["Gas","Small Business","Water heating, DHW","WH_DHW",0,15,0.9,0,"Dual Baseline with Default OYF","GasSmall BusinessWH_DHW",0,null,null,2,1,0,null,0.35]
["Dual","Small Business","Wx - Weatherstripping","Wx_10",0,10,1,0.33,"Add on single baseline","DualSmall BusinessWx_10",0,null,null,3,0,0,0.14899999999999999,0.32200000000000001]
["Electric or Delivered Fuel","Small Business","Wx - Weatherstripping","Wx_10",0,10,1,0.33,"Add on single baseline","Electric or Delivered FuelSmall BusinessWx_10",0,null,null,3,0,0,0.14899999999999999]
["Gas","Small Business","Wx - Weatherstripping","Wx_10",0,10,1,0,"Add on single baseline","GasSmall BusinessWx_10",0,null,null,3,0,0,null,0.32200000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,0]

{"sheet":"Full $ Benefit (Not in Use)","index":11,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":true,"merged":[[1,9,1,11],[8,9,8,11],[18,9,18,11]]}
[]
[null,"Information from Screening Tool Tab"]
[null,"Measure Label",{"$f":"'Screening Tool'!D33","v":"ECM 1"},{"$f":"'Screening Tool'!E33","v":"ECM 2"},{"$f":"'Screening Tool'!F33","v":"ECM 3"},{"$f":"'Screening Tool'!G33","v":"ECM 4"},{"$f":"'Screening Tool'!H33","v":"ECM 5"},{"$f":"'Screening Tool'!I33","v":"ECM 6"},{"$f":"'Screening Tool'!J33","v":"ECM 7"},{"$f":"'Screening Tool'!K33","v":"ECM 8"},{"$f":"'Screening Tool'!L33","v":"ECM 9"},{"$f":"'Screening Tool'!M33","v":"ECM 10"}]
[null,"Measure",{"$f":"'Screening Tool'!D37","v":0},{"$f":"'Screening Tool'!E37","v":0},{"$f":"'Screening Tool'!F37","v":0},{"$f":"'Screening Tool'!G37","v":0},{"$f":"'Screening Tool'!H37","v":0},{"$f":"'Screening Tool'!I37","v":0},{"$f":"'Screening Tool'!J37","v":0},{"$f":"'Screening Tool'!K37","v":0},{"$f":"'Screening Tool'!L37","v":0},{"$f":"'Screening Tool'!M37","v":0}]
[null,"Unique Measure Name",{"$f":"Screening!E15","v":""},{"$f":"Screening!F15","v":""},{"$f":"Screening!G15","v":""},{"$f":"Screening!H15","v":""},{"$f":"Screening!I15","v":""},{"$f":"Screening!J15","v":""},{"$f":"Screening!K15","v":""},{"$f":"Screening!L15","v":""},{"$f":"Screening!M15","v":""},{"$f":"Screening!N15","v":""}]
[null,"Project Cost (Incremental)",{"$f":"'Screening Tool'!D31","v":""},{"$f":"'Screening Tool'!E31","v":""},{"$f":"'Screening Tool'!F31","v":""},{"$f":"'Screening Tool'!G31","v":""},{"$f":"'Screening Tool'!H31","v":""},{"$f":"'Screening Tool'!I31","v":""},{"$f":"'Screening Tool'!J31","v":""},{"$f":"'Screening Tool'!K31","v":""},{"$f":"'Screening Tool'!L31","v":""},{"$f":"'Screening Tool'!M31","v":""}]
[null,"Gross Annual Energy Savings (kWh)",{"$f":"'Screening Tool'!D43","v":0},{"$f":"'Screening Tool'!E43","v":0},{"$f":"'Screening Tool'!F43","v":0},{"$f":"'Screening Tool'!G43","v":0},{"$f":"'Screening Tool'!H43","v":0},{"$f":"'Screening Tool'!I43","v":0},{"$f":"'Screening Tool'!J43","v":0},{"$f":"'Screening Tool'!K43","v":0},{"$f":"'Screening Tool'!L43","v":0},{"$f":"'Screening Tool'!M43","v":0}]
[null,"BCR",{"$f":"'Screening Tool'!D21","v":0},{"$f":"'Screening Tool'!E21","v":0},{"$f":"'Screening Tool'!F21","v":0},{"$f":"'Screening Tool'!G21","v":0},{"$f":"'Screening Tool'!H21","v":0},{"$f":"'Screening Tool'!I21","v":0},{"$f":"'Screening Tool'!J21","v":0},{"$f":"'Screening Tool'!K21","v":0},{"$f":"'Screening Tool'!L21","v":0},{"$f":"'Screening Tool'!M21","v":0}]
[null,"Impact Factors"]
[11,"NTG Value",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A10,FALSE)","v":{"$error":"#N/A"}}]
[12,"In-Service Rate",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A11,FALSE)","v":{"$error":"#N/A"}}]
[13,"kWh Realization Rate",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A12,FALSE)","v":{"$error":"#N/A"}}]
[14,"kW Summer Realization Rate",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A13,FALSE)","v":{"$error":"#N/A"}}]
[15,"kW Winter Realization Rate",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A14,FALSE)","v":{"$error":"#N/A"}}]
[16,"Non-Electric Realization Rate",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A15,FALSE)","v":{"$error":"#N/A"}}]
[17,"Lifetime Adjustment Factor",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A16,FALSE)","v":{"$error":"#N/A"}}]
[18,"Benefits Component",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A17,FALSE)","v":{"$error":"#N/A"}}]
[19,"Value Component",{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!C$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!D$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!E$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!F$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!G$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!H$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!I$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!J$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!K$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Full $ Benefit (Not in Use)'!L$5,Measures!$J$6:$AB$840,$A18,FALSE)","v":{"$error":"#N/A"}}]
[null,"Results"]
[null,"Dollar Benefit Estimate",{"$f":"C8*C10*C15*C6","v":{"$error":"#N/A"}},{"$f":"D8*D10*D15*D6","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Incentive",{"$f":"'PA Results'!D19","v":5000},{"$f":"'PA Results'!E19","v":5000},{"$f":"'PA Results'!F19","v":0},{"$f":"'PA Results'!G19","v":0},{"$f":"'PA Results'!H19","v":0},{"$f":"'PA Results'!I19","v":0},{"$f":"'PA Results'!J19","v":0},{"$f":"'PA Results'!K19","v":0},{"$f":"'PA Results'!L19","v":0},{"$f":"'PA Results'!M19","v":0}]
[null,"OBR"]
[null,"Total PI Contribution",{"$f":"(C20*C17)+((C20-C21-C22)*C18)","v":{"$error":"#N/A"}},{"$f":"(D20*D17)+((D20-D21-D22)*D18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"AESC","index":12,"n_rows":87,"n_cols":89,"rows_kept":87,"cut":false,"hidden":true,"merged":[[17,56,17,58],[17,4,17,7],[17,8,17,11],[17,13,17,16],[17,17,17,20],[17,21,17,24],[17,25,17,28],[17,29,17,32],[17,33,17,36],[17,37,17,43],[17,45,17,51],[17,52,17,55],[18,84,18,85],[17,60,17,65],[17,66,17,68],[17,69,17,74],[17,75,17,78],[17,79,17,82],[17,84,17,85],[18,54,18,55],[18,62,18,63],[18,64,18,65],[18,67,18,68],[18,81,18,82],[0,0,0,20],[52,7,52,12],[52,2,52,6],[52,13,52,18],[52,19,52,23],[52,24,52,26],[53,3,53,6],[53,7,53,8],[53,9,53,10],[53,14,53,16]]}
["Directions to update: \n1) Copy/paste new cumulative avoided cost values into table. The updated table will be pulled into the simplified table (row 53) used directly in the BCR calculations. \n2) Check and update \"Other Assumptions\" based on most recent BC models\n3) Update \"Tool Year\" to line up with year the tool is released\n"]
[]
["Other Assumptions:"]
[null,"Real Discount Rate",8.7100000000000007E-3,"2025-2027 Plan BC Model- SWref Tab"]
[null,"Inflation ",2.3713455799982075E-2,"2025-2027 Plan BC Model- SWref Tab"]
[null,"Reference year",2024,"2025-2027 Plan BC Model- SWref Tab"]
[null,"Tool Year",2025]
[null,"Avoided Distribution Costs (retail value) - PAref Tab"]
[null,null,"The avoided cost column matches calculations on the AESC tab"]
[null,null,"PA","Distribution Values","Annual Avoided Cost"]
[null,null,"National Grid Electric - MA",193.1,{"$f":"D11*(1+$C$5)^($C$7-$C$6)","v":197.67906831497652},"updated for 2025 per Steve Menges, National Grid"]
[null,null,"Eversource",159.6,{"$f":"D12*(1+$C$5)^($C$7-$C$6)","v":163.38466754567713},"updated for 2025 per Steve Menges, National Grid"]
[null,null,"Unitil Electric",153.59,157.23214967631924,"updated for 2025 per Steve Menges, National Grid"]
[null,null,"Cape Light Compact",159.6,163.38466754567713,"updated for 2025 per Steve Menges, National Grid"]
[null,null,"None/Default/Muni",166.74,170.69398162008903,"not updated"]
[]
[null,"Cumulative Avoided Costs (2025$)"]
[null,"Years",null,null,"Energy ($/kWh)",null,null,null,"Energy DRIPE ($/kWh)",null,null,null,"Electric Cross DRIPE ($/kWh)","Electric Environmental Compliance Cost ($/kWh) - SOCIAL COST OF CO2",null,null,null,"Electric Environmental Compliance Cost ($/kWh) - NEW ENGLAND MAC",null,null,null,"Capacity ($/kW)",null,null,null,"Capacity DRIPE ($/kW)",null,null,null,"Reliability ($/kW)",null,null,null,"T&D ($/kW)",null,null,null,"Natural Gas ($/MMBtu)",null,null,null,null,null,null,"Gas DRIPE ($/MMBtu)","Gas to Electric Cross DRIPE ($/MMBtu)",null,null,null,null,null,null,"Natural Gas Environmental Compliance Cost ($/MMBtu)",null,null,null,"Fuel Oil ($/MMBtu)",null,null,"Oil DRIPE ($/MMBtu)","Oil Environmental Compliance Cost ($/MMBtu)",null,null,null,null,null,"Propane ($/MMBtu)",null,null,"Wood ($/MMBtu)",null,null,null,null,null,"Motor Gasoline ($/MMBtu)",null,null,null,"Motor Diesel ($/MMBtu)",null,null,null,"Water ($/Gallon)","Non-Energy Avoided CO2e ($/Metric Ton)",null,"NEBs ($/$)",null,"Key"]
[null,"Measure Life","Program Year","Benefit Year","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak",null,"Winter Peak ","Winter Off-Peak ","Summer Peak ","Summer Off-Peak ","Winter Peak ","Winter Off-Peak ","Summer Peak ","Summer Off-Peak ","Summer Cleared","Summer Uncleared","Winter Cleared","Winter Uncleared","Summer Cleared","Summer Uncleared","Winter Cleared","Winter Uncleared","Summer Cleared","Summer Uncleared","Winter Cleared","Winter Uncleared","Summer PTF","Winter PTF","Local Transmission","Distribution","NG - Res Non-Heating","NG - Res Hot Water","NG - Res Heating","NG - Res All","NG - C&I Non-Heating","NG - C&I Heating","NG - C&I All","Gas Supply","NG - Res Non-Heating","NG - Res Hot Water","NG - Res Heating","NG - Res All","NG - C&I Non-Heating","NG - C&I Heating","NG - C&I All","Residential",null,"Commercial",null,"Fuel Oil - Res Distillate","Fuel Oil - Com Fuel Oil","Fuel Oil - Industrial Oil",null,"Fuel Oil - Res Distillate",null,"Fuel Oil - Com Fuel Oil",null,"Fuel Oil - Industrial Oil",null,"Propane","Environmental Compliance",null,"Cord Wood","Environmental Compliance - SCC","Environmental Compliance - MAC","Wood Pellets","Environmental Compliance - SCC","Environmental Compliance - MAC","Motor Gasoline","Motor Gasoline DRIPE","Environmental Compliance",null,"Motor Diesel","Motor Diesel DRIPE","Environmental Compliance",null,null,"Environmental Compliance",null,"Non-Resource"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See Uncleared Tab",null,null,null,"See Uncleared Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCC","NE MAC","SCC","NE MAC",null,null,null,null,"SCC","NE MAC","SCC","NE MAC","SCC","NE MAC",null,"SCC","NE MAC",null,"SCC","NE MAC",null,"SCC","NE MAC",null,null,"SCC","NE MAC",null,null,"SCC","NE MAC",null,"SCC","NE MAC"]
[null,1,2025,2025,0.11757796050743242,0.11345145895354206,7.0312787876411209E-2,6.8943878658504348E-2,2.487689229244618E-2,2.1792821181408295E-2,1.2797794060506488E-2,7.5561899259862847E-3,9.1604684486581746E-3,0.24332354427563432,0.20037591846023911,0.16957874854741536,0.11383430445279939,8.9731066942218579E-2,7.3513251587600539E-2,6.1870908301914537E-2,4.080760597527272E-2,37.271703224058037,35.911875174979997,0,null,21.276171486475604,38.266884192268321,null,null,1.6305547391889752,6.672589352363671,null,null,81.512252817926679,0,0,null,7.1015260767544195,7.1481384606364182,10.158825720008341,9.2304115134375522,7.653994992977819,9.9326530320754216,9.269246261198905,1.6476383337135938E-2,1.8311495539520914,1.8311495539520914,4.0216555218257533,3.3476536855569345,1.8311495539520914,4.0216555218257533,3.3839132780144343,29.56012177514938,11.515087640716949,29.56012177514938,11.515087640716949,32.326046842720068,33.506153913822232,32.285344629820145,6.197391194162509E-2,39.052942792675388,15.646505692345286,38.994083189813139,15.623231097553216,38.935587458859139,15.600100387035059,61.379340031660035,34.537205240892568,13.813306186483182,31.02593635722544,42.574815433187453,16.983457486216611,32.461223152185788,42.574815433187453,16.983457486216611,27.858053730248407,5.1024142065880726E-2,39.27195323445207,15.724077478564274,31.593565809430505,7.9824150468348426E-2,38.99932730750151,15.624745600684156,2.2351514501888967E-2,357.76820396689038,145.20187379651378,1,null,"20251"]
[null,2,2025,2026,0.21738484981941131,0.21045312544584366,0.13350953836977808,0.13064745528407989,5.681295091697082E-2,4.9885313131897396E-2,2.9513956719862976E-2,1.7227766066188827E-2,2.3830374735616802E-2,0.48808959590413381,0.40178327513930356,0.33989478619958935,0.22787296749349245,0.20724092249427464,0.16981566053636249,0.14294904886621124,9.4342033060669822E-2,72.418862840672489,90.358504703322652,0,null,21.276634269221677,104.00865615431638,null,null,1.6305742169150441,29.701393602567514,null,null,162.67182201557245,0,0,null,12.965281458890082,13.057144853329907,19.002843831646935,17.169360040760825,14.043972646457693,18.550686206108615,17.238605043172271,3.7023624051344198E-2,4.1153758959067614,4.1153758959067614,9.0542358982055013,7.5345866667289663,4.1153758959067614,9.0542358982055013,7.6163399481691592,59.421452074812223,26.422458829784986,59.421452074812223,26.422458829784986,64.031024726171779,65.024451209161754,62.670550203213629,0.12224489632429367,78.484276425342742,35.902388708198274,78.365975369828718,35.848982946830134,78.248405655144808,35.795907341551313,121.57942040872899,69.409895776520827,31.695938876314251,61.455782320303364,85.556656672003669,38.970151180631603,64.298780250251326,85.556656672003669,38.970151180631603,55.224795930433075,0.10064623583476279,78.924746714562275,36.080384516104822,61.982700515453857,0.15745488210215755,78.376535998555084,35.852458117655878,4.4606319456675904E-2,718.93593541930386,333.17944700915427,1.9956732441063956,null,"20252"]
[null,3,2025,2027,0.31407024492191415,0.30438180406524951,0.19438651367803433,0.19050012824579227,8.8292124021388307E-2,7.766321050365757E-2,4.5582787084336225E-2,2.6613012618295736E-2,3.9113040369628357E-2,0.71856430168650653,0.62143112678325374,0.53136521810310711,0.39564511662554502,0.31961289031752982,0.27686771611282812,0.23611945123671058,0.17584288600337972,107.26236787016998,153.17096088154599,0,null,21.277034149343574,168.81130434014875,null,null,1.6305871495563389,49.164977467444039,null,null,243.13059529792889,0,0,null,18.55332035474909,18.689421327247302,27.511149286278329,24.790788992400731,20.143941508732546,26.83819587024157,24.889235739675652,5.736888704871515E-2,5.8670542409534709,5.8670542409534709,12.914486964816012,10.746046126704462,5.8670542409534709,12.914486964816012,10.862702754071222,89.450756815485605,41.511504213941862,89.450756815485605,41.511504213941862,95.000275843278573,94.46671676853569,91.068915646064823,0.18096670217444749,118.117910160977,56.40512753759787,117.93985117102406,56.321223405042915,117.76289294732345,56.237837970463076,180.38253370282629,104.46234448535373,49.796504886432992,91.17949146622,128.75349442163622,61.224793853369945,95.397534027961655,128.75349442163622,61.224793853369945,82.169282625517766,0.14899286541150381,118.78130278431892,56.684771221691626,91.044854594692609,0.23309022799368415,117.95577711473467,56.326683137965816,6.6668958822585778E-2,1081.88984152016,523.44787847406678,2.9827490578748681,null,"20253"]
[null,4,2025,2028,0.41119435620122274,0.39930358355914841,0.25709163667292267,0.25285321181566389,0.11944567784140296,0.10537673646197336,6.1667493582757152E-2,3.6339148644933601E-2,5.3332376208559767E-2,0.95029159083844084,0.84227994550327479,0.72390343486974529,0.56437286717981328,0.41690560256624321,0.36954775077445856,0.31676327408799387,0.24636852144858218,143.10995561868933,227.3022982069543,0,null,67.154265872875854,226.5277476451499,null,null,2.5786753442543398,58.204658113563639,null,null,322.89462389123753,0,0,null,24.02233475336557,24.201800736039289,35.848221306449418,32.256818670161749,26.112556781801619,34.958519408109893,32.383112567539129,7.7577321415877643E-2,7.4748495835929436,7.4748495835929436,16.45848732122878,13.694291094263908,7.4748495835929436,16.45848732122878,13.842997853309488,119.64249393787428,54.698870427167577,119.64249393787428,54.698870427167577,125.43462641890596,122.02072536701785,117.67783087933297,0.23830174759344769,157.94726621415302,74.323896978195137,157.709143152791,74.21333819788029,157.47249217565184,74.103462895407802,238.17000031490514,139.68870276234395,65.61584842772352,120.38981305695148,172.15839965787791,80.67467390860709,125.95915049576004,172.15839965787791,80.67467390860709,108.91023230059415,0.19619775229307385,158.83499479986,74.692377810958646,118.99800778333353,0.30693938724873981,157.73048152883436,74.220532377647359,8.8541091909310254E-2,1446.5721472529594,689.73669401294615,3.9613016783192698,null,"20254"]
[null,5,2025,2029,0.5043551301899053,0.48994513426331832,0.31712208119018848,0.31224151909010206,0.14948636778362484,0.1318604031485619,7.7364024990701899E-2,4.5723672644225201E-2,6.6134864381728553E-2,1.1831405271704487,1.0642007177492607,0.91738543274480577,0.73393642793017777,0.51516256566039875,0.46315011131262895,0.39822002479344898,0.31761511979173784,182.23854954749845,306.39429357072459,0,null,97.40142123489079,275.66358490243107,null,null,3.2729609097007764,63.49236830916346,null,null,401.9699067706664,0,0,null,29.535687112292401,29.757520754771594,44.170592809435902,39.726050478660994,32.111127324059119,43.068952484234174,39.878699589499661,9.7625966469367831E-2,8.624097259562884,8.624097259562884,18.986535162882603,15.798092731091922,8.624097259562884,18.986535162882603,15.969622861916104,149.88922335997887,67.978993684970291,149.88922335997887,67.978993684970291,155.70704110429418,149.43059334595665,144.15318488694865,0.29419807801175152,197.98018382827618,92.43566309756271,197.68193593553224,92.298276920687286,197.3855318206017,92.16174006945991,295.64992490704992,175.08349768967108,81.600234537389724,149.44354602507505,215.7645768178752,100.32747377214957,156.3569344151046,215.7645768178752,100.32747377214957,135.47561846514856,0.24221812142696647,199.07959764014703,92.887857028064758,146.79809207623649,0.37893544091309406,197.69446657151724,92.301067419362084,0.11022436369874875,1812.9259421750917,857.76039400749505,4.9314047014323563,null,"20255"]
[null,6,2025,2030,0.59631608176513162,0.57864176282120128,0.37829376666426734,0.3723451491793246,0.17811284048035272,0.1566444770174516,9.2918540206939737E-2,5.4856640836832969E-2,7.5300446108699126E-2,1.3960533109001034,1.2606067421645126,1.1251867514733815,0.95107566624661966,0.59885448334564562,0.54023442714050585,0.47986784327837123,0.40300659334530448,240.42464219366758,388.5061818198181,0,null,117.44245429314756,300.35192097431263,null,null,3.9407154824081321,65.697782057728261,null,null,480.36239111148677,0,0,null,35.82312122756867,36.085146350801736,53.143181916647123,47.883038000860282,38.850131907464515,51.840835393192748,48.058731846714906,0.11752325636214463,9.3293395409703894,9.3293395409703894,20.529118551221124,17.083032701913208,9.3293395409703894,20.529118551221124,17.268423396338001,179.31688615881797,80.168381375994187,179.31688615881797,80.168381375994187,185.74466287181875,176.62802651431346,170.42481754659752,0.34852565675008917,238.21523394199238,109.61173024327853,237.85878345689167,109.44984151935412,237.50453655985311,109.28895359659101,352.68347577209613,210.55012778177772,96.714962749221172,178.26190156179939,259.45350507199493,118.9110294058145,186.50845213839742,259.45350507199493,118.9110294058145,161.90482573498903,0.28694691147416085,239.40517744284747,110.09338004056721,174.38428947300906,0.44891089806795181,237.73850821733222,109.39789999116482,0.13172040496872572,2179.9394055671014,1016.6424768813645,5.8931310877208691,null,"20256"]
[null,7,2025,2031,0.69182447898983568,0.67129903401812485,0.44365117359812967,0.4364807205504081,0.20610103100973393,0.18102146213997297,0.10865021221604745,6.4027945525980318E-2,8.1022125243113655E-2,1.6097287718878515,1.4577037534489954,1.3337284567348482,1.1689955861069401,0.69242416612359359,0.62642879600934664,0.57115593076816884,0.4984732969040887,298.10831191451939,469.7355481061208,0,null,117.44245429314756,327.61093219325136,null,null,3.9407154824081321,65.697782057728261,null,null,558.07797273635447,0,0,null,43.308655310872219,43.608215675104169,63.163628527228184,57.133410930344674,46.745776057869627,61.674562268458445,57.328206789426261,0.13728072086927981,9.8274232939561603,9.8274232939561603,21.615081581280876,17.988109800565578,9.8274232939561603,21.615081581280876,18.183231700161024,207.62925749646618,93.146833856653501,207.62925749646618,93.146833856653501,215.72658177648168,203.79385794596723,196.67326484218077,0.40135392933060493,278.8023932648303,128.78769968108992,278.39036654043696,128.59991767436165,277.98088697815763,128.41329654187987,409.61048680726964,246.1769637057823,113.52126476008883,207.01291278937353,303.33153094457231,139.57437472291105,216.58951014623847,303.33153094457231,139.57437472291105,188.08772407466955,0.33044129807641842,279.91215805659175,129.22446939596173,201.90374026938784,0.5169552065089309,277.96231492315189,128.40813475053272,0.15303083241564008,2548.521341435614,1193.3059425733095,6.8465531676928277,null,"20257"]
[null,8,2025,2032,0.78127059276248945,0.75500227185575919,0.50595946281711401,0.4971712713724673,0.2315290993767963,0.20231664654000162,0.12373463254115138,7.2749886344071035E-2,8.5095819589462093E-2,1.8244559496385149,1.6557840634261776,1.5433006026684362,1.3879843942963686,0.77555841162699235,0.70299768465864376,0.65225914580317668,0.58329623234520755,374.35576724108404,555.68817024788643,0,null,117.44245429314756,673.9069822005506,null,null,3.9407154824081321,65.697782057728261,null,null,635.12249655872938,0,0,null,51.872860162520929,52.207783807654081,74.13918484045459,67.37633952727937,55.686461438980203,72.474750449817861,67.587020737801822,0.15689950398367469,10.128806881039969,10.128806881039969,22.264226778583129,18.530251425492924,10.128806881039969,22.264226778583129,18.73112984638702,235.06496599883081,104.38442763697827,235.06496599883081,104.38442763697827,245.55740302804799,230.82575249904494,222.79805940029135,0.45288908580006682,319.70167883227151,146.05621198789993,319.23615045741235,145.84615614576086,318.77349999354595,145.63739887541638,466.24999540571412,281.95859341407703,128.6070562522269,235.6080545212435,347.39212445241805,158.12235266488739,246.50748799996538,347.39212445241805,158.12235266488739,214.21018530434742,0.37287104089404222,320.5943990554407,146.39705292125589,229.2920879043925,0.58333394484487877,318.35979558304615,145.47223591990192,0.17415724877605523,2918.6172985341027,1351.8838501929508,7.7917426472974292,null,"20258"]
[null,9,2025,2033,0.8702035088008242,0.839180726177298,0.57016849659651458,0.56050768680686014,0.254559197105099,0.22167318380767997,0.13799051686018313,8.1215750644002799E-2,8.7636844032739206E-2,2.0270778078230269,1.8343215765419689,1.7647394620297063,1.6116646983183029,0.85181552489274925,0.76999289376738023,0.73575391994005113,0.66765292533538911,449.94484491140253,636.90161384191208,0,null,117.44245429314756,679.45453380152287,null,null,3.9407154824081321,65.697782057728261,null,null,711.50175702246497,0,0,null,61.963664707337209,62.331364771143434,86.494986016634542,79.043862993239202,66.113339524468117,84.668886812227271,79.266638867689778,0.17640921863313397,10.260215010430178,10.260215010430178,22.536422440510819,18.759127846639853,10.260215010430178,22.536422440510819,18.962336733018986,261.20629151267065,114.84626601536758,261.20629151267065,114.84626601536758,275.27829536768223,257.75322466329499,248.83268279099232,0.50312662612906922,360.85172497786743,163.03234792768444,360.33570208794703,162.80175383628466,359.82286926769291,162.57258528477965,522.67997750690574,317.80096181606984,143.37395966198341,264.08336673132447,391.51993761625937,176.27825776659841,276.30009291402575,391.51993761625937,176.27825776659841,240.17812645687295,0.41423243497873219,361.34486702270954,163.20663711484298,256.56466140077413,0.64804131691071332,358.82460904276741,162.17563089083927,0.19510124294723935,3289.2424300980751,1507.1096894179536,8.728770613317991,null,"20259"]
[null,10,2025,2034,0.95887285853115845,0.92443652308020419,0.63657946818839206,0.62584868468992916,0.27331046569882828,0.23767289950054579,0.15012108807779423,8.8420902302399962E-2,8.8824963300903684E-2,2.2305337842373771,2.0136037183257098,1.9870822997797259,1.8362573124377646,0.92685718545352203,0.83592360280688849,0.8179152803169919,0.75066215681470871,543.61532457718147,721.52377921181585,0,null,117.44245429314756,681.17959512265247,null,null,3.9407154824081321,65.697782057728261,null,null,787.22149853760379,0,0,null,73.563714151963254,73.961828358688777,100.22606919312908,92.127264795423258,78.012711210961527,98.250811688838965,92.358706486418924,0.19581596730927114,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,286.21026050923945,124.68290143257227,286.21026050923945,124.68290143257227,304.80032931714891,284.52350619847334,274.71175596071203,0.5521874681807617,402.33533885634665,179.85437055268403,401.77148534117845,179.60465490762493,401.21111758609976,179.35648301250407,578.73165497288562,353.78831153232863,157.94932835044713,292.35488586888403,435.81850749128262,194.19867096272978,305.87947711081858,435.81850749128262,194.19867096272978,266.05152589480514,0.4546250339980617,402.25946501534429,179.79819191294831,283.64440663644217,0.71123306833229549,399.45205683936661,178.66237379792631,0.21586439010666489,3661.2831813364,1660.3221655817638,9.6577075387183182,null,"202510"]
[null,11,2025,2035,1.0490843814277124,1.0104275997657268,0.70543212913230646,0.69297663629013895,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9044261937352182E-2,2.4347627292521894,2.1935739778145837,2.2102643429206519,2.0616970319037669,1.0058699195018079,0.90536576506065292,0.90440688175767314,0.83804440192075025,617.9046508470351,820.71196968179629,0,null,117.44245429314756,681.17959512265259,null,null,3.9407154824081321,65.697782057728261,null,null,862.28741591240805,0,0,null,86.777982563524859,87.204166236750169,115.4384112036205,106.73221786554063,91.489928926774326,113.32661985503927,106.96910224301273,0.21511603049863587,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,310.04388340778655,134.48642011543924,310.04388340778655,134.48642011543924,334.27591660055606,311.23421646009581,300.55151898746703,0.60003079291095107,444.14970377904069,197.58106613160794,443.5407549146945,197.31250483892683,442.93557059129887,197.04560380056782,634.69442307294446,389.91546735934344,173.24761232169126,320.56893493667206,480.28160176677443,213.00790836976964,335.3987326224381,480.28160176677443,213.00790836976964,291.75766727226352,0.4940152309608844,443.33232126030862,197.21266164274473,310.69629709245078,0.7728566230268249,440.23631425016845,195.96683313233356,0.23644825183047605,4034.6874714219548,1821.1337387494884,10.578623287942898,null,"202511"]
[null,12,2025,2036,1.1395087392156913,1.0956421650751049,0.77755054972903159,0.76228824482879243,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9191604922633519E-2,2.6048835679829025,2.3418428208552333,2.3866519545424167,2.238080450270997,1.0748479675172047,0.96527771921896055,0.9759846221342785,0.9096198978180734,673.14053343225453,917.25779680902667,0,null,117.44245429314756,681.1795951226527,null,null,3.9407154824081321,65.697782057728261,null,null,936.70515478166112,0,0,null,101.19726255260441,101.6495981351329,131.74633976699255,122.465920997518,106.14275316320786,129.50832457119822,122.70568985747948,0.23431545616745961,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,332.91245845777257,144.3620748705236,332.91245845777257,144.3620748705236,363.52018420332803,337.76066576705938,326.2066989057974,0.64688342043016922,486.15268417714083,216.27633736651575,485.50088076601179,215.98897618418056,484.85310682398352,215.7033914776741,690.21742314913763,426.09101735154786,189.33153870258496,348.55113511590702,524.79694729830408,232.78309297898676,364.67541371431241,524.79694729830408,232.78309297898676,317.57311150246164,0.53258977059866242,484.45939812448432,215.52145036851502,337.52074737908191,0.83320413170845109,481.07401082853556,214.15996188578939,0.25685437621093343,4408.4967094179519,1990.2037801271447,11.491587122171348,null,"202512"]
[null,13,2025,2037,1.2318736123520873,1.1803421213062566,0.85073073546137712,0.8316903052144875,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9338138519506741E-2,2.7754450952066523,2.4904839109307702,2.5634998932613646,2.4149242003957561,1.1484818135866257,1.0292442808702555,1.0523905512916967,0.98602343366036238,764.4054422124708,1009.2411924479055,0,null,117.44245429314756,681.1795951226527,null,null,3.9407154824081321,65.697782057728261,null,null,1010.4803120312702,0,0,null,117.43796447818761,117.91403797304382,149.73898391226999,139.92576654658035,122.57951772980032,147.38791128522178,140.16521442731423,0.25340941504022824,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,354.44279268531164,154.22644043883935,354.44279268531164,154.22644043883935,392.65757074411135,364.19322155356912,351.77909287841237,0.6927210473814811,528.49574080053333,236.26449858917687,527.80419445471034,235.95864820343502,527.11692327005528,235.65468859435646,745.53670537657422,462.39700117827857,206.45250743129938,376.41681720097858,569.46553916815776,253.83332096940785,393.83018648366738,569.46553916815776,253.83332096940785,343.21899930807388,0.57032864355749036,525.73410246390074,235.01073375686232,364.24705044582254,0.89224429096643043,522.05797304448743,233.52612790078729,0.27708429797284451,4783.5755307586642,2170.1749403301583,12.396667704527475,null,"202513"]
[null,14,2025,2038,1.3260565338803982,1.261794596133508,0.92734108715901065,0.90314402197159993,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,2.9464427573291938,2.6394970815993362,2.7408023470011673,2.5922224705105847,1.2200040951928033,1.0913572755908756,1.1266109354794698,1.0602414884050693,854.88231092005913,1110.0090194547254,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1083.6184362192023,0,0,null,134.91626209998427,135.41459083236748,168.88379421945405,158.56367323299301,140.23140661410159,166.42752862691964,158.80080955989661,0.27239398740329307,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,375.23640797086313,163.50521502094952,375.23640797086313,163.50521502094952,421.64518839479047,390.49626432750807,377.23036462434351,0.73755832651077147,571.09140299578871,255.84732226711498,570.36184512110367,255.52425218471922,569.63679739604834,255.20317933169068,800.57119796536244,498.8283359480705,223.18448770612315,404.13131104194957,614.28139479651793,274.40528772532844,422.82677690928148,614.28139479651793,274.40528772532844,368.7309917913567,0.60724391368430408,567.15067871016913,254.05722057611391,390.84318528749407,0.94999597395166879,563.18249700091894,252.45229457373117,0.29713953858898895,5159.87413919758,2346.0571553069094,13.293933105243369,null,"202514"]
[null,15,2025,2039,1.4171212889369234,1.3381882920759318,1.0029558448754812,0.97401896838045876,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.0873430708015732,2.7637226255633323,2.8927402091584327,2.7360756915865041,1.2819828043439234,1.1458151782932535,1.1935739393544511,1.1235572930088373,926.63880871158653,1199.9560225631535,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1156.1250279927867,0,0,null,153.79805384298857,154.31692617937662,189.33410456798799,178.53678056549711,159.26076026198436,186.78203544836904,178.76951229283929,0.29127104054815084,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,395.08054602226724,172.82721676678861,395.08054602226724,172.82721676678861,450.43790231074144,416.62973848007255,402.51869135770011,0.78144659594691901,613.85699383962526,276.54199464466387,613.09161938781631,276.20184922495395,612.3309765048383,275.86380659488117,855.23511961500947,535.29618515369668,240.81403324590315,431.64984076663171,659.13526046366326,296.08081081401218,451.61833774818376,659.13526046366326,296.08081081401218,394.14529087577694,0.64337784850586188,608.60800812700495,274.12543134600446,417.24910591963328,1.0065253056253955,604.3471064873263,272.39373077995117,0.31702160639454707,5536.4595005931369,2531.3743423726623,14.183450806778886,null,"202515"]
[null,16,2025,2040,1.5059142476233158,1.4196868149810216,1.0807687070456651,1.0461819829619219,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.2286761211863886,2.8883379026606333,3.0451390978854755,2.8803691120997903,1.341296548599626,1.1979242183771814,1.2576624865830921,1.1841519341007247,1058.9534336847526,1292.9060014223439,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1228.005540502412,0,0,null,174.75956728231989,175.29693970925533,211.74791476043313,200.50860936328237,180.33825075755621,209.11120003450011,200.7342654348835,0.31004101580434223,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,413.65562548694328,181.20894989354554,413.65562548694328,181.20894989354554,479.04406015320671,442.60456071702276,427.65397580895217,0.82449453080484425,656.93404820669764,296.55372755286731,656.13579949963344,296.19853814744226,655.34248559107584,295.84554453404519,909.54413283715292,571.88057158390745,257.79321231403151,458.97705045032905,704.12563598371105,316.95670844209724,480.20972791463998,704.12563598371105,316.95670844209724,419.3911440231031,0.67881992203355013,650.19720105453939,293.45331154972558,443.46977231484095,1.0619722626076722,645.64234570320491,291.59951322380721,0.33673199670053994,5914.1749761751953,2709.8550466251513,15.065287708896957,null,"202516"]
[null,17,2025,2041,1.5935240709318157,1.4977658772172664,1.1575982502229427,1.1161324855770374,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.370373421601121,3.0132760751150962,3.1979294154434679,3.0250339363918242,1.4027090631988022,1.2518898061700805,1.324010333349434,1.2468884093730999,1147.1067452812738,1397.1609787140351,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1299.2653798116539,0,0,null,198.0228486065279,198.57728403081504,236.38067016322546,224.72448825767995,203.69580188731041,233.66712784194976,224.94129876654839,0.32870432209248879,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,431.40037476200007,189.46430311150823,431.40037476200007,189.46430311150823,507.56513751034396,468.519715017674,452.73597366130281,0.86676199382797459,700.25908327279035,317.29895483585739,699.42989806520211,316.92917607483218,698.60583890653572,316.56168329768815,963.69117265841794,608.57783588620805,275.34773043872769,486.21495425138653,749.24809369276318,338.53998533735154,508.70768083066815,749.24809369276318,338.53998533735154,444.43542086506346,0.71361942024963809,691.91401769423089,313.43611648904471,469.62551214758366,1.116413949804242,687.06395975108956,311.45608312373275,0.35627219190629072,6292.9729712846092,2894.3835650615979,15.939510133695036,null,"202517"]
[null,18,2025,2042,1.6820931573816595,1.5755080064872313,1.2348048121672579,1.1873869253168106,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.499702754831862,3.124343629518334,3.3342903710742102,3.1488997145299713,1.4591856304283233,1.3001810245496643,1.38364204736239,1.3009190733366274,1217.0204495087019,1504.5445649405033,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1369.9099053038585,0,0,null,224.51589676996429,225.08541913044698,264.13074697619459,252.09176599682243,230.25271536256125,261.35137214575269,252.29733282912724,0.34726257280339012,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,447.84750835346108,197.19981293908219,447.84750835346108,197.19981293908219,535.85049293695329,494.22855748142803,477.61656939027648,0.90825268374808998,743.88779888014994,338.40082338934258,743.03067906414742,338.01773989967256,742.17885798969064,337.63702464413285,1017.3899683670832,645.38342866912012,293.13230068138927,513.21467935462329,794.49700823129206,360.40611127050693,536.95643669520246,794.49700823129206,360.40611127050693,469.34168974548487,0.74777938838089708,733.75328712300336,333.68079626688257,495.56398511867945,1.1698551312861933,728.60681491327534,331.57287355084998,0.37564366161091423,6672.8066289412154,3081.3303313923916,16.806183830593135,null,"202518"]
[null,19,2025,2043,1.7697218160446235,1.6508125693440121,1.3117349128554121,1.2578080383027754,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.6293449383917231,3.2356857619996684,3.4709788112076558,3.2730668030837564,1.517249110566522,1.3498450872665271,1.4449431897365561,1.3564726833544527,1303.6579769301359,1613.849828015311,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1439.9444300852176,0,0,null,252.78773247913273,253.37100797159349,293.58253633072417,281.18411989088349,258.56840230943408,290.74466316619282,281.37689101802255,0.36571764146815294,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,463.4680341768518,204.72755347347939,463.4680341768518,204.72755347347939,564.0113541413092,519.83656880678541,502.40306712137669,0.94893324886827335,787.75143044250581,360.12778848525153,786.86829879585503,359.73201988588016,785.99062669670172,359.33869794038458,1070.8519833199398,682.29261554143739,311.39633749054508,540.08780464645622,839.86681511982192,382.86174126142987,565.07273613097072,839.86681511982192,382.86174126142987,493.94386050410554,0.78127236742613948,775.70965048548589,354.47126641077449,521.38711022999519,1.2222528491251072,770.26560156744756,352.23200648629717,0.39484786272384409,7053.6298206530755,3273.317125283414,17.665373981278758,null,"202519"]
[null,20,2025,2044,1.8607315212827165,1.7238196576081779,1.3891076131865663,1.3291990219368046,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.75934296318077,3.3473488260003257,3.6080364332199757,3.3975792000153446,1.5750885313915279,1.399330480895107,1.5060027765582424,1.4118157973294341,1389.547409628341,1714.8208854829268,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1509.3742213843614,0,0,null,283.6424623963814,284.23770058421707,325.5150518528917,312.78816406965831,289.43955625529708,322.62869438188443,312.9660339146501,0.38406682603747822,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,477.82779046012541,211.62174191496123,477.82779046012541,211.62174191496123,591.85976811980345,545.15679586531746,526.90789147603368,0.98892066372627485,831.90119691517361,381.88782394131783,830.99496393077925,381.48084748832582,830.09433330707566,381.07638697651174,1123.7201235703851,719.30086415027574,329.61825393711052,566.65004807435264,885.35205908943885,405.2655842740798,592.86377203744462,885.35205908943885,405.2655842740798,518.49939179380885,0.81419466444821242,817.77796704484695,375.21378975352718,546.89543560509878,1.2737577698322586,812.03522108019183,372.84349550933126,0.41388623957440568,7435.397137329418,3464.8611609027698,18.517145204609179,null,"202520"]
[null,21,2025,2045,1.9494827127350691,1.8010475849455152,1.4676909093880526,1.4023320648405668,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.8688880330291435,3.4523748194938344,3.722757524162255,3.5067823762691015,1.623418118070163,1.445593833766587,1.5566946157744821,1.4600066740910904,1503.9860533448923,1806.4993580278187,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1578.2045009485014,0,0,null,316.49206693418245,317.0980128009503,359.36976544546093,346.33643734091834,322.28680734204971,356.44188382516347,346.49800079843408,0.40229704937218586,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,491.32486687999022,218.09681917744007,491.32486687999022,218.09681917744007,619.51322511725482,570.32718277568927,551.26220209678013,1.0282139025836348,876.27852294103343,403.72338420857642,875.35118761919682,403.30618895017125,874.42958511336178,402.89157280591911,1176.2176979613669,756.40371180609179,347.85538906993128,593.01818170427748,930.94736383467261,427.68813865875927,620.45171845790173,930.94736383467261,427.68813865875927,542.84332814418167,0.84654543493975376,859.9531751658759,395.97363695767643,572.21408319866725,1.3243685722275156,853.91065335127621,393.47219895575586,0.43276022402044217,7818.0638802962094,3656.5651713848538,19.361561561471323,null,"202521"]
[null,22,2025,2046,2.0325215881134264,1.875925380483255,1.5436515953531202,1.4729127192218201,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,3.9790451730197027,3.5579965852183593,3.8381094517633678,3.6165959865904949,1.6718895994629306,1.4920014230480145,1.6075256725262788,1.5083396027690463,1617.4365456333837,1880.260826132743,0,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1646.4404454361536,0,0,null,350.55123171864398,351.16661351479434,394.36047332728299,381.04300517415896,356.32454826672887,391.39814550742665,381.18684504494502,0.42042087147569723,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,503.92583821162106,224.1336864424498,503.92583821162106,224.1336864424498,647.12706229692719,595.48493502436838,575.60895510251135,1.0670962232147965,920.98045795033272,425.66062987364603,920.03411270798063,425.23425492794672,919.09361780155427,424.81051584551477,1228.6396346065476,793.67603227719826,366.12668103233335,619.34094410465264,976.74475391023554,450.15268885930118,647.99219473627682,976.74475391023554,450.15268885930118,567.32988875182775,0.87855788969013737,902.32051289823141,416.77236584789762,597.5063853526965,1.3744501003315337,895.97660214353823,414.13953846551891,0.45147123555600394,8202.4179877106671,3848.6282295555361,20.198686559599775,null,"202522"]
[null,23,2025,2047,2.1199739490597578,1.9582329463414496,1.621831510590414,1.5443096894592532,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.089450082989428,3.6638604985610992,3.95371570592431,3.7266564675722811,1.7135491962303138,1.5318775710372061,1.6512242236401562,1.549879473476822,1741.9578675186065,1947.0694691029269,16.736738120427241,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1714.087186806471,0,0,null,385.90614995768493,386.52964420801032,430.57055366573212,416.99209826114406,391.6381239698315,427.58119041340171,417.11675334755222,0.43844303688636077,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,515.51354043839478,229.00576118957525,515.51354043839478,229.00576118957525,674.54491740871561,620.46108069775698,599.78327658075204,1.1054763427471315,965.91721823831119,444.9818397438886,964.95419972662762,444.54841204042106,963.99713462554314,444.11766380059038,1280.6890058359254,831.03354927999374,382.17087871005157,645.46765881322949,1022.6408574336737,469.87902703506825,675.32755398615473,1022.6408574336737,469.87902703506825,591.62261865094456,0.91015687400740841,944.7840751710479,435.03593026614737,622.61064773198507,1.4238847792239691,938.13778288623951,432.28772860168925,0.47002068141810682,8587.5770362990916,4017.2806531618417,21.028583158353079,null,"202523"]
[null,24,2025,2048,2.2045872493876928,2.0298310113897062,1.6990942616724884,1.6158986209822341,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.1980503278692192,3.7608531641042484,4.0533428623876198,3.8235440486323409,1.7602251097582942,1.5734532927972507,1.6939593886189046,1.5914105508991656,1824.9189633924025,2004.4214419898281,33.328956858414791,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1781.1498127052098,0,0,null,423.0012657598964,423.63126776170947,468.42900759184243,454.61739524842505,428.66741250695145,465.42170264587457,454.72108652947924,0.4563525273095686,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,525.78243416979694,233.86010712679573,525.78243416979694,233.86010712679573,701.7730073348938,645.26979177601083,623.79678842252315,1.1434268713859648,1011.1230833283065,466.77149746900733,1010.1464214891672,466.33160130997442,1009.1757974041046,465.8944246027732,1332.3774748853807,868.47201335052875,400.19546224183051,671.40176030209159,1068.6305610498023,492.04024926427485,702.46138956128414,1068.6305610498023,492.04024926427485,615.92761674620647,0.94140216906909557,987.33904224835851,455.55382396562112,647.53934772727098,1.4727661329018364,980.3894153869262,452.67600700805014,0.48840995669256915,8973.4984677696048,4206.7503766214659,21.851313773448904,null,"202524"]
[null,25,2025,2049,2.28784521123566,2.0976330388000508,1.7776321745761476,1.6861398896142297,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.3068990011697545,3.8580826047977808,4.1532093896510061,3.9206682595217544,1.8043075495015413,1.6127211044272736,1.73432172535121,1.6306362178622484,1907.1637158419092,2055.6843200876269,49.777906289657203,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1847.6333668473706,0,0,null,461.11767239927286,461.75306166666769,507.24360147727549,493.21858310621394,466.70133492329899,504.22465505906621,493.30014413346305,0.47414431351144304,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,535.1302651411338,238.07030403000661,535.1302651411338,238.07030403000661,728.83870418187723,669.94000160680696,647.67770588627445,1.1809803903111771,1056.5403172731055,487.57607369576891,1055.5521328563627,487.13098688611399,1054.570057426632,486.68865161705537,1383.7572267208229,905.98724120469501,417.35914133179341,697.17332341900078,1114.7088263283374,513.14298963621366,729.4251675980363,1114.7088263283374,513.14298963621366,640.07650171772013,0.97232059949702532,1029.9806695405432,475.09172576728258,672.30882668742572,1.5211361268458321,1022.7267940601437,472.09048430493903,0.50664044441893485,9360.1403987781341,4387.1704970082392,22.666940281658224,null,"202525"]
[null,26,2025,2050,2.3729979736175859,2.1651596580077381,1.8579409028460894,1.7578450671424548,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.4159735515680385,3.9555282469416775,4.2532942648576251,4.0180085441935693,1.8482769677927557,1.6519021263249158,1.7745913090088035,1.6697753247113263,1972.3913856189017,2101.3635264114187,66.084823733905338,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1913.5428493965283,0,0,null,500.41247043594012,501.05204618018115,547.16704766950056,532.94970322249037,505.89566444096056,544.14324705122283,533.00787489886784,0.49183213947306814,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,543.43454212538745,241.8123333395568,543.43454212538745,241.8123333395568,755.68687923102709,694.41452192801478,671.36921289557995,1.2180936174328094,1102.1794458391976,508.41534465215415,1101.1821359895496,507.96616107725396,1100.1909915406256,507.51975436928115,1434.7235352718617,943.57523404889275,434.49993239678469,722.72853985184997,1160.870698386869,534.21758918554258,756.16259056499655,1160.870698386869,534.21758918554258,664.23442663809851,1.0028765304339196,1072.704411662153,494.60357348217235,696.87370976720604,1.568939012500584,1065.1454061319696,491.47907210349524,0.52471351569449032,9747.4616124454824,4567.3500244429333,23.475524025459041,null,"202526"]
[null,27,2025,2051,2.4577070093827915,2.230599546687305,1.9389602978245914,1.8294903279432617,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.5248176035151744,4.0510159275125046,4.3498299021505185,4.112415865235227,1.8914321926785052,1.6896457717112205,1.8127421840512232,1.7070692575800694,2030.5143060698188,2142.067247462563,93.086718226171783,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,1978.8832173408907,0,0,null,539.10389204045487,540.2803797268806,586.85640473557464,572.48650001135184,544.97296895884926,583.83654768763051,572.51679761058995,0.5094127615422035,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,550.95979596773816,245.16070202518821,550.95979596773816,245.16070202518821,782.36105942649658,718.73603002299126,694.91433672337644,1.2547840761967435,1148.0717923878258,529.0903648071419,1147.0678799318268,528.63827071670721,1146.070174554809,528.1889718609026,1485.3595466841662,981.25620140172498,451.45221454056428,748.11814070241599,1207.1408313314464,555.06041704995039,782.72673642882364,1207.1408313314464,555.06041704995039,688.33738591744532,1.0330843892212864,1115.5332367656301,513.90083615547132,721.28402648214876,1.6161973605597433,1107.6680553032074,510.65443043347756,0.54263052977738402,10134.706747359673,4746.2829672089265,24.277125817649875,null,"202527"]
[null,28,2025,2052,2.5420122343851532,2.2940197560840856,2.0207733214250085,1.901127228592685,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.6334316441049515,4.144584987556585,4.4429421655999786,4.2039785958797076,1.9337883007944892,1.7260047715037405,1.8488858223584412,1.7426050053471667,2082.3063429966883,2178.3374246557769,137.79794636994717,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,2043.6593848661084,0,0,null,577.2012021317646,579.43818932173008,626.31304524535869,611.82992390045956,583.93359788594171,623.30582846090601,611.82790765772518,0.52688682946939469,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,557.7791067276263,248.15682309412364,557.7791067276263,248.15682309412364,808.86237237599266,742.90548250870302,718.31398183031411,1.2910565824893399,1194.2187618394757,549.60242875140261,1193.2107980243507,549.14859201401111,1192.2090683527611,548.69756215482312,1535.6674015129961,1019.0303732371435,468.21806092377238,773.34319927489753,1253.5194790603389,575.67402218007362,809.11872814570177,1253.5194790603389,575.67402218007362,712.38550461706905,1.0629481408576571,1158.4674033122546,532.98587372462623,745.54074938974827,1.6629173740210785,1150.2949967382185,529.61890432417556,0.56039283418885355,10521.875818464312,4923.9779498894814,25.071805945923444,null,"202528"]
[null,29,2025,2053,2.6259521659243377,2.3554850965542462,2.1034628471017229,1.9728061714388674,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.7418161594018207,4.2362739776461362,4.5327524558493391,4.2927824465829225,1.975360089598337,1.7610299221584298,1.8831278309265402,1.776465455887773,2128.4570709405707,2210.6569698878743,211.83326721372319,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,2107.8762237248657,0,0,null,614.71352336485313,618.52560175134897,665.5383337207187,650.98092066897107,622.77789958796222,662.55235368765341,650.94219544566988,0.544254989067123,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,563.95869883363832,250.83775291473737,563.95869883363832,250.83775291473737,835.19193837954015,766.923830021443,741.56904708863431,1.3269158973376933,1240.6217669095047,569.95282087191219,1239.6123316416713,569.49839119056787,1238.6091430934246,569.04677353713009,1585.6492264413246,1056.8979800979446,484.79952190709349,798.40478191773525,1300.0068960672702,596.06092549400728,835.33968139427782,1300.0068960672702,596.06092549400728,736.37890751373027,1.0924717051750261,1201.5071703990159,551.86102017324856,769.6448449280042,1.7091051852220729,1193.0264862271872,548.37481301499884,0.57800176481457333,10908.968840700079,5100.4435373980741,25.859624177400846,null,"202529"]
[null,30,2025,2054,2.7095639791503259,2.4150582152529627,2.1871117543783893,2.04457646564236,0.28629348988728953,0.2485668741466526,0.15874937551264109,9.3422175473717312E-2,8.9483832646743366E-2,4.8499716344430741,4.3261206737621531,4.6193778683982698,4.3789105452559403,2.0161620825392212,1.7947701566363887,1.9155682604375781,1.808729589411211,2169.5809543815267,2239.4561951699893,334.42504024252861,null,117.44245429314756,681.17959512265281,null,null,3.9407154824081321,65.697782057728261,null,null,2171.5385636032829,0,0,null,651.64983831522034,657.54274357442171,704.53362668271552,689.94043147027583,661.50622139049756,701.57738054896538,689.86064642107453,0.56151788223367438,10.269214724174896,10.269214724174896,22.540165075258322,18.76448804415573,10.269214724174896,22.540165075258322,18.967609909753023,569.55858420934328,253.23664953396178,569.55858420934328,253.23664953396178,861.35087047683999,790.79201725422331,764.68042581669806,1.3623667275345523,1287.2822281513886,590.14281543237553,1286.2739302367588,589.68892455781588,1285.2718772579515,589.23784459307535,1635.3071343697393,1094.8592530971753,501.19862530200299,823.30394806869026,1346.6033374428134,616.22362018559761,861.39070462282461,1346.6033374428134,616.22362018559761,760.31771910028988,1.121658957353358,1244.6527977601766,570.5285838165471,793.59727345392616,1.7547668566448391,1235.8627801876569,566.92445023910579,0.5954586460051231,11295.985829004709,5275.6882353912315,26.640639763126575,null,"202530"]
[]
["Conversion of BC Model for application in CST"]
[null,null,"Electric Energy",null,null,null,null,"Capacity - Electrification (Elx uses uncleared, EE uses cleared)",null,null,null,null,null,"Natural Gas",null,null,null,null,null,"Other Energy",null,null,null,null,"Non Energy",null,null,null,"PA T&D"]
["Benefit type",null,"DRIPE","Energy + DRIPE + SCC",null,null,null,"Cleared - Capacity + DRIPE + Reliability",null,"Uncleared -  Capacity + DRIPE + Reliability",null,"Distribution","Transmission","DRIPE","Gas + Gas to Electric DRIPE",null,null,"Gas SCC","Gas MAC","Commercial Oil + Oil SCC + Oil DRIPE","Propane + Propane SCC","Diesel + diesel SCC + DRIPE","Motor Gas + motor gas SCC","Wood + SCC","Water","Non-Energy GHG","NEIs",null,"Distribution, non inflated"]
["savings stream",null,"Annual kWh","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer kW","Winter kW","Summer kW","Winter kW","Summer kW","Summer kW","Total Therms","Space Heating","Base Load","Other","Total Therm","Total Therm","Oil","Propane","Diesel","Motor Gas","Wood","water","Non energy GHG","NEI"]
["FORMULA YEAR 1",null,"=M21","=G21+K21+P21","=H21+L21+Q21","=E21+I21+N21","=F21+J21+O21","=V21+Z21+AD21","=X21+AB21+AF21","=W21+AA21+AE21","=Y21+AC21+AG21","Year 1 = AB58. Starting in Year 2 use: \n$AB$58+NPV($C$4,AB$59:AB59)/(1+$C$4)^-0.5","=AH21","=AS21","=AQ21+AY21","=AP21+AX21","=AR21+AZ21","=BC21","=BD21","=BF21+BH21+BK21","=BO21+BP21","=CB21+CC21+CD21","=BX21+BY21+BZ21","=BU21+BV21","=CF21","=CG21","=CI21"]
["REFERENCE COLUMN",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,1,{"$f":"M21","v":9.1604684486581746E-3},{"$f":"G21+K21+P21","v":0.25268933048433306},{"$f":"H21+L21+Q21","v":0.19033437303729001},{"$f":"E21+I21+N21","v":0.38577839707551292},{"$f":"F21+J21+O21","v":0.33562019859518943},{"$f":"V21+Z21+AD21","v":60.178429449722614},{"$f":"X21+AB21+AF21","v":0},{"$f":"W21+AA21+AE21","v":80.851348719611991},{"$f":"Y21+AC21+AG21","v":0},{"$f":"AC58","v":197.67906831497652},{"$f":"AH21","v":81.512252817926679},{"$f":"AS21","v":1.6476383337135938E-2},{"$f":"AQ21+AY21","v":13.954308553901175},{"$f":"AP21+AX21","v":9.4851445469299112},{"$f":"AR21+AZ21","v":12.653159539213339},{"$f":"BC21","v":29.56012177514938},{"$f":"BD21","v":11.515087640716949},{"$f":"BF21+BH21+BK21","v":72.562211015576992},{"$f":"BO21+BP21","v":95.916545272552611},{"$f":"CB21+CC21+CD21","v":70.672717267400358},{"$f":"BX21+BY21+BZ21","v":67.181031106766355},{"$f":"BU21+BV21","v":75.036038585373234},{"$f":"CF21","v":2.2351514501888967E-2},{"$f":"CG21","v":357.76820396689038},{"$f":"CI21","v":1},null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,2,{"$f":"M22","v":2.3830374735616802E-2},{"$f":"G22+K22+P22","v":0.50291828128923044},0.37574818884376116,{"$f":"E22+I22+N22","v":0.76228739664051592},0.66212171371704465,{"$f":"V22+Z22+AD22","v":95.326071326809213},{"$f":"X22+AB22+AF22","v":0},{"$f":"W22+AA22+AE22","v":224.06855446020654},{"$f":"Y22+AC22+AG22","v":0},{"$f":"$AC$58+NPV($C$4,AC$59:AC59)/(1+$C$4)^-0.5","v":394.50282755607901},{"$f":"AH22","v":162.67182201557245},{"$f":"AS22","v":3.7023624051344198E-2},{"$f":"AQ22+AY22","v":27.604922104314117},{"$f":"AP22+AX22","v":18.159348542364455},{"$f":"AR22+AZ22","v":24.85494499134143},{"$f":"BC22","v":59.421452074812223},26.422458829784986,{"$f":"BF22+BH22+BK22","v":143.51267147531476},{"$f":"BO22+BP22","v":190.98931618524983},{"$f":"CB22+CC22+CD22","v":140.5166913961111},{"$f":"BX22+BY22+BZ22","v":134.25018888083011},149.855436922255,4.4606319456675904E-2,718.93593541930386,1.9956732441063956,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,3,3.9113040369628357E-2,{"$f":"G23+K23+P23","v":0.77133451886547766},0.61275825748963308,{"$f":"E23+I23+N23","v":1.1209266706298089},1.0034761413521607,130.16998916906988,0,371.14724268913881,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC60)/(1+$C$4)^-0.5","v":589.62705477807788},243.13059529792889,5.736888704871515E-2,39.752682835057584,26.010995749686018,35.751938493746877,{"$f":"BC23","v":89.450756815485605},41.511504213941862,212.58753464173418,284.84487818818002,209.23372193742097,201.09957827524818,224.15102844959787,6.6668958822585778E-2,1081.88984152016,2.9827490578748681,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,4,5.3332376208559767E-2,{"$f":"G24+K24+P24","v":1.0426625651254251},0.85356522764041076,{"$f":"E24+I24+N24","v":1.4809316248810664},1.3469602655243964,212.84289683581954,0,512.03470396566786,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC61)/(1+$C$4)^-0.5","v":783.066425084706},322.89462389123753,7.7577321415877643E-2,51.417006729338674,33.587406365394564,46.226110420848613,{"$f":"BC24","v":119.64249393787428},54.698870427167577,279.96817026740229,377.85870307724906,277.03542869941663,267.94142485274722,298.11755015363792,8.8541091909310254E-2,1446.5721472529594,3.9613016783192698,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,5,6.6134864381728553E-2,{"$f":"G25+K25+P25","v":1.3118715389256961},1.0919016196645051,{"$f":"E25+I25+N25","v":1.8369820251439788},1.686006255161141,282.91293169209001,0,645.55024678231905,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC62)/(1+$C$4)^-0.5","v":974.83548686324298},401.9699067706664,9.7625966469367831E-2,62.055487647116777,40.735224583621999,55.848322451415768,{"$f":"BC25","v":149.88922335997887},67.978993684970291,347.40672735950068,470.73342259672097,344.87149408866685,334.79743422672254,372.1215112329798,0.11022436369874875,1812.9259421750917,4.9314047014323563,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,6,7.5300446108699126E-2,{"$f":"G26+K26+P26","v":1.5963990583445886},1.3782774562627771,{"$f":"E26+I26+N26","v":2.170482233145588},1.9958929820031655,361.80781196922328,0,754.55588485185899,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC63)/(1+$C$4)^-0.5","v":1164.9486628786856},480.36239111148677,0.11752325636214463,72.369953944413879,48.179471448434903,65.327155243052914,{"$f":"BC26","v":179.31688615881797},80.168381375994187,414.83533562795526,563.23360355387388,412.57170858840925,401.59695008931067,445.96195721039237,0.13172040496872572,2179.9394055671014,5.8931310877208691,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,7,8.1022125243113655E-2,{"$f":"G27+K27+P27","v":1.8860298425490254},1.6695042521833285,{"$f":"E27+I27+N27","v":2.507654281887421},2.3100242496070931,419.49148169007503,0,863.04426235710048,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC64)/(1+$C$4)^-0.5","v":1353.4202513584694},558.07797273635447,0.13728072086927981,83.289643849739321,56.573199351825785,75.511438489587277,{"$f":"BC27","v":207.62925749646618},93.146833856653501,482.5855784157348,655.78745051305191,480.38301039904866,468.33032342933768,519.92104109081083,0.15303083241564008,2548.521341435614,6.8465531676928277,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,8,8.5095819589462093E-2,{"$f":"G28+K28+P28","v":2.1729946980267014},1.9579055520129069,{"$f":"E28+I28+N28","v":2.8372556417778005},2.6131029818219385,495.73893701663974,0,1295.2929345061655,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC65)/(1+$C$4)^-0.5","v":1540.2644270678247},635.12249655872938,0.15689950398367469,94.738977228400984,65.815268320020166,86.318150584188842,{"$f":"BC28","v":235.06496599883081},104.38442763697827,550.51479204225734,748.2085888197912,548.23521743228355,535.17745540068222,593.89961245238339,0.17415724877605523,2918.6172985341027,7.7917426472974292,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,9,8.7636844032739206E-2,{"$f":"G29+K29+P29","v":2.4728984754864038},2.2533881357691659,{"$f":"E29+I29+N29","v":3.15184051372895},2.8951754865269468,571.32801468695823,0,1382.0539297011633,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC66)/(1+$C$4)^-0.5","v":1725.4952423758468},711.50175702246497,0.17640921863313397,107.20530925273809,76.37355453489829,98.228975600708765,{"$f":"BC29","v":261.20629151267065},114.84626601536758,618.59205337737103,840.48093932297559,616.03731176045221,601.93722591456117,667.82003053028507,0.19510124294723935,3289.2424300980751,8.728770613317991,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,10,8.8824963300903684E-2,{"$f":"G30+K30+P30","v":2.7737828560459121},2.5505268994300936,{"$f":"E30+I30+N30","v":3.4627171084673636},3.1757131409064598,664.99849435273711,0,1468.4011563921965,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC67)/(1+$C$4)^-0.5","v":1909.1266283123621},787.22149853760379,0.19581596730927114,120.79097676409728,88.281925935136428,111.32631639617195,{"$f":"BC30","v":286.21026050923945},124.68290143257227,686.84717900783255,932.51996650521426,683.80769654414109,668.7656159441475,741.6979846021012,0.21586439010666489,3661.2831813364,9.6577075387183182,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,11,8.9044261937352182E-2,{"$f":"G31+K31+P31","v":3.0744458475655994},2.8480958436676231,{"$f":"E31+I31+N31","v":3.7701406005671911},3.4525684517269633,739.28782062259074,0,1567.5893468621773,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC68)/(1+$C$4)^-0.5","v":2091.1723956156657},862.28741591240805,0.21511603049863587,135.8667849302976,101.75914365094923,125.93671215276575,{"$f":"BC31","v":310.04388340778655},134.48642011543924,755.37500216770127,1024.609890432288,751.70546796564599,735.58400376353302,815.68033438921248,0.23644825183047605,4034.6874714219548,10.578623287942898,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,12,8.9191604922633519E-2,{"$f":"G32+K32+P32","v":3.3229518797840893},3.0937908705735069,{"$f":"E32+I32+N32","v":4.0306857970858836},3.6860518600769909,794.52370320781017,0,1664.1351739894078,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC69)/(1+$C$4)^-0.5","v":2271.6462357712144},936.70515478166112,0.23431545616745961,152.04848964645655,116.41196788738276,141.67329976723249,{"$f":"BC32","v":332.91245845777257},144.3620748705236,823.90842995350135,1116.3084405006855,819.42796233932586,802.5650993975446,889.47236101261649,0.25685437621093343,4408.4967094179519,11.491587122171348,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,13,8.9338138519506741E-2,{"$f":"G33+K33+P33","v":3.572980004235383},3.3400366810839608,{"$f":"E33+I33+N33","v":4.2936121974460288},3.9193929063836794,885.78861198802645,0,1756.1185696282867,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC70)/(1+$C$4)^-0.5","v":2450.5617220413501},1010.4803120312702,0.25340941504022824,169.92807636048011,132.8487324539752,159.13282433706723,{"$f":"BC33","v":354.44279268531164},154.22644043883935,892.6901370556609,1207.9337065548527,887.19726778127642,869.52343041553218,963.29572565182514,0.27708429797284451,4783.5755307586642,12.396667704527475,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,14,8.9483832646743366E-2,{"$f":"G34+K34+P34","v":3.826892809672819},3.5887886679559022,{"$f":"E34+I34+N34","v":4.5587927810968818},4.1498585518794968,976.26548069561477,0,1856.8863966351066,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC71)/(1+$C$4)^-0.5","v":2627.9323104861319},1083.6184362192023,0.27239398740329307,188.96769370217797,150.50062133827649,177.76841946964964,{"$f":"BC34","v":375.23640797086313},163.50521502094952,961.59566777512259,1299.3995339134331,954.97567826236468,936.48891441521016,1037.1081717057994,0.29713953858898895,5159.87413919758,13.293933105243369,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,15,8.9483832646743366E-2,{"$f":"G35+K35+P35","v":4.0544454295465551},3.8035168354406803,{"$f":"E35+I35+N35","v":4.7907578496257859},4.3504777917859165,1048.0219784871424,0,1946.8333997435345,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC72)/(1+$C$4)^-0.5","v":2803.7713409753528},1156.1250279927867,0.29127104054815084,209.32220052362737,169.52997498615926,197.73712220259233,{"$f":"BC35","v":395.08054602226724},172.82721676678861,1030.5028044638357,1390.5313047687061,1022.6027377125849,1003.3966768512878,1110.753598211847,0.31702160639454707,5536.4595005931369,14.183450806778886,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,16,8.9483832646743366E-2,{"$f":"G36+K36+P36","v":4.2846571804437819},4.019973270535429,{"$f":"E36+I36+N36","v":5.0208838586969939},4.5565915917883073,1180.3366034603084,0,2039.7833786027252,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC73)/(1+$C$4)^-0.5","v":2978.0920381918177},1228.005540502412,0.31004101580434223,231.65136510975844,190.60746548173111,219.70187534463651,{"$f":"BC36","v":413.65562548694328},181.20894989354554,1099.5648547474611,1481.4247044210604,1090.1740902806537,1070.267164999676,1184.335363898351,0.33673199670053994,5914.1749761751953,15.065287708896957,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,17,8.9483832646743366E-2,{"$f":"G37+K37+P37","v":4.5142770411790512},4.2345885974425785,{"$f":"E37+I37+N37","v":5.250190982420226},4.7596088264790151,1268.4899150568297,0,2144.0383558944159,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC74)/(1+$C$4)^-0.5","v":3150.9075126259618},1299.2653798116539,0.32870432209248879,{"$f":"AQ37+AY37","v":256.20729291720806},213.96501661148531,243.90890867630139,{"$f":"BC37","v":431.40037476200007},189.46430311150823,1168.8163750767042,1572.2690085446261,1157.8058858484774,1137.0630579795441,1257.9557745234313,0.35627219190629072,6292.9729712846092,15.939510133695036,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,18,8.9483832646743366E-2,{"$f":"G38+K38+P38","v":4.7278445587541089},4.4297088153204989,{"$f":"E38+I38+N38","v":5.4680894021008113},4.9484185101522176,1338.4036192842577,0,2251.4219421208841,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC75)/(1+$C$4)^-0.5","v":3322.2307615618738},1369.9099053038585,0.34726257280339012,283.89153722101099,240.52193008673615,271.26494273888028,{"$f":"BC38","v":447.84750835346108},197.19981293908219,1238.1674892293236,1662.7733970362033,1225.3406551632411,1203.8427562568691,1331.4534449264945,0.37564366161091423,6672.8066289412154,16.806183830593135,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,19,8.9483832646743366E-2,{"$f":"G39+K39+P39","v":4.9414630995757092},4.6242970168602486,{"$f":"E39+I39+N39","v":5.6853602443236362},5.1350652054903332,1425.0411467056917,0,2360.727205195692,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC76)/(1+$C$4)^-0.5","v":3492.074670054812},1439.9444300852176,0.36571764146815294,313.28482824145112,268.83761703360898,300.34450092777558,{"$f":"BC39","v":463.4680341768518},204.72755347347939,1307.6538008515085,1753.1445988613773,1292.8749646465678,1270.4347833570175,1404.9395512507926,0.39484786272384409,7053.6298206530755,17.665373981278758,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,20,8.9483832646743366E-2,{"$f":"G40+K40+P40","v":5.155893421919183},4.8202003974258663,{"$f":"E40+I40+N40","v":5.9063679743507755},5.3197353577551567,1510.9305794038969,0,2461.6982626633076,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC77)/(1+$C$4)^-0.5","v":3660.4520119002768},1509.3742213843614,0.38406682603747822,345.16885945714273,299.70877097947198,331.93364382440313,{"$f":"BC40","v":477.82779046012541},211.62174191496123,1377.140680459823,1843.0209877206607,1360.2044144551228,1337.091553503104,1478.2158311268836,0.41388623957440568,7435.397137329418,18.517145204609179,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,21,8.9483832646743366E-2,{"$f":"G41+K41+P41","v":5.3491978090629484},5.0025366165833853,{"$f":"E41+I41+N41","v":6.1046642356515015},5.5019892785860023,1625.3692231204482,0,2553.3767352081995,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC78)/(1+$C$4)^-0.5","v":3827.3754505947127},1578.2045009485014,0.40229704937218586,378.98204890042177,332.55602206622461,365.46561070818711,{"$f":"BC41","v":491.32486687999022},218.09681917744007,1446.7065842974698,1932.6214097674588,1427.449105122171,1403.6430487449975,1551.3990822925743,0.43276022402044217,7818.0638802962094,19.361561561471323,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,22,8.9483832646743366E-2,{"$f":"G42+K42+P42","v":5.5405104226291293},5.1829308812860324,{"$f":"E42+I42+N42","v":6.2978602510204187},5.6824888398482667,1738.8197154089396,0,2627.138203313124,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC79)/(1+$C$4)^-0.5","v":3992.8575402879205},1646.4404454361536,0.42042087147569723,413.93831058268495,366.59376299090377,400.15445495469805,{"$f":"BC42","v":503.92583821162106},224.1336864424498,1516.5861439555638,2022.315666883746,1494.8574375965663,1470.5289595397494,1624.7369486465122,0.45147123555600394,8202.4179877106671,20.198686559599775,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,23,8.9483832646743366E-2,{"$f":"G43+K43+P43","v":5.7342965920273645},5.3643883325052517,{"$f":"E43+I43+N43","v":6.4957175219364753},5.8706603190492013,1863.3410372941623,16.736738120427241,2693.9468462833079,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC80)/(1+$C$4)^-0.5","v":4156.910726727242},1714.087186806471,0.43844303688636077,450.12135548866001,401.9073386940064,436.08436325730526,{"$f":"BC43","v":515.51354043839478},229.00576118957525,1586.5207567671318,2111.722555115919,1562.1723153974485,1537.3168506959998,1697.9684114198285,0.47002068141810682,8587.5770362990916,21.028583158353079,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,24,8.9483832646743366E-2,{"$f":"G44+K44+P44","v":5.9111864995727492},5.5328648450882927,{"$f":"E44+I44+N44","v":6.6889310671442015},6.0392510496406073,1946.3021331679583,33.328956858414791,2751.2988191702088,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC81)/(1+$C$4)^-0.5","v":4319.5473481935924},1781.1498127052098,0.4563525273095686,487.96186772113288,438.93662723112635,473.68869643923227,{"$f":"BC44","v":525.78243416979694},233.86010712679573,1656.559640136564,2200.8494882359096,1629.401529247099,1604.2080611636341,1771.0919506110863,0.48840995669256915,8973.4984677696048,21.851313773448904,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,25,8.9483832646743366E-2,{"$f":"G45+K45+P45","v":6.0895909397397947},5.7002303246097012,{"$f":"E45+I45+N45","v":6.8810377022927041},6.2042825177444847,2028.546885617465,49.777906289657203,2802.5616972680077,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC82)/(1+$C$4)^-0.5","v":4480.7796364294081},1847.6333668473706,0.47414431351144304,526.76482013432451,476.97054964747389,512.26775404321609,{"$f":"BC45","v":535.1302651411338},238.07030403000661,1726.6731148534809,2289.7444679255177,1696.5567568744152,1671.0294918577604,1844.1339939263737,0.50664044441893485,9360.1403987781341,22.666940281658224,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,26,8.9483832646743366E-2,{"$f":"G46+K46+P46","v":6.2699845432163555},5.8692757868097409,{"$f":"E46+I46+N46","v":7.0752650150729135},6.3692547790960683,2093.7745553944574,66.084823733905338,2848.2409035917995,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC83)/(1+$C$4)^-0.5","v":4640.6197175585885},1913.5428493965283,0.49183213947306814,566.68341212648113,516.1648791651354,551.97548480862088,{"$f":"BC46","v":543.43454212538745},241.8123333395568,1796.8147515349972,2378.2987693207542,1763.5880549116762,1737.9417148306854,1917.0332889518654,0.52471351569449032,9747.4616124454824,23.475524025459041,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,27,8.9483832646743366E-2,{"$f":"G47+K47+P47","v":6.4475395754877507},6.0353283686522055,{"$f":"E47+I47+N47","v":7.2688181027852554},6.5301823483464627,2151.8974758453742,93.086718226171783,2888.9446246429438,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC84)/(1+$C$4)^-0.5","v":4799.0796129984874},1978.8832173408907,0.5094127615422035,606.37671276288881,555.24218368302411,591.48440752034298,{"$f":"BC47","v":550.95979596773816},245.16070202518821,1867.058694031015,2466.615748085891,1830.568279145916,1804.9037070722966,1989.86756776027,0.54263052977738402,10134.706747359673,24.277125817649875,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,28,8.9483832646743366E-2,{"$f":"G48+K48+P48","v":6.6224648625376279},6.1985279999461103,{"$f":"E48+I48+N48","v":7.4617373683773938},6.6871716177873228,2203.6895127722437,137.79794636994717,2925.2148018361577,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC85)/(1+$C$4)^-0.5","v":4956.1712403640322},2043.6593848661084,0.52688682946939469,645.84599353616431,594.20281261011655,630.79551756747821,{"$f":"BC48","v":557.7791067276263},248.15682309412364,1937.407337115543,2554.6977747501396,1897.4986635019877,1871.9158560701812,2062.6382072060405,0.56039283418885355,10521.875818464312,25.071805945923444,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,29,8.9483832646743366E-2,{"$f":"G49+K49+P49","v":6.7949646784637032},6.3590107934955071,{"$f":"E49+I49+N49","v":7.6540618152134474},6.8403259483470347,2249.8402407161261,211.83326721372319,2957.5343470682551,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC86)/(1+$C$4)^-0.5","v":5111.906414364038},2107.8762237248657,0.544254989067123,685.09251876291171,633.04711431213707,669.90980535542292,{"$f":"BC49","v":563.95869883363832},250.83775291473737,2007.863077560452,2642.5472065392692,1964.3804363404133,1938.9785496179211,2135.3465774615479,0.57800176481457333,10908.968840700079,25.859624177400846,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]
[null,30,8.9483832646743366E-2,{"$f":"G50+K50+P50","v":6.9652389982893004},6.5169091863720174,{"$f":"E50+I50+N50","v":7.8458291034806891},6.9897457631617685,2290.9641241570821,334.42504024252861,2986.3335723503701,0,{"$f":"$AC$58+NPV($C$4,AC$59:AC87)/(1+$C$4)^-0.5","v":5266.2968476897759},2171.5385636032829,0.56151788223367438,724.11754562422368,671.7754361146724,708.82825633082757,{"$f":"BC50","v":569.55858420934328},253.23664953396178,2078.4283142185168,2730.1663874669148,2031.2148204982279,2006.0921758178197,2207.994042065638,0.5954586460051231,11295.985829004709,26.640639763126575,null,{"$f":"VLOOKUP('Screening Tool'!$I$7,$C$11:$E$15,3,FALSE)","v":197.67906831497652}]

{"sheet":"MMBTU-CO2 Tables","index":13,"n_rows":149,"n_cols":42,"rows_kept":149,"cut":false,"hidden":true,"merged":[[19,24,19,27],[19,32,19,35],[19,36,19,39],[18,24,18,27],[18,28,18,31],[18,32,18,35],[18,36,18,39],[19,28,19,31],[0,0,0,20],[18,1,19,3],[18,4,18,7],[18,8,18,11],[18,12,18,15],[18,16,18,19],[19,4,19,7],[19,8,19,11],[19,12,19,15],[19,16,19,19]]}
["Directions to update: \n1) Update Reference table > Formulas > Name Manager > double click \"Avg_LT_Factors\" to edit the table. Update referenced cells to the correct Avg Lifetime table below. Note you should not require to change the data in these tables until 2028, at which time updated tables can be pasted below. Depending on format of tables, formulas on the Screening tab may need updates\n2) check and upate CO2 conversions from the SWref Tab of the BC model \n"]
[]
[null,"CO2 Conversion table"]
[null,null,"Fuel ","Unit","Value",null,"Source"]
[null,null,"CO2 electricity, 2025","Metric Ton/MWh",0.2359,null,"Letter from Sec. Tepper, \"Greenhouse Gas Emissions Reduction Requirement for Mass Save,\" March 1, 2024. "]
[null,null,"CO2 electricity, 2030","Metric Ton/MWh",0.12770000000000001,null,"Letter from Sec. Tepper, \"Greenhouse Gas Emissions Reduction Requirement for Mass Save,\" March 1, 2024. "]
[null,null,"CO2, natural gas","Metric Ton/MMBtu",6.5339999999999995E-2,null,"Letter from Sec. Tepper, \"Greenhouse Gas Emissions Reduction Requirement for Mass Save,\" March 1, 2024. "]
[null,null,"CO2, oil","Metric Ton/MMBtu",8.8480000000000003E-2,null,"Letter from Sec. Tepper, \"Greenhouse Gas Emissions Reduction Requirement for Mass Save,\" March 1, 2024. "]
[null,null,"CO2, propane","Metric Ton/MMBtu",7.8490000000000004E-2,null,"Letter from Sec. Tepper, \"Greenhouse Gas Emissions Reduction Requirement for Mass Save,\" March 1, 2024. "]
[null,null,"CO2, gasoline","Metric Ton/MMBtu",7.0660000000000001E-2,null,"Sourced from the same EIA table cited in the 15 July 2021 letter from EEA Sec. Theoharides. https://www.eia.gov/environment/emissions/co2_vol_mass.php"]
[null,null,"CO2, diesel","Metric Ton/MMBtu",7.4139999999999998E-2,null,"Sourced from the same EIA table cited in the 15 July 2021 letter from EEA Sec. Theoharides. https://www.eia.gov/environment/emissions/co2_vol_mass.php"]
[null,null,"CO2, wood","Metric Ton/MMBtu",{"$f":"212*0.00045359","v":9.616108000000001E-2},null,"Consultation with EEA."]
[]
[]
["Copied from 2025-2027 BC model, Source tab"]
[null,"Factors Converting Electric Savings to MMBtu and Emissions"]
[null,"Updated: ","2024-02-13"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"Years",null,null,"MWh to MMBTU conversion",null,null,null,"CO2 (electricity)",null,null,null,"CH4 (electricity)",null,null,null,"N2O (electricity)",null,null,null,null,"Average CO2 (electricity)",null,"Key","MWh to MMBTU conversion",null,null,null,"CO2 (electricity)",null,null,null,"CH4 (electricity)",null,null,null,"N2O (electricity)",null,null,null,null,"Average CO2 (electricity)"]
[null,null,null,null,"MMBtu/MWh",null,null,null,"Metric tons CO2/MWh",null,null,null,"lb/MMBtu",null,null,null,"lb/MMBtu",null,null,null,null,"Metric ton CO2/MWh",null,null,"MMBtu/MWh",null,null,null,"Short tons CO2/MWh",null,null,null,"lb/MMBtu",null,null,null,"lb/MMBtu",null,null,null,null,"Short ton CO2/MWh"]
[null,"Measure Life","Program Year","Benefit Year","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak",null,null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak"]
[null,"Annual Impacts, Source: AESC 2024"]
[null,1,null,2025,7.7128563286681597,6.3500120531899293,5.4033274517541221,3.6646003994928535,0.5100896843555871,0.42139782667803138,0.35772827371118965,0.24253745600084425,5.9682000982280989,4.9152280428759783,4.1814848540053191,2.8359085263497534,4.0949415325161791E-3,3.4006539867442193E-3,2.8599148867460727E-3,1.9394777844090551E-3,null,0.15508392449487499,null,null,null,null,null,null,{"$f":"I23*0.9071847","v":0.46274555727521793},{"$f":"J23*0.9071847","v":0.38228566097556188},{"$f":"K23*0.9071847","v":0.32452561666820345},{"$f":"L23*0.9071847","v":0.22002626926088908},null,null,null,null,null,null,null,null,null,{"$f":"V23*0.9071847","v":0.14068976351770582}]
[null,2,null,2026,7.7128563286681597,6.3500120531899293,5.4033274517541221,3.6646003994928535,0.5100896843555871,0.42139782667803138,0.35772827371118965,0.24253745600084425,5.9682000982280989,4.9152280428759783,4.1814848540053191,2.8359085263497534,4.0949415325161791E-3,3.4006539867442193E-3,2.8599148867460727E-3,1.9394777844090551E-3,null,0.15508392449487499,null,null,null,null,null,null,{"$f":"I24*0.9071847","v":0.46274555727521793},0.38228566097556188,0.32452561666820345,0.22002626926088908,null,null,null,null,null,null,null,null,null,{"$f":"V24*0.9071847","v":0.14068976351770582}]
[null,3,null,2027,7.1662001931755492,6.8166322153344909,5.9593737191833478,5.2302020896975208,0.4738392335286033,0.45183592725981342,0.39442102023905734,0.34615543649124508,5.545272878091561,5.2748434291879978,4.6112762749471665,4.0471831574428272,3.7919333682987083E-3,3.6067772632090208E-3,3.153732316942688E-3,2.7675065666597021E-3,null,0.11544768700938916,null,null,null,null,null,null,0.42985970291687592,0.40989864012041566,0.35781271491926314,0.31402691580667919,null,null,null,null,null,null,null,null,null,0.1047323753053066]
[null,4,null,2028,7.1662001931755492,6.8166322153344909,5.9593737191833478,5.2302020896975208,0.4738392335286033,0.45183592725981342,0.39442102023905734,0.34615543649124508,5.545272878091561,5.2748434291879978,4.6112762749471665,4.0471831574428272,3.7919333682987083E-3,3.6067772632090208E-3,3.153732316942688E-3,2.7675065666597021E-3,null,0.11544768700938916,null,null,null,null,null,null,0.42985970291687592,0.40989864012041566,0.35781271491926314,0.31402691580667919,null,null,null,null,null,null,null,null,null,0.1047323753053066]
[null,5,null,2029,7.1662001931755492,6.8166322153344909,5.9593737191833478,5.2302020896975208,0.4738392335286033,0.45183592725981342,0.39442102023905734,0.34615543649124508,5.545272878091561,5.2748434291879978,4.6112762749471665,4.0471831574428272,3.7919333682987083E-3,3.6067772632090208E-3,3.153732316942688E-3,2.7675065666597021E-3,null,0.11544768700938916,null,null,null,null,null,null,0.42985970291687592,0.40989864012041566,0.35781271491926314,0.31402691580667919,null,null,null,null,null,null,null,null,null,0.1047323753053066]
[null,6,null,2030,6.5733808633183628,6.0540134996814521,6.4090920398041904,6.6933229261373457,0.43444786583050338,0.40124768229273677,0.42417720030236106,0.44298735836938385,5.0864635763605461,4.6847647280823246,4.9595134033276285,5.1794379898867415,3.4784615986266829E-3,3.2033690012082333E-3,3.3912598025910815E-3,3.5414960614610193E-3,null,8.0046087496355361E-2,null,null,null,null,null,null,0.39412445682908542,0.36400575828643172,0.38480706620313732,0.40187135380612193,null,null,null,null,null,null,null,null,null,7.2616585871554881E-2]
[null,7,null,2031,6.5733808633183628,6.0540134996814521,6.4090920398041904,6.6933229261373457,0.43444786583050338,0.40124768229273677,0.42417720030236106,0.44298735836938385,5.0864635763605461,4.6847647280823246,4.9595134033276285,5.1794379898867415,3.4784615986266829E-3,3.2033690012082333E-3,3.3912598025910815E-3,3.5414960614610193E-3,null,8.0046087496355361E-2,null,null,null,null,null,null,0.39412445682908542,0.36400575828643172,0.38480706620313732,0.40187135380612193,null,null,null,null,null,null,null,null,null,7.2616585871554881E-2]
[null,8,null,2032,6.5733808633183628,6.0540134996814521,6.4090920398041904,6.6933229261373457,0.43444786583050338,0.40124768229273677,0.42417720030236106,0.44298735836938385,5.0864635763605461,4.6847647280823246,4.9595134033276285,5.1794379898867415,3.4784615986266829E-3,3.2033690012082333E-3,3.3912598025910815E-3,3.5414960614610193E-3,null,8.0046087496355361E-2,null,null,null,null,null,null,0.39412445682908542,0.36400575828643172,0.38480706620313732,0.40187135380612193,null,null,null,null,null,null,null,null,null,7.2616585871554881E-2]
[null,9,null,2033,6.1879482627613571,5.4570986164335373,6.7566302806974754,6.8243101593607927,0.40965840636275036,0.36163234524672883,0.44718809112739566,0.45165742775884682,4.788076991278043,4.2226514424386092,5.2281310310905829,5.28085537211052,3.27487345318556E-3,2.887850272266249E-3,3.5759019449298326E-3,3.6108412800755691E-3,null,7.0484214193146724E-2,null,null,null,null,null,null,0.37163583847866977,0.32806733063295013,0.40568219429297908,0.40973670810418111,null,null,null,null,null,null,null,null,null,6.3942200707545555E-2]
[null,10,null,2034,6.1879482627613571,5.4570986164335373,6.7566302806974754,6.8243101593607927,0.40965840636275036,0.36163234524672883,0.44718809112739566,0.45165742775884682,4.788076991278043,4.2226514424386092,5.2281310310905829,5.28085537211052,3.27487345318556E-3,2.887850272266249E-3,3.5759019449298326E-3,3.6108412800755691E-3,null,7.0484214193146724E-2,null,null,null,null,null,null,0.37163583847866977,0.32806733063295013,0.40568219429297908,0.40973670810418111,null,null,null,null,null,null,null,null,null,6.3942200707545555E-2]
[null,11,null,2035,6.1879482627613571,5.4570986164335373,6.7566302806974754,6.8243101593607927,0.40965840636275036,0.36163234524672883,0.44718809112739566,0.45165742775884682,4.788076991278043,4.2226514424386092,5.2281310310905829,5.28085537211052,3.27487345318556E-3,2.887850272266249E-3,3.5759019449298326E-3,3.6108412800755691E-3,null,7.0484214193146724E-2,null,null,null,null,null,null,0.37163583847866977,0.32806733063295013,0.40568219429297908,0.40973670810418111,null,null,null,null,null,null,null,null,null,6.3942200707545555E-2]
[null,12,null,2036,5.1672382405021766,4.513089358106015,5.355314251857263,5.3554579235989168,0.34203899387009057,0.29880612599417838,0.35443597079772993,0.35442526770135963,3.9985118906575789,3.4922963938197635,4.1440230382767949,4.1444826082263635,2.7343050272057713E-3,2.3881438310109446E-3,2.8337013223774282E-3,2.8338342620351201E-3,null,7.0885954267044124E-2,null,null,null,null,null,null,0.31029254204233991,0.27107234576819089,0.32153888983734735,0.3215291801520776,null,null,null,null,null,null,null,null,null,6.4306653155962137E-2]
[null,13,null,2037,5.1672382405021766,4.513089358106015,5.355314251857263,5.3554579235989168,0.34203899387009057,0.29880612599417838,0.35443597079772993,0.35442526770135963,3.9985118906575789,3.4922963938197635,4.1440230382767949,4.1444826082263635,2.7343050272057713E-3,2.3881438310109446E-3,2.8337013223774282E-3,2.8338342620351201E-3,null,7.0885954267044124E-2,null,null,null,null,null,null,0.31029254204233991,0.27107234576819089,0.32153888983734735,0.3215291801520776,null,null,null,null,null,null,null,null,null,6.4306653155962137E-2]
[null,14,null,2038,5.1672382405021766,4.513089358106015,5.355314251857263,5.3554579235989168,0.34203899387009057,0.29880612599417838,0.35443597079772993,0.35442526770135963,3.9985118906575789,3.4922963938197635,4.1440230382767949,4.1444826082263635,2.7343050272057713E-3,2.3881438310109446E-3,2.8337013223774282E-3,2.8338342620351201E-3,null,7.0885954267044124E-2,null,null,null,null,null,null,0.31029254204233991,0.27107234576819089,0.32153888983734735,0.3215291801520776,null,null,null,null,null,null,null,null,null,6.4306653155962137E-2]
[null,15,null,2039,4.2712853997671338,3.775819120205135,4.6001549774758956,4.3595484946810492,0.28270179622738756,0.24994073524596333,0.30441366775482187,0.28852626012773291,3.3100211163003883,2.9227735012277032,3.5605973946011025,3.3735929294357101,2.2632623017438554E-3,1.9984776076770617E-3,2.4345965091289589E-3,2.3068674499303935E-3,null,7.1612474824628597E-2,null,null,null,null,null,null,0.2564627442000037,0.22674241092188865,0.27615942185805775,0.26174660873609934,null,null,null,null,null,null,null,null,null,6.496574149003824E-2]
[null,16,null,2040,4.2712853997671338,3.775819120205135,4.6001549774758956,4.3595484946810492,0.28270179622738756,0.24994073524596333,0.30441366775482187,0.28852626012773291,3.3100211163003883,2.9227735012277032,3.5605973946011025,3.3735929294357101,2.2632623017438554E-3,1.9984776076770617E-3,2.4345965091289589E-3,2.3068674499303935E-3,null,7.1612474824628597E-2,null,null,null,null,null,null,0.2564627442000037,0.22674241092188865,0.27615942185805775,0.26174660873609934,null,null,null,null,null,null,null,null,null,6.496574149003824E-2]
[null,17,null,2041,4.2712853997671338,3.775819120205135,4.6001549774758956,4.3595484946810492,0.28270179622738756,0.24994073524596333,0.30441366775482187,0.28852626012773291,3.3100211163003883,2.9227735012277032,3.5605973946011025,3.3735929294357101,2.2632623017438554E-3,1.9984776076770617E-3,2.4345965091289589E-3,2.3068674499303935E-3,null,7.1612474824628597E-2,null,null,null,null,null,null,0.2564627442000037,0.22674241092188865,0.27615942185805775,0.26174660873609934,null,null,null,null,null,null,null,null,null,6.496574149003824E-2]
[null,18,null,2042,3.8977033811844621,3.3569058678708661,4.1087869093059837,3.7369093111584868,0.25777359062318667,0.22216555721487397,0.2714991598240093,0.2471333837357706,3.0210320484785553,2.5981990679514371,3.1807320484787733,2.8918071308294482,2.0656629391306359E-3,1.7766269959177525E-3,2.1748595203273666E-3,1.9773040210799646E-3,null,7.4143552241024466E-2,null,null,null,null,null,null,0.23384825747741839,0.20154519437230825,0.24629988385519591,0.22419562458431991,null,null,null,null,null,null,null,null,null,6.726189619670811E-2]
[null,19,null,2043,3.8977033811844621,3.3569058678708661,4.1087869093059837,3.7369093111584868,0.25777359062318667,0.22216555721487397,0.2714991598240093,0.2471333837357706,3.0210320484785553,2.5981990679514371,3.1807320484787733,2.8918071308294482,2.0656629391306359E-3,1.7766269959177525E-3,2.1748595203273666E-3,1.9773040210799646E-3,null,7.4143552241024466E-2,null,null,null,null,null,null,0.23384825747741839,0.20154519437230825,0.24629988385519591,0.22419562458431991,null,null,null,null,null,null,null,null,null,6.726189619670811E-2]
[null,20,null,2044,3.8977033811844621,3.3569058678708661,4.1087869093059837,3.7369093111584868,0.25777359062318667,0.22216555721487397,0.2714991598240093,0.2471333837357706,3.0210320484785553,2.5981990679514371,3.1807320484787733,2.8918071308294482,2.0656629391306359E-3,1.7766269959177525E-3,2.1748595203273666E-3,1.9773040210799646E-3,null,7.4143552241024466E-2,null,null,null,null,null,null,0.23384825747741839,0.20154519437230825,0.24629988385519591,0.22419562458431991,null,null,null,null,null,null,null,null,null,6.726189619670811E-2]
[null,21,null,2045,3.2895138736774316,3.1570899125242788,3.4497855234330284,3.2826027096443386,0.2174883932138649,0.20866242746113434,0.22757880985694048,0.21689589057811332,2.562526902675097,2.4714099223698982,2.6706011687903359,2.540568286690319,1.7541637787088975E-3,1.6944752855775566E-3,1.8260520812241614E-3,1.7371407088480812E-3,null,7.367224284387569E-2,null,null,null,null,null,null,0.19730214275120206,0.18929536165760091,0.20645601434642558,0.19676463342533854,null,null,null,null,null,null,null,null,null,6.6834331522648519E-2]
[null,22,null,2046,3.2895138736774316,3.1570899125242788,3.4497855234330284,3.2826027096443386,0.2174883932138649,0.20866242746113434,0.22757880985694048,0.21689589057811332,2.562526902675097,2.4714099223698982,2.6706011687903359,2.540568286690319,1.7541637787088975E-3,1.6944752855775566E-3,1.8260520812241614E-3,1.7371407088480812E-3,null,7.367224284387569E-2,null,null,null,null,null,null,0.19730214275120206,0.18929536165760091,0.20645601434642558,0.19676463342533854,null,null,null,null,null,null,null,null,null,6.6834331522648519E-2]
[null,23,null,2047,3.2895138736774316,3.1570899125242788,3.4497855234330284,3.2826027096443386,0.2174883932138649,0.20866242746113434,0.22757880985694048,0.21689589057811332,2.562526902675097,2.4714099223698982,2.6706011687903359,2.540568286690319,1.7541637787088975E-3,1.6944752855775566E-3,1.8260520812241614E-3,1.7371407088480812E-3,null,7.367224284387569E-2,null,null,null,null,null,null,0.19730214275120206,0.18929536165760091,0.20645601434642558,0.19676463342533854,null,null,null,null,null,null,null,null,null,6.6834331522648519E-2]
[null,24,null,2048,3.2314020555345846,2.8904799519323556,2.9784810093378655,2.8944847583825264,0.21348293631353238,0.19119601900359534,0.19626257655997495,0.19100093130729534,2.5291434932158041,2.2481809960924188,2.310348855159988,2.2443424772640452,1.7293288842501226E-3,1.5372177751059276E-3,1.5797257129299062E-3,1.5345931468472105E-3,null,7.2048689672051316E-2,null,null,null,null,null,null,0.19366845353471096,0.17345010314097092,0.1780464066377879,0.17327312256772931,null,null,null,null,null,null,null,null,null,6.5361468925532976E-2]
[null,25,null,2049,3.2314020555345846,2.8904799519323556,2.9784810093378655,2.8944847583825264,0.21348293631353238,0.19119601900359534,0.19626257655997495,0.19100093130729534,2.5291434932158041,2.2481809960924188,2.310348855159988,2.2443424772640452,1.7293288842501226E-3,1.5372177751059276E-3,1.5797257129299062E-3,1.5345931468472105E-3,null,7.2048689672051316E-2,null,null,null,null,null,null,0.19366845353471096,0.17345010314097092,0.1780464066377879,0.17327312256772931,null,null,null,null,null,null,null,null,null,6.5361468925532976E-2]
[null,26,null,2050,3.2314020555345846,2.8904799519323556,2.9784810093378655,2.8944847583825264,0.21348293631353238,0.19119601900359534,0.19626257655997495,0.19100093130729534,2.5291434932158041,2.2481809960924188,2.310348855159988,2.2443424772640452,1.7293288842501226E-3,1.5372177751059276E-3,1.5797257129299062E-3,1.5345931468472105E-3,null,7.2048689672051316E-2,null,null,null,null,null,null,0.19366845353471096,0.17345010314097092,0.1780464066377879,0.17327312256772931,null,null,null,null,null,null,null,null,null,6.5361468925532976E-2]
[null,27,null,2051,3.2199034677517884,2.8399229913811257,2.8922470275117269,2.822551376096146,0.21269074093262083,0.18788225470127545,0.19053669633934867,0.18620541954999914,2.5225191821227844,2.2060155513327202,2.2443535269001638,2.1893781548613225,1.7244042582214676E-3,1.5075628588393246E-3,1.5346007021539579E-3,1.4970107041786822E-3,null,7.172829801178332E-2,null,null,null,null,null,null,0.19294978600573734,0.17044390686650016,0.17285197570760311,0.16892270767284009,null,null,null,null,null,null,null,null,null,6.5070814513330244E-2]
[null,28,null,2052,3.2084457964252939,2.7902503152057379,2.808509720869441,2.7524056734553994,0.21190148524109323,0.18462592378019727,0.18497786632704849,0.18153030999627842,2.5159122213689504,2.1646409346846696,2.180243361282507,2.1357599179013498,1.7194936560963874E-3,1.4784800242081415E-3,1.4907646914752181E-3,1.4603486618128888E-3,null,7.1409331093817183E-2,null,null,null,null,null,null,0.19223378531799559,0.1674898132767611,0.16780909017054357,0.16468151981488083,null,null,null,null,null,null,null,null,null,6.4781452605545214E-2]
[null,29,null,2053,3.1970288959584048,2.7414464565179766,2.7271968048331456,2.6840032232637081,0.2111151583303103,0.18142603081854441,0.17958121290172246,0.17697257967562252,2.5093225655104416,2.1240423138820423,2.1179645084621703,2.0834548005266402,1.714597037938881E-3,1.4499582350187624E-3,1.4481808604869537E-3,1.4245844789925746E-3,null,7.1091782582499138E-2,null,null,null,null,null,null,0.19152044157533504,0.16458691934031197,0.16291332875188522,0.16054681660125569,null,null,null,null,null,null,null,null,null,6.4493377454569706E-2]
[null,30,null,2054,3.185652621272514,2.693496218958698,2.6482380876323379,2.6173007024237656,0.21033174933211263,0.17828159764691662,0.1743420046279239,0.17252928151605451,2.5027501692224239,2.0842051348431112,2.0574646568200947,2.0324306442190672,1.7097143639266729E-3,1.4219866679799997E-3,1.4068134405607481E-3,1.3896961669873963E-3,null,7.0775646170349316E-2,null,null,null,null,null,null,0.19080974491832778,0.16173433767683876,0.15816039916578176,0.15651592449335744,null,null,null,null,null,null,null,null,null,6.4206583338354495E-2]
[null,31,null,2055,3.1743168278052609,2.6463846719660449,2.5715654097122114,2.5522558644985973,0.20955124741867057,0.17519166304931499,0.1692556481078957,0.16819754243852622,2.496194987298777,2.0451151164531973,1.9986929890234466,1.9826560780279878,1.7048455943508903E-3,1.394554708595932E-3,1.3666276848023561E-3,1.3556622755746925E-3,null,7.0460915577936406E-2,null,null,null,null,null,null,0.19010168552413242,0.15893119628589389,0.15354613435206693,0.15258623707783167,null,null,null,null,null,null,null,null,null,6.392106456029556E-2]
[null,32,null,2056,3.1630213715086946,2.6000971461264268,2.497112584896267,2.4888275129545292,0.20877364180233446,0.17215528246930953,0.16431768395437749,0.16397456149915807,2.4896569746517847,2.0067582454450736,1.9416001393411946,1.9341004992825843,1.6999906896157399E-3,1.367651947137973E-3,1.3275898388657736E-3,1.3224618798513396E-3,null,7.0147584553752973E-2,null,null,null,null,null,null,0.18939625360635823,0.15617663828033582,0.14906648882284673,0.14875521338124525,null,null,null,null,null,null,null,null,null,6.3636815449121018E-2]
[null,33,null,2057,3.151766108847442,2.5546192286068119,2.4248153432524004,2.4269754750691184,0.2079989217354857,0.16917152772129948,0.15952378288090424,0.15985760807812169,2.4831360863118235,1.9691207713753898,1.8861381521789702,1.8867340547765625,1.6951496102381852E-3,1.3412681746946453E-3,1.2896671126010049E-3,1.2900745673685896E-3,null,6.9835646874091259E-2,null,"values in purple are extrapolated using CAGR",null,null,null,null,0.18869343941493008,0.15346982162438874,0.14471753511567825,0.1450203762270684,null,null,null,null,null,null,null,null,null,6.335383035877841E-2]
[null,2025]
[null,1,2025,{"$f":"D23","v":2025},{"$f":"AVERAGE(E$23:E23)","v":7.7128563286681597},{"$f":"AVERAGE(F$23:F23)","v":6.3500120531899293},{"$f":"AVERAGE(G$23:G23)","v":5.4033274517541221},{"$f":"AVERAGE(H$23:H23)","v":3.6646003994928535},{"$f":"AVERAGE(I$23:I23)","v":0.5100896843555871},{"$f":"AVERAGE(J$23:J23)","v":0.42139782667803138},{"$f":"AVERAGE(K$23:K23)","v":0.35772827371118965},{"$f":"AVERAGE(L$23:L23)","v":0.24253745600084425},{"$f":"AVERAGE(M$23:M23)","v":5.9682000982280989},{"$f":"AVERAGE(N$23:N23)","v":4.9152280428759783},{"$f":"AVERAGE(O$23:O23)","v":4.1814848540053191},{"$f":"AVERAGE(P$23:P23)","v":2.8359085263497534},{"$f":"AVERAGE(Q$23:Q23)","v":4.0949415325161791E-3},{"$f":"AVERAGE(R$23:R23)","v":3.4006539867442193E-3},{"$f":"AVERAGE(S$23:S23)","v":2.8599148867460727E-3},{"$f":"AVERAGE(T$23:T23)","v":1.9394777844090551E-3},null,{"$f":"AVERAGE(V$23:V23)","v":0.15508392449487499},null,{"$f":"C57&B57","v":"20251"}]
[null,2,2025,2026,{"$f":"AVERAGE(E$23:E24)","v":7.7128563286681597},{"$f":"AVERAGE(F$23:F24)","v":6.3500120531899293},{"$f":"AVERAGE(G$23:G24)","v":5.4033274517541221},{"$f":"AVERAGE(H$23:H24)","v":3.6646003994928535},{"$f":"AVERAGE(I$23:I24)","v":0.5100896843555871},{"$f":"AVERAGE(J$23:J24)","v":0.42139782667803138},{"$f":"AVERAGE(K$23:K24)","v":0.35772827371118965},{"$f":"AVERAGE(L$23:L24)","v":0.24253745600084425},{"$f":"AVERAGE(M$23:M24)","v":5.9682000982280989},{"$f":"AVERAGE(N$23:N24)","v":4.9152280428759783},{"$f":"AVERAGE(O$23:O24)","v":4.1814848540053191},{"$f":"AVERAGE(P$23:P24)","v":2.8359085263497534},{"$f":"AVERAGE(Q$23:Q24)","v":4.0949415325161791E-3},{"$f":"AVERAGE(R$23:R24)","v":3.4006539867442193E-3},{"$f":"AVERAGE(S$23:S24)","v":2.8599148867460727E-3},{"$f":"AVERAGE(T$23:T24)","v":1.9394777844090551E-3},null,{"$f":"AVERAGE(V$23:V24)","v":0.15508392449487499},null,{"$f":"C58&B58","v":"20252"}]
[null,3,2025,2027,{"$f":"AVERAGE(E$23:E25)","v":7.5306376168372893},{"$f":"AVERAGE(F$23:F25)","v":6.5055521072381168},{"$f":"AVERAGE(G$23:G25)","v":5.5886762075638643},{"$f":"AVERAGE(H$23:H25)","v":4.1864676295610757},{"$f":"AVERAGE(I$23:I25)","v":0.49800620074659246},{"$f":"AVERAGE(J$23:J25)","v":0.43154386020529206},{"$f":"AVERAGE(K$23:K25)","v":0.36995918922047882},{"$f":"AVERAGE(L$23:L25)","v":0.27707678283097786},{"$f":"AVERAGE(M$23:M25)","v":5.827224358182586},{"$f":"AVERAGE(N$23:N25)","v":5.0350998383133181},{"$f":"AVERAGE(O$23:O25)","v":4.3247486609859349},{"$f":"AVERAGE(P$23:P25)","v":3.2396667367141112},{"$f":"AVERAGE(Q$23:Q25)","v":3.9939388111103558E-3},{"$f":"AVERAGE(R$23:R25)","v":3.4693617455658198E-3},{"$f":"AVERAGE(S$23:S25)","v":2.9578540301449445E-3},{"$f":"AVERAGE(T$23:T25)","v":2.2154873784926039E-3},null,{"$f":"AVERAGE(V$23:V25)","v":0.14187184533304639},null,"20253"]
[null,4,2025,2028,{"$f":"AVERAGE(E$23:E26)","v":7.439528260921854},{"$f":"AVERAGE(F$23:F26)","v":6.5833221342622101},{"$f":"AVERAGE(G$23:G26)","v":5.6813505854687349},{"$f":"AVERAGE(H$23:H26)","v":4.4474012445951869},{"$f":"AVERAGE(I$23:I26)","v":0.49196445894209517},{"$f":"AVERAGE(J$23:J26)","v":0.43661687696892237},{"$f":"AVERAGE(K$23:K26)","v":0.37607464697512349},{"$f":"AVERAGE(L$23:L26)","v":0.29434644624604467},{"$f":"AVERAGE(M$23:M26)","v":5.7567364881598291},{"$f":"AVERAGE(N$23:N26)","v":5.0950357360319884},{"$f":"AVERAGE(O$23:O26)","v":4.3963805644762424},{"$f":"AVERAGE(P$23:P26)","v":3.4415458418962901},{"$f":"AVERAGE(Q$23:Q26)","v":3.9434374504074433E-3},{"$f":"AVERAGE(R$23:R26)","v":3.5037156249766201E-3},{"$f":"AVERAGE(S$23:S26)","v":3.0068236018443804E-3},{"$f":"AVERAGE(T$23:T26)","v":2.3534921755343783E-3},null,{"$f":"AVERAGE(V$23:V26)","v":0.13526580575213207},null,"20254"]
[null,5,2025,2029,{"$f":"AVERAGE(E$23:E27)","v":7.3848626473725929},{"$f":"AVERAGE(F$23:F27)","v":6.6299841504766661},{"$f":"AVERAGE(G$23:G27)","v":5.7369552122116572},{"$f":"AVERAGE(H$23:H27)","v":4.6039614136156537},{"$f":"AVERAGE(I$23:I27)","v":0.48833941385939683},{"$f":"AVERAGE(J$23:J27)","v":0.43966068702710059},{"$f":"AVERAGE(K$23:K27)","v":0.37974392162791026},{"$f":"AVERAGE(L$23:L27)","v":0.30470824429508475},{"$f":"AVERAGE(M$23:M27)","v":5.7144437661461751},{"$f":"AVERAGE(N$23:N27)","v":5.1309972746631898},{"$f":"AVERAGE(O$23:O27)","v":4.4393597065704267},{"$f":"AVERAGE(P$23:P27)","v":3.5626733050055974},{"$f":"AVERAGE(Q$23:Q27)","v":3.9131366339856966E-3},{"$f":"AVERAGE(R$23:R27)","v":3.5243279526231005E-3},{"$f":"AVERAGE(S$23:S27)","v":3.036205344864042E-3},{"$f":"AVERAGE(T$23:T27)","v":2.4362950537594429E-3},null,{"$f":"AVERAGE(V$23:V27)","v":0.13130218200358348},null,"20255"]
[null,6,2025,2030,{"$f":"AVERAGE(E$23:E28)","v":7.2496156833635546},{"$f":"AVERAGE(F$23:F28)","v":6.5339890420107976},{"$f":"AVERAGE(G$23:G28)","v":5.8489780168104133},{"$f":"AVERAGE(H$23:H28)","v":4.9521883323692686},{"$f":"AVERAGE(I$23:I28)","v":0.4793574891879146},{"$f":"AVERAGE(J$23:J28)","v":0.43325851957137324},{"$f":"AVERAGE(K$23:K28)","v":0.38714946807365208},{"$f":"AVERAGE(L$23:L28)","v":0.32775476330746794},{"$f":"AVERAGE(M$23:M28)","v":5.6097804011819035},{"$f":"AVERAGE(N$23:N28)","v":5.0566251835663794},{"$f":"AVERAGE(O$23:O28)","v":4.5260519893632933},{"$f":"AVERAGE(P$23:P28)","v":3.832134085819122},{"$f":"AVERAGE(Q$23:Q28)","v":3.8406907947591937E-3},{"$f":"AVERAGE(R$23:R28)","v":3.4708347940539557E-3},{"$f":"AVERAGE(S$23:S28)","v":3.0953810878185488E-3},{"$f":"AVERAGE(T$23:T28)","v":2.6204952217097053E-3},null,{"$f":"AVERAGE(V$23:V28)","v":0.12275949958571213},null,"20256"]
[null,7,2025,2031,{"$f":"AVERAGE(E$23:E29)","v":7.1530107090713839},{"$f":"AVERAGE(F$23:F29)","v":6.4654211073923191},{"$f":"AVERAGE(G$23:G29)","v":5.9289943058095247},{"$f":"AVERAGE(H$23:H29)","v":5.2009218457647091},{"$f":"AVERAGE(I$23:I29)","v":0.47294182870828438},{"$f":"AVERAGE(J$23:J29)","v":0.42868554281728233},{"$f":"AVERAGE(K$23:K29)","v":0.3924391441063248},{"$f":"AVERAGE(L$23:L29)","v":0.34421656260202738},{"$f":"AVERAGE(M$23:M29)","v":5.5350208547788515},{"$f":"AVERAGE(N$23:N29)","v":5.0035022613543712},{"$f":"AVERAGE(O$23:O29)","v":4.5879750485010558},{"$f":"AVERAGE(P$23:P29)","v":4.0246060721144961},{"$f":"AVERAGE(Q$23:Q29)","v":3.7889437667402636E-3},{"$f":"AVERAGE(R$23:R29)","v":3.4326253950759953E-3},{"$f":"AVERAGE(S$23:S29)","v":3.1376494756431964E-3},{"$f":"AVERAGE(T$23:T29)","v":2.7520667702456074E-3},null,{"$f":"AVERAGE(V$23:V29)","v":0.11665758357294687},null,"20257"]
[null,8,2025,2032,{"$f":"AVERAGE(E$23:E30)","v":7.0805569783522566},{"$f":"AVERAGE(F$23:F30)","v":6.4139951564284612},{"$f":"AVERAGE(G$23:G30)","v":5.9890065225588582},{"$f":"AVERAGE(H$23:H30)","v":5.3874719808112888},{"$f":"AVERAGE(I$23:I30)","v":0.46813008334856177},{"$f":"AVERAGE(J$23:J30)","v":0.42525581025171411},{"$f":"AVERAGE(K$23:K30)","v":0.39640640113082937},{"$f":"AVERAGE(L$23:L30)","v":0.35656291207294694},{"$f":"AVERAGE(M$23:M30)","v":5.4789511949765632},{"$f":"AVERAGE(N$23:N30)","v":4.963660069695365},{"$f":"AVERAGE(O$23:O30)","v":4.6344173428543769},{"$f":"AVERAGE(P$23:P30)","v":4.1689600618360272},{"$f":"AVERAGE(Q$23:Q30)","v":3.7501334957260658E-3},{"$f":"AVERAGE(R$23:R30)","v":3.403968345842525E-3},{"$f":"AVERAGE(S$23:S30)","v":3.1693507665116818E-3},{"$f":"AVERAGE(T$23:T30)","v":2.8507454316475337E-3},null,{"$f":"AVERAGE(V$23:V30)","v":0.11208114656337292},null,"20258"]
[null,9,2025,2033,{"$f":"AVERAGE(E$23:E31)","v":6.9813782321754907},{"$f":"AVERAGE(F$23:F31)","v":6.3076733186512479},{"$f":"AVERAGE(G$23:G31)","v":6.0742980512409268},{"$f":"AVERAGE(H$23:H31)","v":5.547120667316789},{"$f":"AVERAGE(I$23:I31)","v":0.46163323035013826},{"$f":"AVERAGE(J$23:J31)","v":0.41818653636227127},{"$f":"AVERAGE(K$23:K31)","v":0.40204881113044783},{"$f":"AVERAGE(L$23:L31)","v":0.36712896937138029},{"$f":"AVERAGE(M$23:M31)","v":5.4021873945656171},{"$f":"AVERAGE(N$23:N31)","v":4.8813257777779482},{"$f":"AVERAGE(O$23:O31)","v":4.7003855304361775},{"$f":"AVERAGE(P$23:P31)","v":4.2925039851998603},{"$f":"AVERAGE(Q$23:Q31)","v":3.6973268243326762E-3},{"$f":"AVERAGE(R$23:R31)","v":3.3466218932229389E-3},{"$f":"AVERAGE(S$23:S31)","v":3.2145231196692541E-3},{"$f":"AVERAGE(T$23:T31)","v":2.9352005259173156E-3},null,{"$f":"AVERAGE(V$23:V31)","v":0.10745926518890335},null,"20259"]
[null,10,2025,2034,{"$f":"AVERAGE(E$23:E32)","v":6.9020352352340764},{"$f":"AVERAGE(F$23:F32)","v":6.2226158484294771},{"$f":"AVERAGE(G$23:G32)","v":6.1425312741865827},{"$f":"AVERAGE(H$23:H32)","v":5.6748396165211892},{"$f":"AVERAGE(I$23:I32)","v":0.45643574795139941},{"$f":"AVERAGE(J$23:J32)","v":0.41253111725071701},{"$f":"AVERAGE(K$23:K32)","v":0.40656273913014263},{"$f":"AVERAGE(L$23:L32)","v":0.37558181521012696},{"$f":"AVERAGE(M$23:M32)","v":5.3407763542368603},{"$f":"AVERAGE(N$23:N32)","v":4.8154583442440142},{"$f":"AVERAGE(O$23:O32)","v":4.7531600805016181},{"$f":"AVERAGE(P$23:P32)","v":4.3913391238909263},{"$f":"AVERAGE(Q$23:Q32)","v":3.6550814872179649E-3},{"$f":"AVERAGE(R$23:R32)","v":3.3007447311272698E-3},{"$f":"AVERAGE(S$23:S32)","v":3.2506610021953118E-3},{"$f":"AVERAGE(T$23:T32)","v":3.002764601333141E-3},null,{"$f":"AVERAGE(V$23:V32)","v":0.10376176008932769},null,"202510"]
[null,11,2025,2035,{"$f":"AVERAGE(E$23:E33)","v":6.837118237736556},{"$f":"AVERAGE(F$23:F33)","v":6.1530233727934833},{"$f":"AVERAGE(G$23:G33)","v":6.1983584565966643},{"$f":"AVERAGE(H$23:H33)","v":5.7793369385975168},{"$f":"AVERAGE(I$23:I33)","v":0.45218326235243128},{"$f":"AVERAGE(J$23:J33)","v":0.40790395615944541},{"$f":"AVERAGE(K$23:K33)","v":0.41025595294807471},{"$f":"AVERAGE(L$23:L33)","v":0.38249777998728329},{"$f":"AVERAGE(M$23:M33)","v":5.2905309576042407},{"$f":"AVERAGE(N$23:N33)","v":4.7615668077162505},{"$f":"AVERAGE(O$23:O33)","v":4.7963392578278876},{"$f":"AVERAGE(P$23:P33)","v":4.4722042373654354},{"$f":"AVERAGE(Q$23:Q33)","v":3.6205171204877467E-3},{"$f":"AVERAGE(R$23:R33)","v":3.2632088712308133E-3},{"$f":"AVERAGE(S$23:S33)","v":3.2802283606257229E-3},{"$f":"AVERAGE(T$23:T33)","v":3.0580442994006347E-3},null,{"$f":"AVERAGE(V$23:V33)","v":0.10073652864422034},null,"202511"]
[null,12,2025,2036,{"$f":"AVERAGE(E$23:E34)","v":6.6979615713003575},{"$f":"AVERAGE(F$23:F34)","v":6.0163622049028609},{"$f":"AVERAGE(G$23:G34)","v":6.1281047728683804},{"$f":"AVERAGE(H$23:H34)","v":5.7440136873476328},{"$f":"AVERAGE(I$23:I34)","v":0.44300457331223625},{"$f":"AVERAGE(J$23:J34)","v":0.39881247031233985},{"$f":"AVERAGE(K$23:K34)","v":0.4056042877688793},{"$f":"AVERAGE(L$23:L34)","v":0.38015840396345629},{"$f":"AVERAGE(M$23:M34)","v":5.1828627020253526},{"$f":"AVERAGE(N$23:N34)","v":4.6557942732248767},{"$f":"AVERAGE(O$23:O34)","v":4.7419795728652963},{"$f":"AVERAGE(P$23:P34)","v":4.4448941016038459},{"$f":"AVERAGE(Q$23:Q34)","v":3.5466661127142485E-3},{"$f":"AVERAGE(R$23:R34)","v":3.1902867845458242E-3},{"$f":"AVERAGE(S$23:S34)","v":3.2430177741050322E-3},{"$f":"AVERAGE(T$23:T34)","v":3.0393601296201753E-3},null,{"$f":"AVERAGE(V$23:V34)","v":9.8248980779455652E-2},null,"202512"]
[null,13,2025,2037,{"$f":"AVERAGE(E$23:E35)","v":6.5802136227774204},{"$f":"AVERAGE(F$23:F35)","v":5.9007258320723341},{"$f":"AVERAGE(G$23:G35)","v":6.0686593481752178},{"$f":"AVERAGE(H$23:H35)","v":5.7141247824438857},{"$f":"AVERAGE(I$23:I35)","v":0.43523799027822502},{"$f":"AVERAGE(J$23:J35)","v":0.39111967459555819},{"$f":"AVERAGE(K$23:K35)","v":0.4016682633864832},{"$f":"AVERAGE(L$23:L35)","v":0.37817893194329505},{"$f":"AVERAGE(M$23:M35)","v":5.0917587934586006},{"$f":"AVERAGE(N$23:N35)","v":4.5662944363475599},{"$f":"AVERAGE(O$23:O35)","v":4.6959829163584885},{"$f":"AVERAGE(P$23:P35)","v":4.4217855251901934},{"$f":"AVERAGE(Q$23:Q35)","v":3.4841767984443656E-3},{"$f":"AVERAGE(R$23:R35)","v":3.1285834804277565E-3},{"$f":"AVERAGE(S$23:S35)","v":3.2115318932029089E-3},{"$f":"AVERAGE(T$23:T35)","v":3.0235504474982484E-3},null,{"$f":"AVERAGE(V$23:V35)","v":9.6144132586193226E-2},null,"202513"]
[null,14,2025,2038,{"$f":"AVERAGE(E$23:E36)","v":6.4792868097577596},{"$f":"AVERAGE(F$23:F36)","v":5.8016089410747398},{"$f":"AVERAGE(G$23:G36)","v":6.0177061270096504},{"$f":"AVERAGE(H$23:H36)","v":5.6885057210978172},{"$f":"AVERAGE(I$23:I36)","v":0.42858091910621543},{"$f":"AVERAGE(J$23:J36)","v":0.38452584969545966},{"$f":"AVERAGE(K$23:K36)","v":0.39829452820157224},{"$f":"AVERAGE(L$23:L36)","v":0.37648224164029964},{"$f":"AVERAGE(M$23:M36)","v":5.0136697289728138},{"$f":"AVERAGE(N$23:N36)","v":4.4895802904527171},{"$f":"AVERAGE(O$23:O36)","v":4.6565572107812248},{"$f":"AVERAGE(P$23:P36)","v":4.4019781739784909},{"$f":"AVERAGE(Q$23:Q36)","v":3.4306145290701807E-3},{"$f":"AVERAGE(R$23:R36)","v":3.0756949340408411E-3},{"$f":"AVERAGE(S$23:S36)","v":3.1845439952868032E-3},{"$f":"AVERAGE(T$23:T36)","v":3.0099992913937392E-3},null,{"$f":"AVERAGE(V$23:V36)","v":9.4339976991968291E-2},null,"202514"]
[null,15,2025,2039,{"$f":"AVERAGE(E$23:E37)","v":6.3320867157583844},{"$f":"AVERAGE(F$23:F37)","v":5.6665562863500991},{"$f":"AVERAGE(G$23:G37)","v":5.9232027170407333},{"$f":"AVERAGE(H$23:H37)","v":5.5999085726700324},{"$f":"AVERAGE(I$23:I37)","v":0.41885564424762689},{"$f":"AVERAGE(J$23:J37)","v":0.37555350873215987},{"$f":"AVERAGE(K$23:K37)","v":0.39203580417178885},{"$f":"AVERAGE(L$23:L37)","v":0.37061850953946185},{"$f":"AVERAGE(M$23:M37)","v":4.9000931547946518},{"$f":"AVERAGE(N$23:N37)","v":4.3851265045043837},{"$f":"AVERAGE(O$23:O37)","v":4.5834932230358838},{"$f":"AVERAGE(P$23:P37)","v":4.3334191576756389},{"$f":"AVERAGE(Q$23:Q37)","v":3.3527910472484256E-3},{"$f":"AVERAGE(R$23:R37)","v":3.0038804456165888E-3},{"$f":"AVERAGE(S$23:S37)","v":3.1345474962096139E-3},{"$f":"AVERAGE(T$23:T37)","v":2.9631238352961831E-3},null,{"$f":"AVERAGE(V$23:V37)","v":9.2824810180812303E-2},null,"202515"]
[null,16,2025,2040,{"$f":"AVERAGE(E$23:E38)","v":6.2032866335089318},{"$f":"AVERAGE(F$23:F38)","v":5.5483852134660392},{"$f":"AVERAGE(G$23:G38)","v":5.8405122333179307},{"$f":"AVERAGE(H$23:H38)","v":5.5223860677957211},{"$f":"AVERAGE(I$23:I38)","v":0.41034602874636195},{"$f":"AVERAGE(J$23:J38)","v":0.3677027103892726},{"$f":"AVERAGE(K$23:K38)","v":0.3865594206457284},{"$f":"AVERAGE(L$23:L38)","v":0.36548774395122879},{"$f":"AVERAGE(M$23:M38)","v":4.8007136523887608},{"$f":"AVERAGE(N$23:N38)","v":4.2937294417995915},{"$f":"AVERAGE(O$23:O38)","v":4.5195622337587098},{"$f":"AVERAGE(P$23:P38)","v":4.273430018410644},{"$f":"AVERAGE(Q$23:Q38)","v":3.2846955006543897E-3},{"$f":"AVERAGE(R$23:R38)","v":2.9410427682453684E-3},{"$f":"AVERAGE(S$23:S38)","v":3.0908005595170727E-3},{"$f":"AVERAGE(T$23:T38)","v":2.9221078112108213E-3},null,{"$f":"AVERAGE(V$23:V38)","v":9.1499039221050821E-2},null,"202516"]
[null,17,2025,2041,{"$f":"AVERAGE(E$23:E39)","v":6.0896395021123553},{"$f":"AVERAGE(F$23:F39)","v":5.4441166197448103},{"$f":"AVERAGE(G$23:G39)","v":5.7675500417978114},{"$f":"AVERAGE(H$23:H39)","v":5.4539838576125055},{"$f":"AVERAGE(I$23:I39)","v":0.40283754448053993},{"$f":"AVERAGE(J$23:J39)","v":0.36077553538084262},{"$f":"AVERAGE(K$23:K39)","v":0.38172731753449857},{"$f":"AVERAGE(L$23:L39)","v":0.36096059784396434},{"$f":"AVERAGE(M$23:M39)","v":4.7130258561482687},{"$f":"AVERAGE(N$23:N39)","v":4.2130849747071277},{"$f":"AVERAGE(O$23:O39)","v":4.4631525373376739},{"$f":"AVERAGE(P$23:P39)","v":4.2204984249415309},{"$f":"AVERAGE(Q$23:Q39)","v":3.224611194836123E-3},{"$f":"AVERAGE(R$23:R39)","v":2.8855977588001739E-3},{"$f":"AVERAGE(S$23:S39)","v":3.0522003212589484E-3},{"$f":"AVERAGE(T$23:T39)","v":2.8859172017237375E-3},null,{"$f":"AVERAGE(V$23:V39)","v":9.0329241315378922E-2},null,"202517"]
[null,18,2025,2042,{"$f":"AVERAGE(E$23:E40)","v":5.9678652731719168},{"$f":"AVERAGE(F$23:F40)","v":5.3281604668629239},{"$f":"AVERAGE(G$23:G40)","v":5.6753965344371533},{"$f":"AVERAGE(H$23:H40)","v":5.3585908272539484},{"$f":"AVERAGE(I$23:I40)","v":0.39477843593290918},{"$f":"AVERAGE(J$23:J40)","v":0.35307498103828883},{"$f":"AVERAGE(K$23:K40)","v":0.37560353099502697},{"$f":"AVERAGE(L$23:L40)","v":0.35463686372684244},{"$f":"AVERAGE(M$23:M40)","v":4.6190262001666182},{"$f":"AVERAGE(N$23:N40)","v":4.1233690909984784},{"$f":"AVERAGE(O$23:O40)","v":4.3919069546232912},{"$f":"AVERAGE(P$23:P40)","v":4.146682241935304},{"$f":"AVERAGE(Q$23:Q40)","v":3.1602251806302625E-3},{"$f":"AVERAGE(R$23:R40)","v":2.8239882719733726E-3},{"$f":"AVERAGE(S$23:S40)","v":3.0034591656516382E-3},{"$f":"AVERAGE(T$23:T40)","v":2.8354386916879721E-3},null,{"$f":"AVERAGE(V$23:V40)","v":8.9430036366803675E-2},null,"202518"]
[null,19,2025,2043,{"$f":"AVERAGE(E$23:E41)","v":5.8589093841199453},{"$f":"AVERAGE(F$23:F41)","v":5.2244102248107103},{"$f":"AVERAGE(G$23:G41)","v":5.5929433962723554},{"$f":"AVERAGE(H$23:H41)","v":5.2732391685120819},{"$f":"AVERAGE(I$23:I41)","v":0.38756765460081855},{"$f":"AVERAGE(J$23:J41)","v":0.34618501136337221},{"$f":"AVERAGE(K$23:K41)","v":0.37012435356497342},{"$f":"AVERAGE(L$23:L41)","v":0.34897878583257552},{"$f":"AVERAGE(M$23:M41)","v":4.5349212448146146},{"$f":"AVERAGE(N$23:N41)","v":4.043096984522319},{"$f":"AVERAGE(O$23:O41)","v":4.3281609069314744},{"$f":"AVERAGE(P$23:P41)","v":4.0806361834560478},{"$f":"AVERAGE(Q$23:Q41)","v":3.1026166416039665E-3},{"$f":"AVERAGE(R$23:R41)","v":2.7688639942862348E-3},{"$f":"AVERAGE(S$23:S41)","v":2.9598486580029921E-3},{"$f":"AVERAGE(T$23:T41)","v":2.7902737090243928E-3},null,{"$f":"AVERAGE(V$23:V41)","v":8.8625484570710039E-2},null,"202519"]
[null,20,2025,2044,{"$f":"AVERAGE(E$23:E42)","v":5.760849083973171},{"$f":"AVERAGE(F$23:F42)","v":5.1310350069637183},{"$f":"AVERAGE(G$23:G42)","v":5.5187355719240374},{"$f":"AVERAGE(H$23:H42)","v":5.1964226756444019},{"$f":"AVERAGE(I$23:I42)","v":0.38107795140193701},{"$f":"AVERAGE(J$23:J42)","v":0.33998403865594728},{"$f":"AVERAGE(K$23:K42)","v":0.3651930938779252},{"$f":"AVERAGE(L$23:L42)","v":0.34388651572773532},{"$f":"AVERAGE(M$23:M42)","v":4.4592267849978118},{"$f":"AVERAGE(N$23:N42)","v":3.9708520886937748},{"$f":"AVERAGE(O$23:O42)","v":4.2707894640088391},{"$f":"AVERAGE(P$23:P42)","v":4.0211947308247185},{"$f":"AVERAGE(Q$23:Q42)","v":3.0507689564803001E-3},{"$f":"AVERAGE(R$23:R42)","v":2.7192521443678108E-3},{"$f":"AVERAGE(S$23:S42)","v":2.920599201119211E-3},{"$f":"AVERAGE(T$23:T42)","v":2.7496252246271714E-3},null,{"$f":"AVERAGE(V$23:V42)","v":8.7901387954225765E-2},null,"202520"]
[null,21,2025,2045,{"$f":"AVERAGE(E$23:E43)","v":5.6431664549114693},{"$f":"AVERAGE(F$23:F43)","v":5.0370376215142212},{"$f":"AVERAGE(G$23:G43)","v":5.4202141410435125},{"$f":"AVERAGE(H$23:H43)","v":5.1052883915491609},{"$f":"AVERAGE(I$23:I43)","v":0.37328797244060019},{"$f":"AVERAGE(J$23:J43)","v":0.33373062859905145},{"$f":"AVERAGE(K$23:K43)","v":0.3586400327340688},{"$f":"AVERAGE(L$23:L43)","v":0.33783934310156283},{"$f":"AVERAGE(M$23:M43)","v":4.3689077429824454},{"$f":"AVERAGE(N$23:N43)","v":3.8994500807735903},{"$f":"AVERAGE(O$23:O43)","v":4.194590021379387},{"$f":"AVERAGE(P$23:P43)","v":3.950688709675461},{"$f":"AVERAGE(Q$23:Q43)","v":2.9890258527768996E-3},{"$f":"AVERAGE(R$23:R43)","v":2.6704532463301795E-3},{"$f":"AVERAGE(S$23:S43)","v":2.8684779096956373E-3},{"$f":"AVERAGE(T$23:T43)","v":2.7014116762567385E-3},null,{"$f":"AVERAGE(V$23:V43)","v":8.7223809615637665E-2},null,"202521"]
[null,22,2025,2046,{"$f":"AVERAGE(E$23:E44)","v":5.5361822466735582},{"$f":"AVERAGE(F$23:F44)","v":4.9515854529237693},{"$f":"AVERAGE(G$23:G44)","v":5.3306492038793998},{"$f":"AVERAGE(H$23:H44)","v":5.0224390423716692},{"$f":"AVERAGE(I$23:I44)","v":0.36620617338483952},{"$f":"AVERAGE(J$23:J44)","v":0.32804571036550978},{"$f":"AVERAGE(K$23:K44)","v":0.35268270442147209},{"$f":"AVERAGE(L$23:L44)","v":0.33234191344140607},{"$f":"AVERAGE(M$23:M44)","v":4.286799522968475},{"$f":"AVERAGE(N$23:N44)","v":3.8345391644825138},{"$f":"AVERAGE(O$23:O44)","v":4.1253178008071574},{"$f":"AVERAGE(P$23:P44)","v":3.8865923268125},{"$f":"AVERAGE(Q$23:Q44)","v":2.932895758501081E-3},{"$f":"AVERAGE(R$23:R44)","v":2.626090611750515E-3},{"$f":"AVERAGE(S$23:S44)","v":2.8210949174923882E-3},{"$f":"AVERAGE(T$23:T44)","v":2.6575811777381632E-3},null,{"$f":"AVERAGE(V$23:V44)","v":8.66078293078303E-2},null,"202522"]
[null,23,2025,2047,{"$f":"AVERAGE(E$23:E45)","v":5.4385010130650313},{"$f":"AVERAGE(F$23:F45)","v":4.8735639076890092},{"$f":"AVERAGE(G$23:G45)","v":5.2488725221208616},{"$f":"AVERAGE(H$23:H45)","v":4.9467939844270026},{"$f":"AVERAGE(I$23:I45)","v":0.35974018294262322},{"$f":"AVERAGE(J$23:J45)","v":0.32285513284792822},{"$f":"AVERAGE(K$23:K45)","v":0.34724340465779685},{"$f":"AVERAGE(L$23:L45)","v":0.32732252114300203},{"$f":"AVERAGE(M$23:M45)","v":4.2118311481731112},{"$f":"AVERAGE(N$23:N45)","v":3.7752726756950086},{"$f":"AVERAGE(O$23:O45)","v":4.0620692515890351},{"$f":"AVERAGE(P$23:P45)","v":3.8280695424593616},{"$f":"AVERAGE(Q$23:Q45)","v":2.8816465419883772E-3},{"$f":"AVERAGE(R$23:R45)","v":2.5855855975690819E-3},{"$f":"AVERAGE(S$23:S45)","v":2.7778321854807263E-3},{"$f":"AVERAGE(T$23:T45)","v":2.6175620269168554E-3},null,{"$f":"AVERAGE(V$23:V45)","v":8.6045412505049657E-2},null,"202523"]
[null,24,2025,2048,{"$f":"AVERAGE(E$23:E46)","v":5.3465385565012626},{"$f":"AVERAGE(F$23:F46)","v":4.7909354095324819},{"$f":"AVERAGE(G$23:G46)","v":5.154272875754903},{"$f":"AVERAGE(H$23:H46)","v":4.8612811000084823},{"$f":"AVERAGE(I$23:I46)","v":0.35364613099974446},{"$f":"AVERAGE(J$23:J46)","v":0.31736933643774773},{"$f":"AVERAGE(K$23:K46)","v":0.34095253682038762},{"$f":"AVERAGE(L$23:L46)","v":0.32164245489984761},{"$f":"AVERAGE(M$23:M46)","v":4.1417191625498893},{"$f":"AVERAGE(N$23:N46)","v":3.7116438557115674},{"$f":"AVERAGE(O$23:O46)","v":3.9890809017378248},{"$f":"AVERAGE(P$23:P46)","v":3.76208091474289},{"$f":"AVERAGE(Q$23:Q46)","v":2.8336333062492832E-3},{"$f":"AVERAGE(R$23:R46)","v":2.5419036049664505E-3},{"$f":"AVERAGE(S$23:S46)","v":2.7279110824577749E-3},{"$f":"AVERAGE(T$23:T46)","v":2.57243832358062E-3},null,{"$f":"AVERAGE(V$23:V46)","v":8.5462215720341392E-2},null,"202524"]
[null,25,2025,2049,{"$f":"AVERAGE(E$23:E47)","v":5.2619330964625952},{"$f":"AVERAGE(F$23:F47)","v":4.7149171912284764},{"$f":"AVERAGE(G$23:G47)","v":5.0672412010982217},{"$f":"AVERAGE(H$23:H47)","v":4.7826092463434442},{"$f":"AVERAGE(I$23:I47)","v":0.34803960321229593},{"$f":"AVERAGE(J$23:J47)","v":0.31232240374038162},{"$f":"AVERAGE(K$23:K47)","v":0.33516493840997114},{"$f":"AVERAGE(L$23:L47)","v":0.31641679395614547},{"$f":"AVERAGE(M$23:M47)","v":4.077216135776526},{"$f":"AVERAGE(N$23:N47)","v":3.6531053413268011},{"$f":"AVERAGE(O$23:O47)","v":3.921931619874711},{"$f":"AVERAGE(P$23:P47)","v":3.7013713772437358},{"$f":"AVERAGE(Q$23:Q47)","v":2.7894611293693165E-3},{"$f":"AVERAGE(R$23:R47)","v":2.5017161717720295E-3},{"$f":"AVERAGE(S$23:S47)","v":2.6819836676766603E-3},{"$f":"AVERAGE(T$23:T47)","v":2.5309245165112838E-3},null,{"$f":"AVERAGE(V$23:V47)","v":8.4925674678409779E-2},null,"202525"]
[null,26,2025,2050,{"$f":"AVERAGE(E$23:E48)","v":5.1838357487345945},{"$f":"AVERAGE(F$23:F48)","v":4.6447465281786258},{"$f":"AVERAGE(G$23:G48)","v":4.9869042706459004},{"$f":"AVERAGE(H$23:H48)","v":4.7099890737295631},{"$f":"AVERAGE(I$23:I48)","v":0.34286434679311273},{"$f":"AVERAGE(J$23:J48)","v":0.30766369663512061},{"$f":"AVERAGE(K$23:K48)","v":0.329822539877279},{"$f":"AVERAGE(L$23:L48)","v":0.31159310693118975},{"$f":"AVERAGE(M$23:M48)","v":4.0176748802934208},{"$f":"AVERAGE(N$23:N48)","v":3.5990697895870172},{"$f":"AVERAGE(O$23:O48)","v":3.8599476673856832},{"$f":"AVERAGE(P$23:P48)","v":3.6453318041675939},{"$f":"AVERAGE(Q$23:Q48)","v":2.7486868122493474E-3},{"$f":"AVERAGE(R$23:R48)","v":2.4646200795925641E-3},{"$f":"AVERAGE(S$23:S48)","v":2.6395891309556308E-3},{"$f":"AVERAGE(T$23:T48)","v":2.4926040792165116E-3},null,{"$f":"AVERAGE(V$23:V48)","v":8.443040602431906E-2},null,"202526"]
[null,27,2025,2051,{"$f":"AVERAGE(E$23:E49)","v":5.1110975161056009},{"$f":"AVERAGE(F$23:F49)","v":4.5779012120009401},{"$f":"AVERAGE(G$23:G49)","v":4.9093243727520424},{"$f":"AVERAGE(H$23:H49)","v":4.6400839738172142},{"$f":"AVERAGE(I$23:I49)","v":0.33804310213161304},{"$f":"AVERAGE(J$23:J49)","v":0.30322734693386716},{"$f":"AVERAGE(K$23:K49)","v":0.32466380493142971},{"$f":"AVERAGE(L$23:L49)","v":0.30694911850966416},{"$f":"AVERAGE(M$23:M49)","v":3.9622987433241379},{"$f":"AVERAGE(N$23:N49)","v":3.5474751881701914},{"$f":"AVERAGE(O$23:O49)","v":3.8001108473677014},{"$f":"AVERAGE(P$23:P49)","v":3.5914075949340281},{"$f":"AVERAGE(Q$23:Q49)","v":2.7107504213594261E-3},{"$f":"AVERAGE(R$23:R49)","v":2.4291735158609626E-3},{"$f":"AVERAGE(S$23:S49)","v":2.5986636335926061E-3},{"$f":"AVERAGE(T$23:T49)","v":2.4557302505114069E-3},null,{"$f":"AVERAGE(V$23:V49)","v":8.3959957579410341E-2},null,"202527"]
[null,28,2025,2052,{"$f":"AVERAGE(E$23:E50)","v":5.0431456689741614},{"$f":"AVERAGE(F$23:F50)","v":4.5140565371153976},{"$f":"AVERAGE(G$23:G50)","v":4.8342952780419495},{"$f":"AVERAGE(H$23:H50)","v":4.5726668916614353},{"$f":"AVERAGE(I$23:I50)","v":0.33353804438552304},{"$f":"AVERAGE(J$23:J50)","v":0.29899158182123609},{"$f":"AVERAGE(K$23:K50)","v":0.31967502140984472},{"$f":"AVERAGE(L$23:L50)","v":0.30246987534847181},{"$f":"AVERAGE(M$23:M50)","v":3.9106420818257384},{"$f":"AVERAGE(N$23:N50)","v":3.4980882505457087},{"$f":"AVERAGE(O$23:O50)","v":3.7422584371503729},{"$f":"AVERAGE(P$23:P50)","v":3.5394201778971466},{"$f":"AVERAGE(Q$23:Q50)","v":2.6753483940286033E-3},{"$f":"AVERAGE(R$23:R50)","v":2.3952201768733619E-3},{"$f":"AVERAGE(S$23:S50)","v":2.5590958142312705E-3},{"$f":"AVERAGE(T$23:T50)","v":2.4201809080578881E-3},null,{"$f":"AVERAGE(V$23:V50)","v":8.351172091921058E-2},null,"202528"]
[null,29,2025,2053,{"$f":"AVERAGE(E$23:E51)","v":4.9794864699046517},{"$f":"AVERAGE(F$23:F51)","v":4.4529320515775552},{"$f":"AVERAGE(G$23:G51)","v":4.7616367100002668},{"$f":"AVERAGE(H$23:H51)","v":4.5075405582684107},{"$f":"AVERAGE(I$23:I51)","v":0.32931656555603295},{"$f":"AVERAGE(J$23:J51)","v":0.2949375973039019},{"$f":"AVERAGE(K$23:K51)","v":0.314844200426806},{"$f":"AVERAGE(L$23:L51)","v":0.29814238239423563},{"$f":"AVERAGE(M$23:M51)","v":3.8623207191941766},{"$f":"AVERAGE(N$23:N51)","v":3.450707356177996},{"$f":"AVERAGE(O$23:O51)","v":3.6862483016783658},{"$f":"AVERAGE(P$23:P51)","v":3.4892144752291983},{"$f":"AVERAGE(Q$23:Q51)","v":2.6422190369220612E-3},{"$f":"AVERAGE(R$23:R51)","v":2.3626249374990647E-3},{"$f":"AVERAGE(S$23:S51)","v":2.5207884020331905E-3},{"$f":"AVERAGE(T$23:T51)","v":2.3858499967108083E-3},null,{"$f":"AVERAGE(V$23:V51)","v":8.3083447183461917E-2},null,"202529"]
[null,30,2025,2054,{"$f":"AVERAGE(E$23:E52)","v":4.9196920082835804},{"$f":"AVERAGE(F$23:F52)","v":4.3942841904902599},{"$f":"AVERAGE(G$23:G52)","v":4.6911900892546692},{"$f":"AVERAGE(H$23:H52)","v":4.4445325630735892},{"$f":"AVERAGE(I$23:I52)","v":0.3253504050152356},{"$f":"AVERAGE(J$23:J52)","v":0.29104906398200237},{"$f":"AVERAGE(K$23:K52)","v":0.31016079390017659},{"$f":"AVERAGE(L$23:L52)","v":0.29395527903162955},{"$f":"AVERAGE(M$23:M52)","v":3.8170017008617849},{"$f":"AVERAGE(N$23:N52)","v":3.4051572821335001},{"$f":"AVERAGE(O$23:O52)","v":3.6319555135164232},{"$f":"AVERAGE(P$23:P52)","v":3.440655014195527},{"$f":"AVERAGE(Q$23:Q52)","v":2.6111355478222148E-3},{"$f":"AVERAGE(R$23:R52)","v":2.3312703285150961E-3},{"$f":"AVERAGE(S$23:S52)","v":2.4836559033174425E-3},{"$f":"AVERAGE(T$23:T52)","v":2.352644869053361E-3},null,{"$f":"AVERAGE(V$23:V52)","v":8.2673187149691504E-2},null,"202530"]
[null,"Average Lifetime Factors, 2026"]
[null,1,2026,{"$f":"D24","v":2026},{"$f":"AVERAGE(E$24:E24)","v":7.7128563286681597},{"$f":"AVERAGE(F$24:F24)","v":6.3500120531899293},{"$f":"AVERAGE(G$24:G24)","v":5.4033274517541221},{"$f":"AVERAGE(H$24:H24)","v":3.6646003994928535},{"$f":"AVERAGE(I$24:I24)","v":0.5100896843555871},{"$f":"AVERAGE(J$24:J24)","v":0.42139782667803138},{"$f":"AVERAGE(K$24:K24)","v":0.35772827371118965},{"$f":"AVERAGE(L$24:L24)","v":0.24253745600084425},{"$f":"AVERAGE(M$24:M24)","v":5.9682000982280989},{"$f":"AVERAGE(N$24:N24)","v":4.9152280428759783},{"$f":"AVERAGE(O$24:O24)","v":4.1814848540053191},{"$f":"AVERAGE(P$24:P24)","v":2.8359085263497534},{"$f":"AVERAGE(Q$24:Q24)","v":4.0949415325161791E-3},{"$f":"AVERAGE(R$24:R24)","v":3.4006539867442193E-3},{"$f":"AVERAGE(S$24:S24)","v":2.8599148867460727E-3},{"$f":"AVERAGE(T$24:T24)","v":1.9394777844090551E-3},null,{"$f":"AVERAGE(V$24:V24)","v":0.15508392449487499},null,{"$f":"C88&B88","v":"20261"}]
[null,2,2026,2027,{"$f":"AVERAGE(E$24:E25)","v":7.439528260921854},{"$f":"AVERAGE(F$24:F25)","v":6.5833221342622101},{"$f":"AVERAGE(G$24:G25)","v":5.6813505854687349},{"$f":"AVERAGE(H$24:H25)","v":4.4474012445951869},{"$f":"AVERAGE(I$24:I25)","v":0.49196445894209517},{"$f":"AVERAGE(J$24:J25)","v":0.43661687696892237},{"$f":"AVERAGE(K$24:K25)","v":0.37607464697512349},{"$f":"AVERAGE(L$24:L25)","v":0.29434644624604467},{"$f":"AVERAGE(M$24:M25)","v":5.75673648815983},{"$f":"AVERAGE(N$24:N25)","v":5.0950357360319884},{"$f":"AVERAGE(O$24:O25)","v":4.3963805644762424},{"$f":"AVERAGE(P$24:P25)","v":3.4415458418962901},{"$f":"AVERAGE(Q$24:Q25)","v":3.9434374504074433E-3},{"$f":"AVERAGE(R$24:R25)","v":3.5037156249766201E-3},{"$f":"AVERAGE(S$24:S25)","v":3.0068236018443804E-3},{"$f":"AVERAGE(T$24:T25)","v":2.3534921755343787E-3},null,{"$f":"AVERAGE(V$24:V25)","v":0.13526580575213207},null,{"$f":"C89&B89","v":"20262"}]
[null,3,2026,2028,{"$f":"AVERAGE(E$24:E26)","v":7.3484189050064188},{"$f":"AVERAGE(F$24:F26)","v":6.6610921612863043},{"$f":"AVERAGE(G$24:G26)","v":5.7740249633736056},{"$f":"AVERAGE(H$24:H26)","v":4.7083348596292982},{"$f":"AVERAGE(I$24:I26)","v":0.48592271713759788},{"$f":"AVERAGE(J$24:J26)","v":0.44168989373255269},{"$f":"AVERAGE(K$24:K26)","v":0.38219010472976817},{"$f":"AVERAGE(L$24:L26)","v":0.31161610966111147},{"$f":"AVERAGE(M$24:M26)","v":5.6862486181370739},{"$f":"AVERAGE(N$24:N26)","v":5.1549716337506579},{"$f":"AVERAGE(O$24:O26)","v":4.4680124679665498},{"$f":"AVERAGE(P$24:P26)","v":3.643424947078469},{"$f":"AVERAGE(Q$24:Q26)","v":3.8929360897045316E-3},{"$f":"AVERAGE(R$24:R26)","v":3.5380695043874203E-3},{"$f":"AVERAGE(S$24:S26)","v":3.0557931735438163E-3},{"$f":"AVERAGE(T$24:T26)","v":2.491496972576153E-3},null,{"$f":"AVERAGE(V$24:V26)","v":0.12865976617121777},null,"20263"]
[null,4,2026,2029,{"$f":"AVERAGE(E$24:E27)","v":7.3028642270487012},{"$f":"AVERAGE(F$24:F27)","v":6.6999771747983505},{"$f":"AVERAGE(G$24:G27)","v":5.8203621523260409},{"$f":"AVERAGE(H$24:H27)","v":4.8388016671463543},{"$f":"AVERAGE(I$24:I27)","v":0.48290184623534921},{"$f":"AVERAGE(J$24:J27)","v":0.44422640211436787},{"$f":"AVERAGE(K$24:K27)","v":0.38524783360709047},{"$f":"AVERAGE(L$24:L27)","v":0.3202509413686449},{"$f":"AVERAGE(M$24:M27)","v":5.651004683125695},{"$f":"AVERAGE(N$24:N27)","v":5.1849395826099931},{"$f":"AVERAGE(O$24:O27)","v":4.503828419711704},{"$f":"AVERAGE(P$24:P27)","v":3.7443644996695586},{"$f":"AVERAGE(Q$24:Q27)","v":3.8676854093530758E-3},{"$f":"AVERAGE(R$24:R27)","v":3.5552464440928204E-3},{"$f":"AVERAGE(S$24:S27)","v":3.0802779593935344E-3},{"$f":"AVERAGE(T$24:T27)","v":2.5604993710970402E-3},null,{"$f":"AVERAGE(V$24:V27)","v":0.12535674638076061},null,"20264"]
[null,5,2026,2030,{"$f":"AVERAGE(E$24:E28)","v":7.1569675543026339},{"$f":"AVERAGE(F$24:F28)","v":6.5707844397749708},{"$f":"AVERAGE(G$24:G28)","v":5.9381081298216705},{"$f":"AVERAGE(H$24:H28)","v":5.209705918944552},{"$f":"AVERAGE(I$24:I28)","v":0.47321105015438009},{"$f":"AVERAGE(J$24:J28)","v":0.43563065815004165},{"$f":"AVERAGE(K$24:K28)","v":0.39303370694614459},{"$f":"AVERAGE(L$24:L28)","v":0.34479822476879268},{"$f":"AVERAGE(M$24:M28)","v":5.5380964617726658},{"$f":"AVERAGE(N$24:N28)","v":5.0849046117044594},{"$f":"AVERAGE(O$24:O28)","v":4.5949654164348885},{"$f":"AVERAGE(P$24:P28)","v":4.0313791977129956},{"$f":"AVERAGE(Q$24:Q28)","v":3.789840647207797E-3},{"$f":"AVERAGE(R$24:R28)","v":3.4848709555159027E-3},{"$f":"AVERAGE(S$24:S28)","v":3.1424743280330436E-3},{"$f":"AVERAGE(T$24:T28)","v":2.7566987091698358E-3},null,{"$f":"AVERAGE(V$24:V28)","v":0.11629461460387955},null,"20265"]
[null,6,2026,2031,{"$f":"AVERAGE(E$24:E29)","v":7.0597031058052551},{"$f":"AVERAGE(F$24:F29)","v":6.484655949759385},{"$f":"AVERAGE(G$24:G29)","v":6.0166054481520908},{"$f":"AVERAGE(H$24:H29)","v":5.4569754201433511},{"$f":"AVERAGE(I$24:I29)","v":0.46675051943373397},{"$f":"AVERAGE(J$24:J29)","v":0.42990016217382415},{"$f":"AVERAGE(K$24:K29)","v":0.39822428917218072},{"$f":"AVERAGE(L$24:L29)","v":0.36116308036889122},{"$f":"AVERAGE(M$24:M29)","v":5.4628243142039787},{"$f":"AVERAGE(N$24:N29)","v":5.0182146311007703},{"$f":"AVERAGE(O$24:O29)","v":4.6557234142503452},{"$f":"AVERAGE(P$24:P29)","v":4.2227223297419529},{"$f":"AVERAGE(Q$24:Q29)","v":3.7379441391109445E-3},{"$f":"AVERAGE(R$24:R29)","v":3.437953963131291E-3},{"$f":"AVERAGE(S$24:S29)","v":3.1839385737927168E-3},{"$f":"AVERAGE(T$24:T29)","v":2.8874982678850328E-3},null,{"$f":"AVERAGE(V$24:V29)","v":0.11025319341929218},null,"20266"]
[null,7,2026,2032,{"$f":"AVERAGE(E$24:E30)","v":6.9902284997356992},{"$f":"AVERAGE(F$24:F30)","v":6.4231355997482513},{"$f":"AVERAGE(G$24:G30)","v":6.072674961245248},{"$f":"AVERAGE(H$24:H30)","v":5.6335964924282083},{"$f":"AVERAGE(I$24:I30)","v":0.46213585463327245},{"$f":"AVERAGE(J$24:J30)","v":0.42580695076224023},{"$f":"AVERAGE(K$24:K30)","v":0.40193184790506364},{"$f":"AVERAGE(L$24:L30)","v":0.3728522629403902},{"$f":"AVERAGE(M$24:M30)","v":5.4090584945120597},{"$f":"AVERAGE(N$24:N30)","v":4.9705789306695634},{"$f":"AVERAGE(O$24:O30)","v":4.6991219841185279},{"$f":"AVERAGE(P$24:P30)","v":4.3593959954769232},{"$f":"AVERAGE(Q$24:Q30)","v":3.7008752047560495E-3},{"$f":"AVERAGE(R$24:R30)","v":3.4044418257137112E-3},{"$f":"AVERAGE(S$24:S30)","v":3.213555892192483E-3},{"$f":"AVERAGE(T$24:T30)","v":2.9809265241101737E-3},null,{"$f":"AVERAGE(V$24:V30)","v":0.10593789257315835},null,"20267"]
[null,8,2026,2033,{"$f":"AVERAGE(E$24:E31)","v":6.8899434701139066},{"$f":"AVERAGE(F$24:F31)","v":6.3023809768339127},{"$f":"AVERAGE(G$24:G31)","v":6.158169376176776},{"$f":"AVERAGE(H$24:H31)","v":5.7824357007947809},{"$f":"AVERAGE(I$24:I31)","v":0.45557617359945718},{"$f":"AVERAGE(J$24:J31)","v":0.4177851250728013},{"$f":"AVERAGE(K$24:K31)","v":0.40758887830785512},{"$f":"AVERAGE(L$24:L31)","v":0.38270290854269728},{"$f":"AVERAGE(M$24:M31)","v":5.3314358066078071},{"$f":"AVERAGE(N$24:N31)","v":4.8770879946406946},{"$f":"AVERAGE(O$24:O31)","v":4.765248114990035},{"$f":"AVERAGE(P$24:P31)","v":4.4745784175561232},{"$f":"AVERAGE(Q$24:Q31)","v":3.6476249858097384E-3},{"$f":"AVERAGE(R$24:R31)","v":3.3398678815327785E-3},{"$f":"AVERAGE(S$24:S31)","v":3.2588491487846516E-3},{"$f":"AVERAGE(T$24:T31)","v":3.0596658686058483E-3},null,{"$f":"AVERAGE(V$24:V31)","v":0.1015061827756569},null,"20268"]
[null,9,2026,2034,{"$f":"AVERAGE(E$24:E32)","v":6.8119440026302902},{"$f":"AVERAGE(F$24:F32)","v":6.2084607145672051},{"$f":"AVERAGE(G$24:G32)","v":6.2246650322346317},{"$f":"AVERAGE(H$24:H32)","v":5.8981995295243372},{"$f":"AVERAGE(I$24:I32)","v":0.45047419946204531},{"$f":"AVERAGE(J$24:J32)","v":0.4115459273143488},{"$f":"AVERAGE(K$24:K32)","v":0.4119887908433596},{"$f":"AVERAGE(L$24:L32)","v":0.39036452178893616},{"$f":"AVERAGE(M$24:M32)","v":5.2710626049045004},{"$f":"AVERAGE(N$24:N32)","v":4.8043728221737965},{"$f":"AVERAGE(O$24:O32)","v":4.8166795501123181},{"$f":"AVERAGE(P$24:P32)","v":4.5641647458399452},{"$f":"AVERAGE(Q$24:Q32)","v":3.6062081488514963E-3},{"$f":"AVERAGE(R$24:R32)","v":3.2896437027253862E-3},{"$f":"AVERAGE(S$24:S32)","v":3.2940772372452272E-3},{"$f":"AVERAGE(T$24:T32)","v":3.1209075809913731E-3},null,{"$f":"AVERAGE(V$24:V32)","v":9.8059297377600219E-2},null,"20269"]
[null,10,2026,2035,{"$f":"AVERAGE(E$24:E33)","v":6.7495444286433965},{"$f":"AVERAGE(F$24:F33)","v":6.1333245047538387},{"$f":"AVERAGE(G$24:G33)","v":6.2778615570809162},{"$f":"AVERAGE(H$24:H33)","v":5.9908105925079829},{"$f":"AVERAGE(I$24:I33)","v":0.44639262015211578},{"$f":"AVERAGE(J$24:J33)","v":0.40655456910758681},{"$f":"AVERAGE(K$24:K33)","v":0.41550872087176327},{"$f":"AVERAGE(L$24:L33)","v":0.39649381238592724},{"$f":"AVERAGE(M$24:M33)","v":5.2227640435418552},{"$f":"AVERAGE(N$24:N33)","v":4.7462006842002777},{"$f":"AVERAGE(O$24:O33)","v":4.8578246982101447},{"$f":"AVERAGE(P$24:P33)","v":4.6358338084670034},{"$f":"AVERAGE(Q$24:Q33)","v":3.5730746792849029E-3},{"$f":"AVERAGE(R$24:R33)","v":3.2494643596794729E-3},{"$f":"AVERAGE(S$24:S33)","v":3.3222597080136878E-3},{"$f":"AVERAGE(T$24:T33)","v":3.1699009508997927E-3},null,{"$f":"AVERAGE(V$24:V33)","v":9.5301789059154873E-2},null,"202610"]
[null,11,2026,2036,{"$f":"AVERAGE(E$24:E34)","v":6.6056984115396489},{"$f":"AVERAGE(F$24:F34)","v":5.9860304005131271},{"$f":"AVERAGE(G$24:G34)","v":6.1939936202424031},{"$f":"AVERAGE(H$24:H34)","v":5.9330512589707949},{"$f":"AVERAGE(I$24:I34)","v":0.43690592685374985},{"$f":"AVERAGE(J$24:J34)","v":0.39675925609727697},{"$f":"AVERAGE(K$24:K34)","v":0.40995665268321474},{"$f":"AVERAGE(L$24:L34)","v":0.39266939923278471},{"$f":"AVERAGE(M$24:M34)","v":5.1114683932796483},{"$f":"AVERAGE(N$24:N34)","v":4.632209385074777},{"$f":"AVERAGE(O$24:O34)","v":4.792933638216204},{"$f":"AVERAGE(P$24:P34)","v":4.5911655175360355},{"$f":"AVERAGE(Q$24:Q34)","v":3.4968228927322546E-3},{"$f":"AVERAGE(R$24:R34)","v":3.1711624934368794E-3},{"$f":"AVERAGE(S$24:S34)","v":3.2778453093194825E-3},{"$f":"AVERAGE(T$24:T34)","v":3.1393494337302774E-3},null,{"$f":"AVERAGE(V$24:V34)","v":9.3082167714417532E-2},null,"202611"]
[null,12,2026,2037,{"$f":"AVERAGE(E$24:E35)","v":6.4858267306198591},{"$f":"AVERAGE(F$24:F35)","v":5.8632853136458678},{"$f":"AVERAGE(G$24:G35)","v":6.1241036728769744},{"$f":"AVERAGE(H$24:H35)","v":5.8849184810231385},{"$f":"AVERAGE(I$24:I35)","v":0.42900034910511159},{"$f":"AVERAGE(J$24:J35)","v":0.38859649525535206},{"$f":"AVERAGE(K$24:K35)","v":0.40532992919275768},{"$f":"AVERAGE(L$24:L35)","v":0.38948238827183262},{"$f":"AVERAGE(M$24:M35)","v":5.0187220180611432},{"$f":"AVERAGE(N$24:N35)","v":4.5372166358035253},{"$f":"AVERAGE(O$24:O35)","v":4.7388577548879196},{"$f":"AVERAGE(P$24:P35)","v":4.5539419417602298},{"$f":"AVERAGE(Q$24:Q35)","v":3.4332797372717146E-3},{"$f":"AVERAGE(R$24:R35)","v":3.1059109382347177E-3},{"$f":"AVERAGE(S$24:S35)","v":3.2408333104076447E-3},{"$f":"AVERAGE(T$24:T35)","v":3.1138898360890143E-3},null,{"$f":"AVERAGE(V$24:V35)","v":9.1232483260469746E-2},null,"202612"]
[null,13,2026,2038,{"$f":"AVERAGE(E$24:E36)","v":6.3843968467646528},{"$f":"AVERAGE(F$24:F36)","v":5.7594240862966481},{"$f":"AVERAGE(G$24:G36)","v":6.0649660251062283},{"$f":"AVERAGE(H$24:H36)","v":5.8441907458366602},{"$f":"AVERAGE(I$24:I36)","v":0.42231101408703309},{"$f":"AVERAGE(J$24:J36)","v":0.38168954377372333},{"$f":"AVERAGE(K$24:K36)","v":0.4014150093162171},{"$f":"AVERAGE(L$24:L36)","v":0.38678568668948859},{"$f":"AVERAGE(M$24:M36)","v":4.9402443159531764},{"$f":"AVERAGE(N$24:N36)","v":4.4568381556509289},{"$f":"AVERAGE(O$24:O36)","v":4.6931012382255251},{"$f":"AVERAGE(P$24:P36)","v":4.5224450699499323},{"$f":"AVERAGE(Q$24:Q36)","v":3.3795124518820265E-3},{"$f":"AVERAGE(R$24:R36)","v":3.0506980838328891E-3},{"$f":"AVERAGE(S$24:S36)","v":3.2095154651745517E-3},{"$f":"AVERAGE(T$24:T36)","v":3.0923470996233305E-3},null,{"$f":"AVERAGE(V$24:V36)","v":8.9667365645590857E-2},null,"202613"]
[null,14,2026,2039,{"$f":"AVERAGE(E$24:E37)","v":6.2334603148362584},{"$f":"AVERAGE(F$24:F37)","v":5.6177380172901126},{"$f":"AVERAGE(G$24:G37)","v":5.9603366645612041},{"$f":"AVERAGE(H$24:H37)","v":5.7381448707541169},{"$f":"AVERAGE(I$24:I37)","v":0.41233892709705838},{"$f":"AVERAGE(J$24:J37)","v":0.37227891459316903},{"$f":"AVERAGE(K$24:K37)","v":0.3944863420618317},{"$f":"AVERAGE(L$24:L37)","v":0.37976715622079171},{"$f":"AVERAGE(M$24:M37)","v":4.823799801692263},{"$f":"AVERAGE(N$24:N37)","v":4.3472621089064125},{"$f":"AVERAGE(O$24:O37)","v":4.6122081065380653},{"$f":"AVERAGE(P$24:P37)","v":4.4403842027703444},{"$f":"AVERAGE(Q$24:Q37)","v":3.2997802983007287E-3},{"$f":"AVERAGE(R$24:R37)","v":2.9755394783931867E-3},{"$f":"AVERAGE(S$24:S37)","v":3.1541641111712949E-3},{"$f":"AVERAGE(T$24:T37)","v":3.0362414103595496E-3},null,{"$f":"AVERAGE(V$24:V37)","v":8.8377730586950684E-2},null,"202614"]
[null,15,2026,2040,{"$f":"AVERAGE(E$24:E38)","v":6.1026486538316504},{"$f":"AVERAGE(F$24:F38)","v":5.4949434241511144},{"$f":"AVERAGE(G$24:G38)","v":5.8696578854221837},{"$f":"AVERAGE(H$24:H38)","v":5.6462384456825792},{"$f":"AVERAGE(I$24:I38)","v":0.40369645170574697},{"$f":"AVERAGE(J$24:J38)","v":0.36412303597002199},{"$f":"AVERAGE(K$24:K38)","v":0.38848149710803098},{"$f":"AVERAGE(L$24:L38)","v":0.37368442981458777},{"$f":"AVERAGE(M$24:M38)","v":4.7228812226661381},{"$f":"AVERAGE(N$24:N38)","v":4.2522962017278321},{"$f":"AVERAGE(O$24:O38)","v":4.5421007257422685},{"$f":"AVERAGE(P$24:P38)","v":4.3692647845480357},{"$f":"AVERAGE(Q$24:Q38)","v":3.2306790985302701E-3},{"$f":"AVERAGE(R$24:R38)","v":2.9104020203454452E-3},{"$f":"AVERAGE(S$24:S38)","v":3.1061929377018058E-3},{"$f":"AVERAGE(T$24:T38)","v":2.9876164796642725E-3},null,{"$f":"AVERAGE(V$24:V38)","v":8.7260046869462551E-2},null,"202615"]
[null,16,2026,2041,{"$f":"AVERAGE(E$24:E39)","v":5.9881884504526184},{"$f":"AVERAGE(F$24:F39)","v":5.3874981551544909},{"$f":"AVERAGE(G$24:G39)","v":5.7903139536755406},{"$f":"AVERAGE(H$24:H39)","v":5.5658203237449833},{"$f":"AVERAGE(I$24:I39)","v":0.39613428573834952},{"$f":"AVERAGE(J$24:J39)","v":0.35698664217476833},{"$f":"AVERAGE(K$24:K39)","v":0.3832272577734554},{"$f":"AVERAGE(L$24:L39)","v":0.36836204420915936},{"$f":"AVERAGE(M$24:M39)","v":4.6345774660182792},{"$f":"AVERAGE(N$24:N39)","v":4.1692010329465736},{"$f":"AVERAGE(O$24:O39)","v":4.4807567675459454},{"$f":"AVERAGE(P$24:P39)","v":4.3070352936035157},{"$f":"AVERAGE(Q$24:Q39)","v":3.1702155487311192E-3},{"$f":"AVERAGE(R$24:R39)","v":2.8534067445536711E-3},{"$f":"AVERAGE(S$24:S39)","v":3.0642181609160028E-3},{"$f":"AVERAGE(T$24:T39)","v":2.9450696653059052E-3},null,{"$f":"AVERAGE(V$24:V39)","v":8.6282073616660418E-2},null,"202616"]
[null,17,2026,2042,{"$f":"AVERAGE(E$24:E40)","v":5.8652187404956679},{"$f":"AVERAGE(F$24:F40)","v":5.2680515500201599},{"$f":"AVERAGE(G$24:G40)","v":5.6914005981243898},{"$f":"AVERAGE(H$24:H40)","v":5.4582373230046013},{"$f":"AVERAGE(I$24:I40)","v":0.38799542131981057},{"$f":"AVERAGE(J$24:J40)","v":0.34905599011830396},{"$f":"AVERAGE(K$24:K40)","v":0.37665501671760565},{"$f":"AVERAGE(L$24:L40)","v":0.36123094653425414},{"$f":"AVERAGE(M$24:M40)","v":4.539663029692413},{"$f":"AVERAGE(N$24:N40)","v":4.0767891526527427},{"$f":"AVERAGE(O$24:O40)","v":4.4042847252478765},{"$f":"AVERAGE(P$24:P40)","v":4.2237865781462176},{"$f":"AVERAGE(Q$24:Q40)","v":3.1052418658134438E-3},{"$f":"AVERAGE(R$24:R40)","v":2.7900667593397936E-3},{"$f":"AVERAGE(S$24:S40)","v":3.0119029467637302E-3},{"$f":"AVERAGE(T$24:T40)","v":2.8881422744690853E-3},null,{"$f":"AVERAGE(V$24:V40)","v":8.5568042947505363E-2},null,"202617"]
[null,18,2026,2043,{"$f":"AVERAGE(E$24:E41)","v":5.7559123316450451},{"$f":"AVERAGE(F$24:F41)","v":5.1618767899007549},{"$f":"AVERAGE(G$24:G41)","v":5.6034776154122561},{"$f":"AVERAGE(H$24:H41)","v":5.3626079890131502},{"$f":"AVERAGE(I$24:I41)","v":0.38076087516999813},{"$f":"AVERAGE(J$24:J41)","v":0.34200652162366896},{"$f":"AVERAGE(K$24:K41)","v":0.3708130246679614},{"$f":"AVERAGE(L$24:L41)","v":0.35489219304544956},{"$f":"AVERAGE(M$24:M41)","v":4.4552946418471997},{"$f":"AVERAGE(N$24:N41)","v":3.9946452590582258},{"$f":"AVERAGE(O$24:O41)","v":4.3363095765384818},{"$f":"AVERAGE(P$24:P41)","v":4.1497877199619531},{"$f":"AVERAGE(Q$24:Q41)","v":3.0474874809977323E-3},{"$f":"AVERAGE(R$24:R41)","v":2.7337645502607914E-3},{"$f":"AVERAGE(S$24:S41)","v":2.9654005341839319E-3},{"$f":"AVERAGE(T$24:T41)","v":2.8375401492808008E-3},null,{"$f":"AVERAGE(V$24:V41)","v":8.4933349019367541E-2},null,"202618"]
[null,19,2026,2044,{"$f":"AVERAGE(E$24:E42)","v":5.6581118605681722},{"$f":"AVERAGE(F$24:F42)","v":5.0668783203202343},{"$f":"AVERAGE(G$24:G42)","v":5.5248096835119265},{"$f":"AVERAGE(H$24:H42)","v":5.2770449007050102},{"$f":"AVERAGE(I$24:I42)","v":0.37428786019385019},{"$f":"AVERAGE(J$24:J42)","v":0.33569910244425866},{"$f":"AVERAGE(K$24:K42)","v":0.36558597914985869},{"$f":"AVERAGE(L$24:L42)","v":0.34922067676599278},{"$f":"AVERAGE(M$24:M42)","v":4.37980713693306},{"$f":"AVERAGE(N$24:N42)","v":3.9211480911052368},{"$f":"AVERAGE(O$24:O42)","v":4.2754897066406023},{"$f":"AVERAGE(P$24:P42)","v":4.0835782152707685},{"$f":"AVERAGE(Q$24:Q42)","v":2.9958125051099903E-3},{"$f":"AVERAGE(R$24:R42)","v":2.6833888895058948E-3},{"$f":"AVERAGE(S$24:S42)","v":2.9237931124020075E-3},{"$f":"AVERAGE(T$24:T42)","v":2.7922645635860195E-3},null,{"$f":"AVERAGE(V$24:V42)","v":8.4365464978402124E-2},null,"202619"]
[null,20,2026,2045,{"$f":"AVERAGE(E$24:E43)","v":5.5396819612236348},{"$f":"AVERAGE(F$24:F43)","v":4.971388899930437},{"$f":"AVERAGE(G$24:G43)","v":5.4210584755079818},{"$f":"AVERAGE(H$24:H43)","v":5.1773227911519761},{"$f":"AVERAGE(I$24:I43)","v":0.36644788684485091},{"$f":"AVERAGE(J$24:J43)","v":0.32934726869510245},{"$f":"AVERAGE(K$24:K43)","v":0.35868562068521281},{"$f":"AVERAGE(L$24:L43)","v":0.3426044374565988},{"$f":"AVERAGE(M$24:M43)","v":4.2889431252201629},{"$f":"AVERAGE(N$24:N43)","v":3.84866118266847},{"$f":"AVERAGE(O$24:O43)","v":4.1952452797480895},{"$f":"AVERAGE(P$24:P43)","v":4.0064277188417456},{"$f":"AVERAGE(Q$24:Q43)","v":2.9337300687899358E-3},{"$f":"AVERAGE(R$24:R43)","v":2.6339432093094779E-3},{"$f":"AVERAGE(S$24:S43)","v":2.8689060608431153E-3},{"$f":"AVERAGE(T$24:T43)","v":2.739508370849123E-3},null,{"$f":"AVERAGE(V$24:V43)","v":8.3830803871675796E-2},null,"202620"]
[null,21,2026,2046,{"$f":"AVERAGE(E$24:E44)","v":5.4325310999119107},{"$f":"AVERAGE(F$24:F44)","v":4.8849937100539531},{"$f":"AVERAGE(G$24:G44)","v":5.3271883349329832},{"$f":"AVERAGE(H$24:H44)","v":5.0870980253658979},{"$f":"AVERAGE(I$24:I44)","v":0.35935457762432776},{"$f":"AVERAGE(J$24:J44)","v":0.32360037149348492},{"$f":"AVERAGE(K$24:K44)","v":0.35244243921719987},{"$f":"AVERAGE(L$24:L44)","v":0.33661831617667093},{"$f":"AVERAGE(M$24:M44)","v":4.2067328289084926},{"$f":"AVERAGE(N$24:N44)","v":3.7830777893209193},{"$f":"AVERAGE(O$24:O44)","v":4.1226431792262916},{"$f":"AVERAGE(P$24:P44)","v":3.9366248887392965},{"$f":"AVERAGE(Q$24:Q44)","v":2.8775602454527436E-3},{"$f":"AVERAGE(R$24:R44)","v":2.5892066415127194E-3},{"$f":"AVERAGE(S$24:S44)","v":2.8192463475279267E-3},{"$f":"AVERAGE(T$24:T44)","v":2.6917765774205019E-3},null,{"$f":"AVERAGE(V$24:V44)","v":8.3347062870351984E-2},null,"202621"]
[null,22,2026,2047,{"$f":"AVERAGE(E$24:E45)","v":5.3351212259921619},{"$f":"AVERAGE(F$24:F45)","v":4.8064526283480591},{"$f":"AVERAGE(G$24:G45)","v":5.2418518435011672},{"$f":"AVERAGE(H$24:H45)","v":5.0050755110149181},{"$f":"AVERAGE(I$24:I45)","v":0.3529061146965794},{"$f":"AVERAGE(J$24:J45)","v":0.31837591949201444},{"$f":"AVERAGE(K$24:K45)","v":0.34676681970082446},{"$f":"AVERAGE(L$24:L45)","v":0.33117638774037289},{"$f":"AVERAGE(M$24:M45)","v":4.1319961958978846},{"$f":"AVERAGE(N$24:N45)","v":3.7234565226413276},{"$f":"AVERAGE(O$24:O45)","v":4.0566412696610215},{"$f":"AVERAGE(P$24:P45)","v":3.873167770464343},{"$f":"AVERAGE(Q$24:Q45)","v":2.8264967696916598E-3},{"$f":"AVERAGE(R$24:R45)","v":2.5485370344247578E-3},{"$f":"AVERAGE(S$24:S45)","v":2.7741011536050286E-3},{"$f":"AVERAGE(T$24:T45)","v":2.6483840379399374E-3},null,{"$f":"AVERAGE(V$24:V45)","v":8.2907298323693965E-2},null,"202622"]
[null,23,2026,2048,{"$f":"AVERAGE(E$24:E46)","v":5.2436551751027025},{"$f":"AVERAGE(F$24:F46)","v":4.7231494685038982},{"$f":"AVERAGE(G$24:G46)","v":5.1434444159288493},{"$f":"AVERAGE(H$24:H46)","v":4.9133106956830748},{"$f":"AVERAGE(I$24:I46)","v":0.34684423737557735},{"$f":"AVERAGE(J$24:J46)","v":0.31284635860121363},{"$f":"AVERAGE(K$24:K46)","v":0.34022315695557009},{"$f":"AVERAGE(L$24:L46)","v":0.32508180267806513},{"$f":"AVERAGE(M$24:M46)","v":4.062306947955185},{"$f":"AVERAGE(N$24:N46)","v":3.6593141084435485},{"$f":"AVERAGE(O$24:O46)","v":3.9807155125088025},{"$f":"AVERAGE(P$24:P46)","v":3.8023492794556342},{"$f":"AVERAGE(Q$24:Q46)","v":2.7787938181507233E-3},{"$f":"AVERAGE(R$24:R46)","v":2.5045666318456779E-3},{"$f":"AVERAGE(S$24:S46)","v":2.7221717866191537E-3},{"$f":"AVERAGE(T$24:T46)","v":2.5999583470228621E-3},null,{"$f":"AVERAGE(V$24:V46)","v":8.2435184904057324E-2},null,"202623"]
[null,24,2026,2049,{"$f":"AVERAGE(E$24:E47)","v":5.159811295120698},{"$f":"AVERAGE(F$24:F47)","v":4.6467882386467503},{"$f":"AVERAGE(G$24:G47)","v":5.0532376073208924},{"$f":"AVERAGE(H$24:H47)","v":4.8291929482955522},{"$f":"AVERAGE(I$24:I47)","v":0.3412875164979921},{"$f":"AVERAGE(J$24:J47)","v":0.30777759445131286},{"$f":"AVERAGE(K$24:K47)","v":0.33422479943908701},{"$f":"AVERAGE(L$24:L47)","v":0.31949509970428308},{"$f":"AVERAGE(M$24:M47)","v":3.998425137341044},{"$f":"AVERAGE(N$24:N47)","v":3.600516895428918},{"$f":"AVERAGE(O$24:O47)","v":3.9111169017859351},{"$f":"AVERAGE(P$24:P47)","v":3.7374323293643177},{"$f":"AVERAGE(Q$24:Q47)","v":2.7350661125715315E-3},{"$f":"AVERAGE(R$24:R47)","v":2.4642604294815213E-3},{"$f":"AVERAGE(S$24:S47)","v":2.6745698668821012E-3},{"$f":"AVERAGE(T$24:T47)","v":2.5555681303488765E-3},null,{"$f":"AVERAGE(V$24:V47)","v":8.2002414269390408E-2},null,"202624"]
[null,25,2026,2050,{"$f":"AVERAGE(E$24:E48)","v":5.082674925537253},{"$f":"AVERAGE(F$24:F48)","v":4.5765359071781742},{"$f":"AVERAGE(G$24:G48)","v":4.9702473434015708},{"$f":"AVERAGE(H$24:H48)","v":4.7518046206990316},{"$f":"AVERAGE(I$24:I48)","v":0.33617533329061372},{"$f":"AVERAGE(J$24:J48)","v":0.30311433143340422},{"$f":"AVERAGE(K$24:K48)","v":0.32870631052392257},{"$f":"AVERAGE(L$24:L48)","v":0.31435533296840357},{"$f":"AVERAGE(M$24:M48)","v":3.9396538715760339},{"$f":"AVERAGE(N$24:N48)","v":3.546423459455458},{"$f":"AVERAGE(O$24:O48)","v":3.8470861799208973},{"$f":"AVERAGE(P$24:P48)","v":3.6777087352803068},{"$f":"AVERAGE(Q$24:Q48)","v":2.6948366234386752E-3},{"$f":"AVERAGE(R$24:R48)","v":2.4271787233064975E-3},{"$f":"AVERAGE(S$24:S48)","v":2.6307761007240134E-3},{"$f":"AVERAGE(T$24:T48)","v":2.51472913100881E-3},null,{"$f":"AVERAGE(V$24:V48)","v":8.1604265285496858E-2},null,"202625"]
[null,26,2026,2051,{"$f":"AVERAGE(E$24:E49)","v":5.0110298694685813},{"$f":"AVERAGE(F$24:F49)","v":4.5097431027244417},{"$f":"AVERAGE(G$24:G49)","v":4.8903242543288847},{"$f":"AVERAGE(H$24:H49)","v":4.6776025728296897},{"$f":"AVERAGE(I$24:I49)","v":0.33142592589222936},{"$f":"AVERAGE(J$24:J49)","v":0.29868232848216847},{"$f":"AVERAGE(K$24:K49)","v":0.32339209459374663},{"$f":"AVERAGE(L$24:L49)","v":0.30942649014461876},{"$f":"AVERAGE(M$24:M49)","v":3.8851486912124473},{"$f":"AVERAGE(N$24:N49)","v":3.4948693091430454},{"$f":"AVERAGE(O$24:O49)","v":3.7854426163431771},{"$f":"AVERAGE(P$24:P49)","v":3.6204652514180378},{"$f":"AVERAGE(Q$24:Q49)","v":2.657512301699552E-3},{"$f":"AVERAGE(R$24:R49)","v":2.3918088823654524E-3},{"$f":"AVERAGE(S$24:S49)","v":2.5886155084713187E-3},{"$f":"AVERAGE(T$24:T49)","v":2.4755861145922663E-3},null,{"$f":"AVERAGE(V$24:V49)","v":8.1224420390354032E-2},null,"202626"]
[null,27,2026,2052,{"$f":"AVERAGE(E$24:E50)","v":4.9442674963929036},{"$f":"AVERAGE(F$24:F50)","v":4.4460581846681935},{"$f":"AVERAGE(G$24:G50)","v":4.8132200123489053},{"$f":"AVERAGE(H$24:H50)","v":4.606298983963975},{"$f":"AVERAGE(I$24:I50)","v":0.32699909475700212},{"$f":"AVERAGE(J$24:J50)","v":0.29445801719691028},{"$f":"AVERAGE(K$24:K50)","v":0.31826564169498006},{"$f":"AVERAGE(L$24:L50)","v":0.30468959458356909},{"$f":"AVERAGE(M$24:M50)","v":3.8344362293663918},{"$f":"AVERAGE(N$24:N50)","v":3.4456015915705129},{"$f":"AVERAGE(O$24:O50)","v":3.7259907920816708},{"$f":"AVERAGE(P$24:P50)","v":3.5654761649914941},{"$f":"AVERAGE(Q$24:Q50)","v":2.6227708703809162E-3},{"$f":"AVERAGE(R$24:R50)","v":2.3579818876188854E-3},{"$f":"AVERAGE(S$24:S50)","v":2.5479543671010929E-3},{"$f":"AVERAGE(T$24:T50)","v":2.4379847274522892E-3},null,{"$f":"AVERAGE(V$24:V50)","v":8.0860898564556374E-2},null,"202627"]
[null,28,2026,2053,{"$f":"AVERAGE(E$24:E51)","v":4.8818661178059566},{"$f":"AVERAGE(F$24:F51)","v":4.3851791943771143},{"$f":"AVERAGE(G$24:G51)","v":4.7387191835090565},{"$f":"AVERAGE(H$24:H51)","v":4.5376455639389652},{"$f":"AVERAGE(I$24:I51)","v":0.3228603827417631},{"$f":"AVERAGE(J$24:J51)","v":0.29042116054054007},{"$f":"AVERAGE(K$24:K51)","v":0.3133126263809351},{"$f":"AVERAGE(L$24:L51)","v":0.30012827262257102},{"$f":"AVERAGE(M$24:M51)","v":3.7871107413715364},{"$f":"AVERAGE(N$24:N51)","v":3.3984030459387817},{"$f":"AVERAGE(O$24:O51)","v":3.6685612819524027},{"$f":"AVERAGE(P$24:P51)","v":3.5125468305463206},{"$f":"AVERAGE(Q$24:Q51)","v":2.5903360906508435E-3},{"$f":"AVERAGE(R$24:R51)","v":2.3255524714545952E-3},{"$f":"AVERAGE(S$24:S51)","v":2.5086767418648734E-3},{"$f":"AVERAGE(T$24:T51)","v":2.4017918614358709E-3},null,{"$f":"AVERAGE(V$24:V51)","v":8.0512001565197194E-2},null,"202628"]
[null,29,2026,2054,{"$f":"AVERAGE(E$24:E52)","v":4.8233759972358374},{"$f":"AVERAGE(F$24:F52)","v":4.3268452986730308},{"$f":"AVERAGE(G$24:G52)","v":4.6666336284788255},{"$f":"AVERAGE(H$24:H52)","v":4.4714267756108557},{"$f":"AVERAGE(I$24:I52)","v":0.31898008503798203},{"$f":"AVERAGE(J$24:J52)","v":0.28655427906144959},{"$f":"AVERAGE(K$24:K52)","v":0.30852053597565887},{"$f":"AVERAGE(L$24:L52)","v":0.29572830741200146},{"$f":"AVERAGE(M$24:M52)","v":3.7428224457801877},{"$f":"AVERAGE(N$24:N52)","v":3.3530858765906553},{"$f":"AVERAGE(O$24:O52)","v":3.6130062259133573},{"$f":"AVERAGE(P$24:P52)","v":3.461508341362622},{"$f":"AVERAGE(Q$24:Q52)","v":2.5599698242120788E-3},{"$f":"AVERAGE(R$24:R52)","v":2.2943950299554716E-3},{"$f":"AVERAGE(S$24:S52)","v":2.4706814556130071E-3},{"$f":"AVERAGE(T$24:T52)","v":2.3668920099031649E-3},null,{"$f":"AVERAGE(V$24:V52)","v":8.0176265172271402E-2},null,"202629"]
[null,30,2026,2055,{"$f":"AVERAGE(E$24:E53)","v":4.7684073582548185},{"$f":"AVERAGE(F$24:F53)","v":4.2708299444494644},{"$f":"AVERAGE(G$24:G53)","v":4.5967980211866042},{"$f":"AVERAGE(H$24:H53)","v":4.4074544119071133},{"$f":"AVERAGE(I$24:I53)","v":0.31533245711733832},{"$f":"AVERAGE(J$24:J53)","v":0.28284219186104509},{"$f":"AVERAGE(K$24:K53)","v":0.30387837304673343},{"$f":"AVERAGE(L$24:L53)","v":0.29147728191288558},{"$f":"AVERAGE(M$24:M53)","v":3.7012681971641408},{"$f":"AVERAGE(N$24:N53)","v":3.3094868512527404},{"$f":"AVERAGE(O$24:O53)","v":3.5591957846836939},{"$f":"AVERAGE(P$24:P53)","v":3.4122132659181341},{"$f":"AVERAGE(Q$24:Q53)","v":2.531465683216706E-3},{"$f":"AVERAGE(R$24:R53)","v":2.2644003525768204E-3},{"$f":"AVERAGE(S$24:S53)","v":2.4338796632526524E-3},{"$f":"AVERAGE(T$24:T53)","v":2.3331843520922159E-3},null,{"$f":"AVERAGE(V$24:V53)","v":7.9852420185793568E-2},null,"202630"]
[null,2027]
[null,1,2027,{"$f":"D25","v":2027},{"$f":"AVERAGE(E$25:E25)","v":7.1662001931755492},{"$f":"AVERAGE(F$25:F25)","v":6.8166322153344909},{"$f":"AVERAGE(G$25:G25)","v":5.9593737191833478},{"$f":"AVERAGE(H$25:H25)","v":5.2302020896975208},{"$f":"AVERAGE(I$25:I25)","v":0.4738392335286033},{"$f":"AVERAGE(J$25:J25)","v":0.45183592725981342},{"$f":"AVERAGE(K$25:K25)","v":0.39442102023905734},{"$f":"AVERAGE(L$25:L25)","v":0.34615543649124508},{"$f":"AVERAGE(M$25:M25)","v":5.545272878091561},{"$f":"AVERAGE(N$25:N25)","v":5.2748434291879978},{"$f":"AVERAGE(O$25:O25)","v":4.6112762749471665},{"$f":"AVERAGE(P$25:P25)","v":4.0471831574428272},{"$f":"AVERAGE(Q$25:Q25)","v":3.7919333682987083E-3},{"$f":"AVERAGE(R$25:R25)","v":3.6067772632090208E-3},{"$f":"AVERAGE(S$25:S25)","v":3.153732316942688E-3},{"$f":"AVERAGE(T$25:T25)","v":2.7675065666597021E-3},null,{"$f":"AVERAGE(V$25:V25)","v":0.11544768700938916},null,{"$f":"C119&B119","v":"20271"}]
[null,2,2027,2028,{"$f":"AVERAGE(E$25:E26)","v":7.1662001931755492},{"$f":"AVERAGE(F$25:F26)","v":6.8166322153344909},{"$f":"AVERAGE(G$25:G26)","v":5.9593737191833478},{"$f":"AVERAGE(H$25:H26)","v":5.2302020896975208},{"$f":"AVERAGE(I$25:I26)","v":0.4738392335286033},{"$f":"AVERAGE(J$25:J26)","v":0.45183592725981342},{"$f":"AVERAGE(K$25:K26)","v":0.39442102023905734},{"$f":"AVERAGE(L$25:L26)","v":0.34615543649124508},{"$f":"AVERAGE(M$25:M26)","v":5.545272878091561},{"$f":"AVERAGE(N$25:N26)","v":5.2748434291879978},{"$f":"AVERAGE(O$25:O26)","v":4.6112762749471665},{"$f":"AVERAGE(P$25:P26)","v":4.0471831574428272},{"$f":"AVERAGE(Q$25:Q26)","v":3.7919333682987083E-3},{"$f":"AVERAGE(R$25:R26)","v":3.6067772632090208E-3},{"$f":"AVERAGE(S$25:S26)","v":3.153732316942688E-3},{"$f":"AVERAGE(T$25:T26)","v":2.7675065666597021E-3},null,{"$f":"AVERAGE(V$25:V26)","v":0.11544768700938916},null,{"$f":"C120&B120","v":"20272"}]
[null,3,2027,2029,{"$f":"AVERAGE(E$25:E27)","v":7.1662001931755492},{"$f":"AVERAGE(F$25:F27)","v":6.8166322153344909},{"$f":"AVERAGE(G$25:G27)","v":5.9593737191833478},{"$f":"AVERAGE(H$25:H27)","v":5.2302020896975208},{"$f":"AVERAGE(I$25:I27)","v":0.4738392335286033},{"$f":"AVERAGE(J$25:J27)","v":0.45183592725981342},{"$f":"AVERAGE(K$25:K27)","v":0.39442102023905729},{"$f":"AVERAGE(L$25:L27)","v":0.34615543649124508},{"$f":"AVERAGE(M$25:M27)","v":5.5452728780915619},{"$f":"AVERAGE(N$25:N27)","v":5.2748434291879978},{"$f":"AVERAGE(O$25:O27)","v":4.6112762749471665},{"$f":"AVERAGE(P$25:P27)","v":4.0471831574428272},{"$f":"AVERAGE(Q$25:Q27)","v":3.7919333682987083E-3},{"$f":"AVERAGE(R$25:R27)","v":3.6067772632090208E-3},{"$f":"AVERAGE(S$25:S27)","v":3.153732316942688E-3},{"$f":"AVERAGE(T$25:T27)","v":2.7675065666597025E-3},null,{"$f":"AVERAGE(V$25:V27)","v":0.11544768700938916},null,"20273"]
[null,4,2027,2030,{"$f":"AVERAGE(E$25:E28)","v":7.0179953607112529},{"$f":"AVERAGE(F$25:F28)","v":6.6259775364212317},{"$f":"AVERAGE(G$25:G28)","v":6.0718032993385584},{"$f":"AVERAGE(H$25:H28)","v":5.5959822988074768},{"$f":"AVERAGE(I$25:I28)","v":0.46399139160407832},{"$f":"AVERAGE(J$25:J28)","v":0.4391888660180443},{"$f":"AVERAGE(K$25:K28)","v":0.40186006525488327},{"$f":"AVERAGE(L$25:L28)","v":0.37036341696077979},{"$f":"AVERAGE(M$25:M28)","v":5.4305705526588079},{"$f":"AVERAGE(N$25:N28)","v":5.127323753911579},{"$f":"AVERAGE(O$25:O28)","v":4.6983355570422827},{"$f":"AVERAGE(P$25:P28)","v":4.3302468655538053},{"$f":"AVERAGE(Q$25:Q28)","v":3.7135654258807021E-3},{"$f":"AVERAGE(R$25:R28)","v":3.5059251977088242E-3},{"$f":"AVERAGE(S$25:S28)","v":3.2131141883547862E-3},{"$f":"AVERAGE(T$25:T28)","v":2.9610039403600314E-3},null,{"$f":"AVERAGE(V$25:V28)","v":0.1065972871311307},null,"20274"]
[null,5,2027,2031,{"$f":"AVERAGE(E$25:E29)","v":6.9290724612326757},{"$f":"AVERAGE(F$25:F29)","v":6.5115847290732756},{"$f":"AVERAGE(G$25:G29)","v":6.1392610474316847},{"$f":"AVERAGE(H$25:H29)","v":5.8154504242734504},{"$f":"AVERAGE(I$25:I29)","v":0.45808268644936334},{"$f":"AVERAGE(J$25:J29)","v":0.43160062927298276},{"$f":"AVERAGE(K$25:K29)","v":0.40632349226437886},{"$f":"AVERAGE(L$25:L29)","v":0.38488820524250061},{"$f":"AVERAGE(M$25:M29)","v":5.3617491573991556},{"$f":"AVERAGE(N$25:N29)","v":5.0388119487457281},{"$f":"AVERAGE(O$25:O29)","v":4.7505711262993513},{"$f":"AVERAGE(P$25:P29)","v":4.5000850904203933},{"$f":"AVERAGE(Q$25:Q29)","v":3.6665446604298981E-3},{"$f":"AVERAGE(R$25:R29)","v":3.4454139584087057E-3},{"$f":"AVERAGE(S$25:S29)","v":3.2487433112020452E-3},{"$f":"AVERAGE(T$25:T29)","v":3.0771023645802288E-3},null,{"$f":"AVERAGE(V$25:V29)","v":0.10128704720417563},null,"20275"]
[null,6,2027,2032,{"$f":"AVERAGE(E$25:E30)","v":6.8697905282469565},{"$f":"AVERAGE(F$25:F30)","v":6.4353228575079724},{"$f":"AVERAGE(G$25:G30)","v":6.1842328794937691},{"$f":"AVERAGE(H$25:H30)","v":5.9617625079174337},{"$f":"AVERAGE(I$25:I30)","v":0.45414354967955334},{"$f":"AVERAGE(J$25:J30)","v":0.42654180477627507},{"$f":"AVERAGE(K$25:K30)","v":0.40929911027070925},{"$f":"AVERAGE(L$25:L30)","v":0.3945713974303145},{"$f":"AVERAGE(M$25:M30)","v":5.315868227226054},{"$f":"AVERAGE(N$25:N30)","v":4.9798040786351612},{"$f":"AVERAGE(O$25:O30)","v":4.785394839137397},{"$f":"AVERAGE(P$25:P30)","v":4.6133105736647844},{"$f":"AVERAGE(Q$25:Q30)","v":3.6351974834626954E-3},{"$f":"AVERAGE(R$25:R30)","v":3.4050731322086271E-3},{"$f":"AVERAGE(S$25:S30)","v":3.2724960597668843E-3},{"$f":"AVERAGE(T$25:T30)","v":3.1545013140603603E-3},null,{"$f":"AVERAGE(V$25:V30)","v":9.7746887252872242E-2},null,"20276"]
[null,7,2027,2033,{"$f":"AVERAGE(E$25:E31)","v":6.7723844903204427},{"$f":"AVERAGE(F$25:F31)","v":6.2955765373544823},{"$f":"AVERAGE(G$25:G31)","v":6.2660039368085831},{"$f":"AVERAGE(H$25:H31)","v":6.0849836009807703},{"$f":"AVERAGE(I$25:I31)","v":0.44778852920572432},{"$f":"AVERAGE(J$25:J31)","v":0.41726902484348277},{"$f":"AVERAGE(K$25:K31)","v":0.41471182182166444},{"$f":"AVERAGE(L$25:L31)","v":0.40272654462010488},{"$f":"AVERAGE(M$25:M31)","v":5.2404694792334814},{"$f":"AVERAGE(N$25:N31)","v":4.8716394163213677},{"$f":"AVERAGE(O$25:O31)","v":4.8486428665592811},{"$f":"AVERAGE(P$25:P31)","v":4.70867411629989},{"$f":"AVERAGE(Q$25:Q31)","v":3.5837226219945333E-3},{"$f":"AVERAGE(R$25:R31)","v":3.3311841522168585E-3},{"$f":"AVERAGE(S$25:S31)","v":3.3158397576473057E-3},{"$f":"AVERAGE(T$25:T31)","v":3.2196927377768189E-3},null,{"$f":"AVERAGE(V$25:V31)","v":9.3852219672911463E-2},null,"20277"]
[null,8,2027,2034,{"$f":"AVERAGE(E$25:E32)","v":6.6993299618755575},{"$f":"AVERAGE(F$25:F32)","v":6.1907667972393643},{"$f":"AVERAGE(G$25:G32)","v":6.3273322297946955},{"$f":"AVERAGE(H$25:H32)","v":6.177399420778273},{"$f":"AVERAGE(I$25:I32)","v":0.44302226385035259},{"$f":"AVERAGE(J$25:J32)","v":0.41031443989388849},{"$f":"AVERAGE(K$25:K32)","v":0.41877135548488081},{"$f":"AVERAGE(L$25:L32)","v":0.40884290501244763},{"$f":"AVERAGE(M$25:M32)","v":5.183920418239051},{"$f":"AVERAGE(N$25:N32)","v":4.7905159195860234},{"$f":"AVERAGE(O$25:O32)","v":4.8960788871256939},{"$f":"AVERAGE(P$25:P32)","v":4.7801967732762192},{"$f":"AVERAGE(Q$25:Q32)","v":3.5451164758934115E-3},{"$f":"AVERAGE(R$25:R32)","v":3.2757674172230323E-3},{"$f":"AVERAGE(S$25:S32)","v":3.3483475310576213E-3},{"$f":"AVERAGE(T$25:T32)","v":3.2685863055641629E-3},null,{"$f":"AVERAGE(V$25:V32)","v":9.0931218987940876E-2},null,"20278"]
[null,9,2027,2035,{"$f":"AVERAGE(E$25:E33)","v":6.6425097730850915},{"$f":"AVERAGE(F$25:F33)","v":6.1092481104831613},{"$f":"AVERAGE(G$25:G33)","v":6.3750320132283385},{"$f":"AVERAGE(H$25:H33)","v":6.2492783917318864},{"$f":"AVERAGE(I$25:I33)","v":0.43931516857395236},{"$f":"AVERAGE(J$25:J33)","v":0.40490531826642628},{"$f":"AVERAGE(K$25:K33)","v":0.42192877055627132},{"$f":"AVERAGE(L$25:L33)","v":0.41360007420649203},{"$f":"AVERAGE(M$25:M33)","v":5.1399378152433837},{"$f":"AVERAGE(N$25:N33)","v":4.7274198665696439},{"$f":"AVERAGE(O$25:O33)","v":4.9329735697884596},{"$f":"AVERAGE(P$25:P33)","v":4.8358255064800311},{"$f":"AVERAGE(Q$25:Q33)","v":3.5150894733703172E-3},{"$f":"AVERAGE(R$25:R33)","v":3.232665512227834E-3},{"$f":"AVERAGE(S$25:S33)","v":3.3736313548212004E-3},{"$f":"AVERAGE(T$25:T33)","v":3.3066146360654306E-3},null,{"$f":"AVERAGE(V$25:V33)","v":8.8659329566297088E-2},null,"20279"]
[null,10,2027,2036,{"$f":"AVERAGE(E$25:E34)","v":6.4949826198267999},{"$f":"AVERAGE(F$25:F34)","v":5.9496322352454474},{"$f":"AVERAGE(G$25:G34)","v":6.2730602370912312},{"$f":"AVERAGE(H$25:H34)","v":6.1598963449185895},{"$f":"AVERAGE(I$25:I34)","v":0.42958755110356617},{"$f":"AVERAGE(J$25:J34)","v":0.39429539903920152},{"$f":"AVERAGE(K$25:K34)","v":0.4151794905804172},{"$f":"AVERAGE(L$25:L34)","v":0.40768259355597875},{"$f":"AVERAGE(M$25:M34)","v":5.0257952227848035},{"$f":"AVERAGE(N$25:N34)","v":4.6039075192946566},{"$f":"AVERAGE(O$25:O34)","v":4.8540785166372924},{"$f":"AVERAGE(P$25:P34)","v":4.7666912166546638},{"$f":"AVERAGE(Q$25:Q34)","v":3.4370110287538628E-3},{"$f":"AVERAGE(R$25:R34)","v":3.1482133441061455E-3},{"$f":"AVERAGE(S$25:S34)","v":3.319638351576823E-3},{"$f":"AVERAGE(T$25:T34)","v":3.2593365986623999E-3},null,{"$f":"AVERAGE(V$25:V34)","v":8.6881992036371786E-2},null,"202710"]
[null,11,2027,2037,{"$f":"AVERAGE(E$25:E35)","v":6.3742785853427426},{"$f":"AVERAGE(F$25:F35)","v":5.8190374282327717},{"$f":"AVERAGE(G$25:G35)","v":6.1896287838881427},{"$f":"AVERAGE(H$25:H35)","v":6.0867655793440738},{"$f":"AVERAGE(I$25:I35)","v":0.42162859135506836},{"$f":"AVERAGE(J$25:J35)","v":0.38561455603510847},{"$f":"AVERAGE(K$25:K35)","v":0.40965735241835471},{"$f":"AVERAGE(L$25:L35)","v":0.40284101847828607},{"$f":"AVERAGE(M$25:M35)","v":4.9324058289550559},{"$f":"AVERAGE(N$25:N35)","v":4.5028519624333025},{"$f":"AVERAGE(O$25:O35)","v":4.7895280186045204},{"$f":"AVERAGE(P$25:P35)","v":4.7101267977066366},{"$f":"AVERAGE(Q$25:Q35)","v":3.3731286649767637E-3},{"$f":"AVERAGE(R$25:R35)","v":3.0791161156429451E-3},{"$f":"AVERAGE(S$25:S35)","v":3.2754622580132421E-3},{"$f":"AVERAGE(T$25:T35)","v":3.2206545680599202E-3},null,{"$f":"AVERAGE(V$25:V35)","v":8.5427806784614729E-2},null,"202711"]
[null,12,2027,2038,{"$f":"AVERAGE(E$25:E36)","v":6.2736918899393617},{"$f":"AVERAGE(F$25:F36)","v":5.7102084223888747},{"$f":"AVERAGE(G$25:G36)","v":6.1201025728855702},{"$f":"AVERAGE(H$25:H36)","v":6.0258232746986442},{"$f":"AVERAGE(I$25:I36)","v":0.41499612489798693},{"$f":"AVERAGE(J$25:J36)","v":0.37838052019836432},{"$f":"AVERAGE(K$25:K36)","v":0.40505557061663594},{"$f":"AVERAGE(L$25:L36)","v":0.3988063725802089},{"$f":"AVERAGE(M$25:M36)","v":4.8545813340969337},{"$f":"AVERAGE(N$25:N36)","v":4.4186389983821739},{"$f":"AVERAGE(O$25:O36)","v":4.735735936910543},{"$f":"AVERAGE(P$25:P36)","v":4.6629897819166137},{"$f":"AVERAGE(Q$25:Q36)","v":3.3198933618291807E-3},{"$f":"AVERAGE(R$25:R36)","v":3.0215350919236116E-3},{"$f":"AVERAGE(S$25:S36)","v":3.2386488467102577E-3},{"$f":"AVERAGE(T$25:T36)","v":3.1884195425578537E-3},null,{"$f":"AVERAGE(V$25:V36)","v":8.4215985741483854E-2},null,"202712"]
[null,13,2027,2039,{"$f":"AVERAGE(E$25:E37)","v":6.1196606214645755},{"$f":"AVERAGE(F$25:F37)","v":5.5614092452978179},{"$f":"AVERAGE(G$25:G37)","v":6.0031835270848255},{"$f":"AVERAGE(H$25:H37)","v":5.8976482916203672},{"$f":"AVERAGE(I$25:I37)","v":0.40481963807717158},{"$f":"AVERAGE(J$25:J37)","v":0.36850053674048733},{"$f":"AVERAGE(K$25:K37)","v":0.39731388578111176},{"$f":"AVERAGE(L$25:L37)","v":0.39032328700694152},{"$f":"AVERAGE(M$25:M37)","v":4.7357690096510456},{"$f":"AVERAGE(N$25:N37)","v":4.303572421677984},{"$f":"AVERAGE(O$25:O37)","v":4.6453406644252011},{"$f":"AVERAGE(P$25:P37)","v":4.563805408648852},{"$f":"AVERAGE(Q$25:Q37)","v":3.238614049514925E-3},{"$f":"AVERAGE(R$25:R37)","v":2.9428383623661845E-3},{"$f":"AVERAGE(S$25:S37)","v":3.1767986668963114E-3},{"$f":"AVERAGE(T$25:T37)","v":3.1206078431249723E-3},null,{"$f":"AVERAGE(V$25:V37)","v":8.3246484901725745E-2},null,"202713"]
[null,14,2027,2040,{"$f":"AVERAGE(E$25:E38)","v":5.9876338199147581},{"$f":"AVERAGE(F$25:F38)","v":5.4338670935054836},{"$f":"AVERAGE(G$25:G38)","v":5.9029672021127597},{"$f":"AVERAGE(H$25:H38)","v":5.7877840204104158},{"$f":"AVERAGE(I$25:I38)","v":0.39609693508790128},{"$f":"AVERAGE(J$25:J38)","v":0.36003197949087845},{"$f":"AVERAGE(K$25:K38)","v":0.39067815592209104},{"$f":"AVERAGE(L$25:L38)","v":0.38305207080128373},{"$f":"AVERAGE(M$25:M38)","v":4.633929874411713},{"$f":"AVERAGE(N$25:N38)","v":4.204943927360107},{"$f":"AVERAGE(O$25:O38)","v":4.5678590022949086},{"$f":"AVERAGE(P$25:P38)","v":4.4787902315621988},{"$f":"AVERAGE(Q$25:Q38)","v":3.1689460675312772E-3},{"$f":"AVERAGE(R$25:R38)","v":2.8753840227455328E-3},{"$f":"AVERAGE(S$25:S38)","v":3.1237842270557862E-3},{"$f":"AVERAGE(T$25:T38)","v":3.0624835293253595E-3},null,{"$f":"AVERAGE(V$25:V38)","v":8.2415484181933091E-2},null,"202714"]
[null,15,2027,2041,{"$f":"AVERAGE(E$25:E39)","v":5.8732105919049173},{"$f":"AVERAGE(F$25:F39)","v":5.3233305619521278},{"$f":"AVERAGE(G$25:G39)","v":5.816113053803635},{"$f":"AVERAGE(H$25:H39)","v":5.692568318695125},{"$f":"AVERAGE(I$25:I39)","v":0.388537259163867},{"$f":"AVERAGE(J$25:J39)","v":0.35269256320788411},{"$f":"AVERAGE(K$25:K39)","v":0.38492719004427306},{"$f":"AVERAGE(L$25:L39)","v":0.37675035008971369},{"$f":"AVERAGE(M$25:M39)","v":4.5456692905376253},{"$f":"AVERAGE(N$25:N39)","v":4.1194658989512796},{"$f":"AVERAGE(O$25:O39)","v":4.500708228448655},{"$f":"AVERAGE(P$25:P39)","v":4.4051104114204334},{"$f":"AVERAGE(Q$25:Q39)","v":3.1085671498121154E-3},{"$f":"AVERAGE(R$25:R39)","v":2.8169235950743013E-3},{"$f":"AVERAGE(S$25:S39)","v":3.0778383791939977E-3},{"$f":"AVERAGE(T$25:T39)","v":3.0121091240323619E-3},null,{"$f":"AVERAGE(V$25:V39)","v":8.1695283558112786E-2},null,"202715"]
[null,16,2027,2042,{"$f":"AVERAGE(E$25:E40)","v":5.7497413912348883},{"$f":"AVERAGE(F$25:F40)","v":5.2004290185720485},{"$f":"AVERAGE(G$25:G40)","v":5.7094051697725323},{"$f":"AVERAGE(H$25:H40)","v":5.5703396307240851},{"$f":"AVERAGE(I$25:I40)","v":0.38036452988007452},{"$f":"AVERAGE(J$25:J40)","v":0.34453462533332097},{"$f":"AVERAGE(K$25:K40)","v":0.37783793815550659},{"$f":"AVERAGE(L$25:L40)","v":0.36864928969259225},{"$f":"AVERAGE(M$25:M40)","v":4.4503794629089333},{"$f":"AVERAGE(N$25:N40)","v":4.0243867220137899},{"$f":"AVERAGE(O$25:O40)","v":4.4182097172005372},{"$f":"AVERAGE(P$25:P40)","v":4.3105289563834965},{"$f":"AVERAGE(Q$25:Q40)","v":3.0433856366445231E-3},{"$f":"AVERAGE(R$25:R40)","v":2.7519050576270171E-3},{"$f":"AVERAGE(S$25:S40)","v":3.0214022005148333E-3},{"$f":"AVERAGE(T$25:T40)","v":2.9474338050978371E-3},null,{"$f":"AVERAGE(V$25:V40)","v":8.1223300350794767E-2},null,"202716"]
[null,17,2027,2043,{"$f":"AVERAGE(E$25:E41)","v":5.6407979788789806},{"$f":"AVERAGE(F$25:F41)","v":5.0919864802955086},{"$f":"AVERAGE(G$25:G41)","v":5.6152511544509709},{"$f":"AVERAGE(H$25:H41)","v":5.4624907883966971},{"$f":"AVERAGE(I$25:I41)","v":0.37315329815908116},{"$f":"AVERAGE(J$25:J41)","v":0.33733644485576525},{"$f":"AVERAGE(K$25:K41)","v":0.37158271590071262},{"$f":"AVERAGE(L$25:L41)","v":0.36150129522454394},{"$f":"AVERAGE(M$25:M41)","v":4.3663002032365581},{"$f":"AVERAGE(N$25:N41)","v":3.9404933305983576},{"$f":"AVERAGE(O$25:O41)","v":4.3454169131580809},{"$f":"AVERAGE(P$25:P41)","v":4.2270747313509052},{"$f":"AVERAGE(Q$25:Q41)","v":2.9858725367907651E-3},{"$f":"AVERAGE(R$25:R41)","v":2.6945357598794134E-3},{"$f":"AVERAGE(S$25:S41)","v":2.9716055722685117E-3},{"$f":"AVERAGE(T$25:T41)","v":2.8903673472144326E-3},null,{"$f":"AVERAGE(V$25:V41)","v":8.0806844579631817E-2},null,"202717"]
[null,18,2027,2044,{"$f":"AVERAGE(E$25:E42)","v":5.5439593901181734},{"$f":"AVERAGE(F$25:F42)","v":4.9955931129385833},{"$f":"AVERAGE(G$25:G42)","v":5.5315586963873606},{"$f":"AVERAGE(H$25:H42)","v":5.3666251507723519},{"$f":"AVERAGE(I$25:I42)","v":0.36674331440708702},{"$f":"AVERAGE(J$25:J42)","v":0.33093806220904903},{"$f":"AVERAGE(K$25:K42)","v":0.36602251834089583},{"$f":"AVERAGE(L$25:L42)","v":0.35514752236405656},{"$f":"AVERAGE(M$25:M42)","v":4.2915630835277803},{"$f":"AVERAGE(N$25:N42)","v":3.8659214271179732},{"$f":"AVERAGE(O$25:O42)","v":4.2807121984536742},{"$f":"AVERAGE(P$25:P42)","v":4.1528931979886021},{"$f":"AVERAGE(Q$25:Q42)","v":2.9347497813652025E-3},{"$f":"AVERAGE(R$25:R42)","v":2.6435408285482103E-3},{"$f":"AVERAGE(S$25:S42)","v":2.927341902716226E-3},{"$f":"AVERAGE(T$25:T42)","v":2.839641606873629E-3},null,{"$f":"AVERAGE(V$25:V42)","v":8.0436661671931406E-2},null,"202718"]
[null,19,2027,2045,{"$f":"AVERAGE(E$25:E43)","v":5.4253043629370818},{"$f":"AVERAGE(F$25:F43)","v":4.8988297866009889},{"$f":"AVERAGE(G$25:G43)","v":5.4219916872845006},{"$f":"AVERAGE(H$25:H43)","v":5.2569397591340348},{"$f":"AVERAGE(I$25:I43)","v":0.35888779223902267},{"$f":"AVERAGE(J$25:J43)","v":0.32450250248547458},{"$f":"AVERAGE(K$25:K43)","v":0.35873600736805605},{"$f":"AVERAGE(L$25:L43)","v":0.3478711206911122},{"$f":"AVERAGE(M$25:M43)","v":4.2005611792723769},{"$f":"AVERAGE(N$25:N43)","v":3.7925260847628115},{"$f":"AVERAGE(O$25:O43)","v":4.1959695126819199},{"$f":"AVERAGE(P$25:P43)","v":4.0680339921307977},{"$f":"AVERAGE(Q$25:Q43)","v":2.8726136759622393E-3},{"$f":"AVERAGE(R$25:R43)","v":2.5935900104971229E-3},{"$f":"AVERAGE(S$25:S43)","v":2.8693792805324328E-3},{"$f":"AVERAGE(T$25:T43)","v":2.7816152438196527E-3},null,{"$f":"AVERAGE(V$25:V43)","v":8.008063962834952E-2},null,"202719"]
[null,20,2027,2046,{"$f":"AVERAGE(E$25:E44)","v":5.3185148384740994},{"$f":"AVERAGE(F$25:F44)","v":4.8117427928971539},{"$f":"AVERAGE(G$25:G44)","v":5.3233813790919271},{"$f":"AVERAGE(H$25:H44)","v":5.1582229066595504},{"$f":"AVERAGE(I$25:I44)","v":0.35181782228776476},{"$f":"AVERAGE(J$25:J44)","v":0.31871049873425761},{"$f":"AVERAGE(K$25:K44)","v":0.35217814749250032},{"$f":"AVERAGE(L$25:L44)","v":0.34132235918546228},{"$f":"AVERAGE(M$25:M44)","v":4.118659465442513},{"$f":"AVERAGE(N$25:N44)","v":3.7264702766431661},{"$f":"AVERAGE(O$25:O44)","v":4.1197010954873416},{"$f":"AVERAGE(P$25:P44)","v":3.9916607068587737},{"$f":"AVERAGE(Q$25:Q44)","v":2.816691181099572E-3},{"$f":"AVERAGE(R$25:R44)","v":2.5486342742511445E-3},{"$f":"AVERAGE(S$25:S44)","v":2.8172129205670192E-3},{"$f":"AVERAGE(T$25:T44)","v":2.7293915170710742E-3},null,{"$f":"AVERAGE(V$25:V44)","v":7.9760219789125827E-2},null,"202720"]
[null,21,2027,2047,{"$f":"AVERAGE(E$25:E45)","v":5.221895744912354},{"$f":"AVERAGE(F$25:F45)","v":4.7329497985936841},{"$f":"AVERAGE(G$25:G45)","v":5.2341625288224556},{"$f":"AVERAGE(H$25:H45)","v":5.068907659182635},{"$f":"AVERAGE(I$25:I45)","v":0.34542118280805523},{"$f":"AVERAGE(J$25:J45)","v":0.31347011438791839},{"$f":"AVERAGE(K$25:K45)","v":0.34624484570033082},{"$f":"AVERAGE(L$25:L45)","v":0.33539728925177897},{"$f":"AVERAGE(M$25:M45)","v":4.0445579148345407},{"$f":"AVERAGE(N$25:N45)","v":3.6667054978682487},{"$f":"AVERAGE(O$25:O45)","v":4.0506963370731981},{"$f":"AVERAGE(P$25:P45)","v":3.9225610678031329},{"$f":"AVERAGE(Q$25:Q45)","v":2.7660946381285875E-3},{"$f":"AVERAGE(R$25:R45)","v":2.5079600366952593E-3},{"$f":"AVERAGE(S$25:S45)","v":2.7700147853602164E-3},{"$f":"AVERAGE(T$25:T45)","v":2.682141478584265E-3},null,{"$f":"AVERAGE(V$25:V45)","v":7.9470316125066304E-2},null,"202721"]
[null,22,2027,2048,{"$f":"AVERAGE(E$25:E46)","v":5.1314187590315461},{"$f":"AVERAGE(F$25:F46)","v":4.649201169199987},{"$f":"AVERAGE(G$25:G46)","v":5.1316315506640651},{"$f":"AVERAGE(H$25:H46)","v":4.9700702546008122},{"$f":"AVERAGE(I$25:I46)","v":0.33942398978557692},{"$f":"AVERAGE(J$25:J46)","v":0.30791220096135824},{"$f":"AVERAGE(K$25:K46)","v":0.33942746983031463},{"$f":"AVERAGE(L$25:L46)","v":0.32883381843612064},{"$f":"AVERAGE(M$25:M46)","v":3.975675441124598},{"$f":"AVERAGE(N$25:N46)","v":3.6022271114238928},{"$f":"AVERAGE(O$25:O46)","v":3.9715896333498706},{"$f":"AVERAGE(P$25:P46)","v":3.8462784045968106},{"$f":"AVERAGE(Q$25:Q46)","v":2.7189689220432026E-3},{"$f":"AVERAGE(R$25:R46)","v":2.4638353884411986E-3},{"$f":"AVERAGE(S$25:S46)","v":2.7159107366133842E-3},{"$f":"AVERAGE(T$25:T46)","v":2.6299801907780354E-3},null,{"$f":"AVERAGE(V$25:V46)","v":7.9132969468111075E-2},null,"202722"]
[null,23,2027,2049,{"$f":"AVERAGE(E$25:E47)","v":5.0488093371403746},{"$f":"AVERAGE(F$25:F47)","v":4.5727350293187854},{"$f":"AVERAGE(G$25:G47)","v":5.0380163097368396},{"$f":"AVERAGE(H$25:H47)","v":4.8798274069391478},{"$f":"AVERAGE(I$25:I47)","v":0.33394829180853153},{"$f":"AVERAGE(J$25:J47)","v":0.30283758435449903},{"$f":"AVERAGE(K$25:K47)","v":0.33320290925334334},{"$f":"AVERAGE(L$25:L47)","v":0.32284108421312824},{"$f":"AVERAGE(M$25:M47)","v":3.9127827477372592},{"$f":"AVERAGE(N$25:N47)","v":3.5433555411920894},{"$f":"AVERAGE(O$25:O47)","v":3.8993617734285713},{"$f":"AVERAGE(P$25:P47)","v":3.7766290164519076},{"$f":"AVERAGE(Q$25:Q47)","v":2.6759410943130689E-3},{"$f":"AVERAGE(R$25:R47)","v":2.4235476661222739E-3},{"$f":"AVERAGE(S$25:S47)","v":2.6665113877575807E-3},{"$f":"AVERAGE(T$25:T47)","v":2.5823546671288689E-3},null,{"$f":"AVERAGE(V$25:V47)","v":7.8824957303065005E-2},null,"202723"]
[null,24,2027,2050,{"$f":"AVERAGE(E$25:E48)","v":4.9730840337401334},{"$f":"AVERAGE(F$25:F48)","v":4.5026410677610169},{"$f":"AVERAGE(G$25:G48)","v":4.9522023388868819},{"$f":"AVERAGE(H$25:H48)","v":4.7971047965826221},{"$f":"AVERAGE(I$25:I48)","v":0.32892890199623986},{"$f":"AVERAGE(J$25:J48)","v":0.29818585246487805},{"$f":"AVERAGE(K$25:K48)","v":0.32749706205778634},{"$f":"AVERAGE(L$25:L48)","v":0.3173477445087185},{"$f":"AVERAGE(M$25:M48)","v":3.8551311121321983},{"$f":"AVERAGE(N$25:N48)","v":3.4893899351462694},{"$f":"AVERAGE(O$25:O48)","v":3.8331529018340471},{"$f":"AVERAGE(P$25:P48)","v":3.7127837439857463},{"$f":"AVERAGE(Q$25:Q48)","v":2.6364989188937793E-3},{"$f":"AVERAGE(R$25:R48)","v":2.3866172539965926E-3},{"$f":"AVERAGE(S$25:S48)","v":2.6212286513064274E-3},{"$f":"AVERAGE(T$25:T48)","v":2.5386979371171329E-3},null,{"$f":"AVERAGE(V$25:V48)","v":7.8542612818439425E-2},null,"202724"]
[null,25,2027,2051,{"$f":"AVERAGE(E$25:E49)","v":4.9029568111005997},{"$f":"AVERAGE(F$25:F49)","v":4.4361323447058219},{"$f":"AVERAGE(G$25:G49)","v":4.8698041264318759},{"$f":"AVERAGE(H$25:H49)","v":4.7181226597631634},{"$f":"AVERAGE(I$25:I49)","v":0.32427937555369513},{"$f":"AVERAGE(J$25:J49)","v":0.29377370855433393},{"$f":"AVERAGE(K$25:K49)","v":0.32201864742904879},{"$f":"AVERAGE(L$25:L49)","v":0.31210205151036974},{"$f":"AVERAGE(M$25:M49)","v":3.8018266349318215},{"$f":"AVERAGE(N$25:N49)","v":3.4380549597937278},{"$f":"AVERAGE(O$25:O49)","v":3.7696009268366919},{"$f":"AVERAGE(P$25:P49)","v":3.6518475204207692},{"$f":"AVERAGE(Q$25:Q49)","v":2.6000151324668871E-3},{"$f":"AVERAGE(R$25:R49)","v":2.351455078190302E-3},{"$f":"AVERAGE(S$25:S49)","v":2.5777635333403288E-3},{"$f":"AVERAGE(T$25:T49)","v":2.4970304477995951E-3},null,{"$f":"AVERAGE(V$25:V49)","v":7.8270040226173176E-2},null,"202725"]
[null,26,2027,2052,{"$f":"AVERAGE(E$25:E50)","v":4.8377833105361647},{"$f":"AVERAGE(F$25:F50)","v":4.3728291897250493},{"$f":"AVERAGE(G$25:G50)","v":4.7905235723717823},{"$f":"AVERAGE(H$25:H50)","v":4.6425181602897876},{"$f":"AVERAGE(I$25:I50)","v":0.31995714900321037},{"$f":"AVERAGE(J$25:J50)","v":0.28957571683225175},{"$f":"AVERAGE(K$25:K50)","v":0.31674784815589496},{"$f":"AVERAGE(L$25:L50)","v":0.30708006145213546},{"$f":"AVERAGE(M$25:M50)","v":3.7523683882563263},{"$f":"AVERAGE(N$25:N50)","v":3.3890774972895334},{"$f":"AVERAGE(O$25:O50)","v":3.7084717896999924},{"$f":"AVERAGE(P$25:P50)","v":3.5935364587854073},{"$f":"AVERAGE(Q$25:Q50)","v":2.5661489218372522E-3},{"$f":"AVERAGE(R$25:R50)","v":2.3178791145756035E-3},{"$f":"AVERAGE(S$25:S50)","v":2.5359558855762858E-3},{"$f":"AVERAGE(T$25:T50)","v":2.4571580714154908E-3},null,{"$f":"AVERAGE(V$25:V50)","v":7.8006166798005649E-2},null,"202726"]
[null,27,2027,2053,{"$f":"AVERAGE(E$25:E51)","v":4.7770146285147668},{"$f":"AVERAGE(F$25:F51)","v":4.3124076070136761},{"$f":"AVERAGE(G$25:G51)","v":4.714104062462944},{"$f":"AVERAGE(H$25:H51)","v":4.5699805700295624},{"$f":"AVERAGE(I$25:I51)","v":0.31592596416347335},{"$f":"AVERAGE(J$25:J51)","v":0.28557017290581815},{"$f":"AVERAGE(K$25:K51)","v":0.31166760240574043},{"$f":"AVERAGE(L$25:L51)","v":0.30226126583078317},{"$f":"AVERAGE(M$25:M51)","v":3.706329654080553},{"$f":"AVERAGE(N$25:N51)","v":3.3422243423485152},{"$f":"AVERAGE(O$25:O51)","v":3.6495641126171101},{"$f":"AVERAGE(P$25:P51)","v":3.5376075084795269},{"$f":"AVERAGE(Q$25:Q51)","v":2.5346099631743499E-3},{"$f":"AVERAGE(R$25:R51)","v":2.2857338968142386E-3},{"$f":"AVERAGE(S$25:S51)","v":2.4956679216840884E-3},{"$f":"AVERAGE(T$25:T51)","v":2.418914605029457E-3},null,{"$f":"AVERAGE(V$25:V51)","v":7.7750078493727628E-2},null,"202727"]
[null,28,2027,2054,{"$f":"AVERAGE(E$25:E52)","v":4.7201802711132572},{"$f":"AVERAGE(F$25:F52)","v":4.2545893431545698},{"$f":"AVERAGE(G$25:G52)","v":4.6403231347904219},{"$f":"AVERAGE(H$25:H52)","v":4.5002420033293555},{"$f":"AVERAGE(I$25:I52)","v":0.3121547422052105},{"$f":"AVERAGE(J$25:J52)","v":0.28173843807514309},{"$f":"AVERAGE(K$25:K52)","v":0.30676311677081841},{"$f":"AVERAGE(L$25:L52)","v":0.29762798067668567},{"$f":"AVERAGE(M$25:M52)","v":3.6633446724784768},{"$f":"AVERAGE(N$25:N52)","v":3.2972950849376081},{"$f":"AVERAGE(O$25:O52)","v":3.5927034177672161},{"$f":"AVERAGE(P$25:P52)","v":3.483851191898796},{"$f":"AVERAGE(Q$25:Q52)","v":2.5051494060583613E-3},{"$f":"AVERAGE(R$25:R52)","v":2.2548857814987306E-3},{"$f":"AVERAGE(S$25:S52)","v":2.4567802616439691E-3},{"$f":"AVERAGE(T$25:T52)","v":2.3821568036708116E-3},null,{"$f":"AVERAGE(V$25:V52)","v":7.7500991625035556E-2},null,"202728"]
[null,29,2027,2055,{"$f":"AVERAGE(E$25:E53)","v":4.6668746351371189},{"$f":"AVERAGE(F$25:F53)","v":4.1991340096653103},{"$f":"AVERAGE(G$25:G53)","v":4.5689866615118628},{"$f":"AVERAGE(H$25:H53)","v":4.4330700675076056},{"$f":"AVERAGE(I$25:I53)","v":0.30861669066084702},{"$f":"AVERAGE(J$25:J53)","v":0.27806441135011456},{"$f":"AVERAGE(K$25:K53)","v":0.30202147992037282},{"$f":"AVERAGE(L$25:L53)","v":0.29316486211674914},{"$f":"AVERAGE(M$25:M53)","v":3.6230981316102113},{"$f":"AVERAGE(N$25:N53)","v":3.2541164653346977},{"$f":"AVERAGE(O$25:O53)","v":3.5377375409139833},{"$f":"AVERAGE(P$25:P53)","v":3.4320858431446299},{"$f":"AVERAGE(Q$25:Q53)","v":2.4775527228960343E-3},{"$f":"AVERAGE(R$25:R53)","v":2.2252191927779443E-3},{"$f":"AVERAGE(S$25:S53)","v":2.4191887934770172E-3},{"$f":"AVERAGE(T$25:T53)","v":2.3467604406330147E-3},null,{"$f":"AVERAGE(V$25:V53)","v":7.7258230382032139E-2},null,"202729"]
[null,30,2027,2056,{"$f":"AVERAGE(E$25:E54)","v":4.616746193016172},{"$f":"AVERAGE(F$25:F54)","v":4.1458327808806805},{"$f":"AVERAGE(G$25:G54)","v":4.4999241922913429},{"$f":"AVERAGE(H$25:H54)","v":4.3682619823558353},{"$f":"AVERAGE(I$25:I54)","v":0.30528858903222994},{"$f":"AVERAGE(J$25:J54)","v":0.27453410705408771},{"$f":"AVERAGE(K$25:K54)","v":0.297431353388173},{"$f":"AVERAGE(L$25:L54)","v":0.28885851876282942},{"$f":"AVERAGE(M$25:M54)","v":3.5853167597115969},{"$f":"AVERAGE(N$25:N54)","v":3.2125378580050432},{"$f":"AVERAGE(O$25:O54)","v":3.4845329608615567},{"$f":"AVERAGE(P$25:P54)","v":3.3821529983492282},{"$f":"AVERAGE(Q$25:Q54)","v":2.4516339884533577E-3},{"$f":"AVERAGE(R$25:R54)","v":2.1966336179232789E-3},{"$f":"AVERAGE(S$25:S54)","v":2.3828021616566423E-3},{"$f":"AVERAGE(T$25:T54)","v":2.3126171552736254E-3},null,{"$f":"AVERAGE(V$25:V54)","v":7.7021208854422832E-2},null,"202730"]
[null,31,2027,2057,{"$f":"AVERAGE(E$25:E55)","v":4.5694887709462133},{"$f":"AVERAGE(F$25:F55)","v":4.0945033114524918},{"$f":"AVERAGE(G$25:G55)","v":4.4329851971610541},{"$f":"AVERAGE(H$25:H55)","v":4.3056398369594904},{"$f":"AVERAGE(I$25:I55)","v":0.30215021266781883},{"$f":"AVERAGE(J$25:J55)","v":0.2711353141723849},{"$f":"AVERAGE(K$25:K55)","v":0.2929827220814869},{"$f":"AVERAGE(L$25:L55)","v":0.28469719906332275},{"$f":"AVERAGE(M$25:M55)","v":3.5497625444406364},{"$f":"AVERAGE(N$25:N55)","v":3.1724276294040865},{"$f":"AVERAGE(O$25:O55)","v":3.4329718380008281},{"$f":"AVERAGE(P$25:P55)","v":3.3339136775888201},{"$f":"AVERAGE(Q$25:Q55)","v":2.427231266575449E-3},{"$f":"AVERAGE(R$25:R55)","v":2.1690411842707424E-3},{"$f":"AVERAGE(S$25:S55)","v":2.3475397407193639E-3},{"$f":"AVERAGE(T$25:T55)","v":2.2796319105024953E-3},null,{"$f":"AVERAGE(V$25:V55)","v":7.6789416532476645E-2},null,"202731"]

{"sheet":"HVAC HP Tables","index":14,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":true,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,5,7,5],[11,0,11,4]]}
[]
["Electrification Standard Allocation for Gas Displacement"]
["% Electric",0.62]
["% Gas",0.38]
[]
["NEI Tonnage"]
["Measure","Baseline Fuel","Displacement","Average","Total $/ton","Ton/kWh"]
[null,null,null,"kWh/ton","NEI"]
["All HP*","Electric","Full & Partial",1932,183.56,{"$f":"1/D9","v":5.1759834368530024E-4}]
["All HP*","Fossil Fuel**","Full",1061,158.09,{"$f":"1/D10","v":9.42507068803016E-4}]
["All HP*","Fossil Fuel**","Partial",557,82.99,{"$f":"1/D11","v":1.7953321364452424E-3}]

{"sheet":"dynamic tables","index":15,"n_rows":80,"n_cols":21,"rows_kept":80,"cut":false,"hidden":true,"merged":[[11,1,11,10],[11,11,11,20]]}
["Tab Explanation:"]
["This tab is used to populate the dynamic drop downs on the inputs tab.  Also used to check that measure selections available in selected fuel and project types.  DO NOT EDIT THIS TABLE"]
[]
["http://www.get-digital-help.com/2010/07/17/create-dependent-drop-down-lists-containing-unique-distinct-values-in-excel/"]
[]
["Data from Screening Tool tab - used to ensure current measure and measure life options available for current project and fuel savings types"]
["Initiative",{"$f":"'Screening Tool'!D35","v":0},{"$f":"'Screening Tool'!E35","v":0},{"$f":"'Screening Tool'!F35","v":0},{"$f":"'Screening Tool'!G35","v":0},{"$f":"'Screening Tool'!H35","v":0},{"$f":"'Screening Tool'!I35","v":0},{"$f":"'Screening Tool'!J35","v":0},{"$f":"'Screening Tool'!K35","v":0},{"$f":"'Screening Tool'!L35","v":0},{"$f":"'Screening Tool'!M35","v":0}]
["Fuel  Savings Type",{"$f":"'Screening Tool'!D36","v":0},{"$f":"'Screening Tool'!E36","v":0},{"$f":"'Screening Tool'!F36","v":0},{"$f":"'Screening Tool'!G36","v":0},{"$f":"'Screening Tool'!H36","v":0},{"$f":"'Screening Tool'!I36","v":0},{"$f":"'Screening Tool'!J36","v":0},{"$f":"'Screening Tool'!K36","v":0},{"$f":"'Screening Tool'!L36","v":0},{"$f":"'Screening Tool'!M36","v":0}]
["Measure",{"$f":"'Screening Tool'!D37","v":0},{"$f":"'Screening Tool'!E37","v":0},{"$f":"'Screening Tool'!F37","v":0},{"$f":"'Screening Tool'!G37","v":0},{"$f":"'Screening Tool'!H37","v":0},{"$f":"'Screening Tool'!I37","v":0},{"$f":"'Screening Tool'!J37","v":0},{"$f":"'Screening Tool'!K37","v":0},{"$f":"'Screening Tool'!L37","v":0},{"$f":"'Screening Tool'!M37","v":0}]
["Measure Life (Years)",{"$f":"'Screening Tool'!D38","v":0},{"$f":"'Screening Tool'!E38","v":0},{"$f":"'Screening Tool'!F38","v":0},{"$f":"'Screening Tool'!G38","v":0},{"$f":"'Screening Tool'!H38","v":0},{"$f":"'Screening Tool'!I38","v":0},{"$f":"'Screening Tool'!J38","v":0},{"$f":"'Screening Tool'!K38","v":0},{"$f":"'Screening Tool'!L38","v":0},{"$f":"'Screening Tool'!M38","v":0}]
["Check for error",{"$f":"IF(IFERROR(VLOOKUP(B9,B17:B80,1,FALSE),1)=1,1,0)*'Screening Tool'!D34","v":0},{"$f":"IF(IFERROR(VLOOKUP(C9,C17:C80,1,FALSE),1)=1,1,0)*'Screening Tool'!E34","v":0},{"$f":"IF(IFERROR(VLOOKUP(D9,D17:D80,1,FALSE),1)=1,1,0)*'Screening Tool'!F34","v":0},{"$f":"IF(IFERROR(VLOOKUP(E9,E17:E80,1,FALSE),1)=1,1,0)*'Screening Tool'!G34","v":0},{"$f":"IF(IFERROR(VLOOKUP(F9,F17:F80,1,FALSE),1)=1,1,0)*'Screening Tool'!H34","v":0},{"$f":"IF(IFERROR(VLOOKUP(G9,G17:G80,1,FALSE),1)=1,1,0)*'Screening Tool'!I34","v":0},{"$f":"IF(IFERROR(VLOOKUP(H9,H17:H80,1,FALSE),1)=1,1,0)*'Screening Tool'!J34","v":0},{"$f":"IF(IFERROR(VLOOKUP(I9,I17:I80,1,FALSE),1)=1,1,0)*'Screening Tool'!K34","v":0},{"$f":"IF(IFERROR(VLOOKUP(J9,J17:J80,1,FALSE),1)=1,1,0)*'Screening Tool'!L34","v":0},{"$f":"IF(IFERROR(VLOOKUP(K9,K17:K80,1,FALSE),1)=1,1,0)*'Screening Tool'!M34","v":0},{"$f":"IF(IFERROR(VLOOKUP(B10,L17:L80,1,FALSE),1)=1,1,0)*'Screening Tool'!D34","v":0},{"$f":"IF(IFERROR(VLOOKUP(C10,M17:M80,1,FALSE),1)=1,1,0)*'Screening Tool'!E34","v":0},{"$f":"IF(IFERROR(VLOOKUP(D10,N17:N80,1,FALSE),1)=1,1,0)*'Screening Tool'!F34","v":0},{"$f":"IF(IFERROR(VLOOKUP(E10,O17:O80,1,FALSE),1)=1,1,0)*'Screening Tool'!G34","v":0},{"$f":"IF(IFERROR(VLOOKUP(F10,P17:P80,1,FALSE),1)=1,1,0)*'Screening Tool'!H34","v":0},{"$f":"IF(IFERROR(VLOOKUP(G10,Q17:Q80,1,FALSE),1)=1,1,0)*'Screening Tool'!I34","v":0},{"$f":"IF(IFERROR(VLOOKUP(H10,R17:R80,1,FALSE),1)=1,1,0)*'Screening Tool'!J34","v":0},{"$f":"IF(IFERROR(VLOOKUP(I10,S17:S80,1,FALSE),1)=1,1,0)*'Screening Tool'!K34","v":0},{"$f":"IF(IFERROR(VLOOKUP(J10,T17:T80,1,FALSE),1)=1,1,0)*'Screening Tool'!L34","v":0},{"$f":"IF(IFERROR(VLOOKUP(K10,U17:U80,1,FALSE),1)=1,1,0)*'Screening Tool'!M34","v":0}]
[null,"Measure lists",null,null,null,null,null,null,null,null,null,"Measure Lives"]
[null,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10]
["Initiative",{"$f":"'Screening Tool'!D35","v":0},{"$f":"'Screening Tool'!E35","v":0},{"$f":"'Screening Tool'!F35","v":0},{"$f":"'Screening Tool'!G35","v":0},{"$f":"'Screening Tool'!H35","v":0},{"$f":"'Screening Tool'!I35","v":0},{"$f":"'Screening Tool'!J35","v":0},{"$f":"'Screening Tool'!K35","v":0},{"$f":"'Screening Tool'!L35","v":0},{"$f":"'Screening Tool'!M35","v":0},{"$f":"B14","v":0},{"$f":"C14","v":0},0,0,0,0,0,0,0,0]
["Fuel",{"$f":"'Screening Tool'!D36","v":0},{"$f":"'Screening Tool'!E36","v":0},{"$f":"'Screening Tool'!F36","v":0},{"$f":"'Screening Tool'!G36","v":0},{"$f":"'Screening Tool'!H36","v":0},{"$f":"'Screening Tool'!I36","v":0},{"$f":"'Screening Tool'!J36","v":0},{"$f":"'Screening Tool'!K36","v":0},{"$f":"'Screening Tool'!L36","v":0},{"$f":"'Screening Tool'!M36","v":0},{"$f":"B15","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0]
["measure",null,null,null,null,null,null,null,null,null,null,{"$f":"'Screening Tool'!D37","v":0},{"$f":"'Screening Tool'!E37","v":0},{"$f":"'Screening Tool'!F37","v":0},{"$f":"'Screening Tool'!G37","v":0},{"$f":"'Screening Tool'!H37","v":0},{"$f":"'Screening Tool'!I37","v":0},{"$f":"'Screening Tool'!J37","v":0},{"$f":"'Screening Tool'!K37","v":0},{"$f":"'Screening Tool'!L37","v":0},{"$f":"'Screening Tool'!M37","v":0}]
["Dynamic Lists:",{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B15,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C15,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D15,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E15,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F15,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G15,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H15,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I15,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J15,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K15,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L16,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M16,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N16,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O16,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P16,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q16,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R16,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S16,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T16,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U16,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B17,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C17,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D17,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E17,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F17,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G17,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H17,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I17,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J17,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K17,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L17,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M17,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N17,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O17,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P17,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q17,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R17,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S17,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T17,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U17,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B18,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C18,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D18,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E18,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F18,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G18,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H18,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I18,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J18,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K18,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L18,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M18,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N18,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O18,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P18,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q18,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R18,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S18,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T18,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U18,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B19,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C19,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D19,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E19,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F19,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G19,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H19,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I19,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J19,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K19,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L19,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M19,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N19,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O19,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P19,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q19,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R19,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S19,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T19,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U19,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B20,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C20,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D20,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E20,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F20,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G20,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H20,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I20,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J20,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K20,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L20,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M20,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N20,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O20,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P20,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q20,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R20,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S20,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T20,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U20,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B21,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C21,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D21,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E21,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F21,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G21,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H21,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I21,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J21,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K21,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L21,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M21,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N21,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O21,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P21,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q21,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R21,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S21,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T21,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U21,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B22,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C22,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D22,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E22,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F22,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G22,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H22,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I22,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J22,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K22,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L22,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M22,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N22,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O22,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P22,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q22,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R22,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S22,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T22,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U22,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B23,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C23,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D23,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E23,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F23,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G23,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H23,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I23,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J23,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K23,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L23,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M23,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N23,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O23,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P23,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q23,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R23,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S23,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T23,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U23,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B24,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C24,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D24,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E24,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F24,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G24,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H24,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I24,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J24,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K24,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L24,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M24,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N24,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O24,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P24,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q24,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R24,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S24,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T24,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U24,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B25,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C25,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D25,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E25,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F25,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G25,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H25,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I25,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J25,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K25,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L25,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M25,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N25,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O25,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P25,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q25,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R25,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S25,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T25,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U25,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B26,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C26,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D26,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E26,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F26,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G26,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H26,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I26,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J26,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K26,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L26,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M26,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N26,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O26,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P26,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q26,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R26,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S26,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T26,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U26,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B27,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C27,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D27,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E27,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F27,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G27,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H27,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I27,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J27,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K27,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L27,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M27,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N27,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O27,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P27,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q27,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R27,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S27,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T27,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U27,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B28,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C28,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D28,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E28,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F28,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G28,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H28,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I28,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J28,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K28,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L28,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M28,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N28,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O28,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P28,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q28,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R28,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S28,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T28,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U28,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B29,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C29,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D29,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E29,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F29,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G29,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H29,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I29,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J29,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K29,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L29,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M29,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N29,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O29,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P29,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q29,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R29,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S29,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T29,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U29,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B30,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C30,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D30,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E30,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F30,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G30,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H30,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I30,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J30,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K30,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L30,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M30,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N30,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O30,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P30,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q30,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R30,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S30,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T30,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U30,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B31,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C31,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D31,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E31,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F31,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G31,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H31,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I31,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J31,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K31,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L31,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M31,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N31,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O31,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P31,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q31,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R31,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S31,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T31,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U31,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B32,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C32,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D32,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E32,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F32,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G32,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H32,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I32,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J32,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K32,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L32,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M32,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N32,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O32,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P32,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q32,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R32,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S32,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T32,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U32,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B33,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C33,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D33,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E33,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F33,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G33,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H33,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I33,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J33,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K33,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L33,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M33,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N33,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O33,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P33,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q33,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R33,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S33,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T33,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U33,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B34,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C34,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D34,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E34,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F34,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G34,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H34,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I34,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J34,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K34,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L34,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M34,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N34,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O34,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P34,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q34,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R34,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S34,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T34,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U34,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B35,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C35,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D35,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E35,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F35,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G35,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H35,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I35,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J35,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K35,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L35,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M35,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N35,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O35,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P35,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q35,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R35,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S35,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T35,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U35,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B36,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C36,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D36,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E36,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F36,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G36,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H36,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I36,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J36,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K36,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L36,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M36,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N36,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O36,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P36,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q36,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R36,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S36,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T36,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U36,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B37,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C37,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D37,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E37,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F37,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G37,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H37,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I37,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J37,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K37,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L37,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M37,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N37,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O37,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P37,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q37,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R37,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S37,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T37,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U37,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B38,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C38,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D38,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E38,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F38,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G38,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H38,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I38,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J38,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K38,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L38,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M38,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N38,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O38,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P38,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q38,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R38,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S38,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T38,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U38,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B39,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C39,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D39,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E39,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F39,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G39,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H39,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I39,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J39,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K39,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L39,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M39,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N39,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O39,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P39,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q39,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R39,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S39,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T39,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U39,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B40,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C40,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D40,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E40,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F40,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G40,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H40,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I40,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J40,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K40,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L40,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M40,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N40,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O40,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P40,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q40,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R40,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S40,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T40,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U40,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B41,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C41,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D41,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E41,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F41,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G41,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H41,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I41,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J41,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K41,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L41,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M41,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N41,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O41,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P41,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q41,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R41,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S41,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T41,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U41,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B42,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C42,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D42,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E42,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F42,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G42,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H42,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I42,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J42,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K42,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L42,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M42,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N42,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O42,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P42,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q42,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R42,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S42,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T42,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U42,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B43,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C43,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D43,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E43,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F43,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G43,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H43,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I43,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J43,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K43,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L43,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M43,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N43,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O43,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P43,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q43,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R43,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S43,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T43,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U43,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B44,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C44,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D44,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E44,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F44,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G44,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H44,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I44,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J44,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K44,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L44,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M44,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N44,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O44,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P44,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q44,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R44,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S44,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T44,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U44,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B45,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C45,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D45,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E45,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F45,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G45,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H45,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I45,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J45,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K45,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L45,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M45,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N45,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O45,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P45,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q45,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R45,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S45,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T45,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U45,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B46,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C46,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D46,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E46,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F46,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G46,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H46,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I46,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J46,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K46,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L46,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M46,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N46,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O46,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P46,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q46,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R46,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S46,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T46,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U46,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B47,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C47,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D47,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E47,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F47,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G47,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H47,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I47,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J47,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K47,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L47,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M47,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N47,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O47,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P47,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q47,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R47,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S47,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T47,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U47,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B48,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C48,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D48,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E48,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F48,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G48,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H48,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I48,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J48,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K48,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L48,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M48,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N48,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O48,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P48,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q48,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R48,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S48,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T48,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U48,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B49,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C49,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D49,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E49,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F49,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G49,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H49,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I49,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J49,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K49,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(L$16:L49,Life)+(Initiative<>L$14)+(Fuel<>L$15)+(Measure<>L$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(M$16:M49,Life)+(Initiative<>M$14)+(Fuel<>M$15)+(Measure<>M$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(N$16:N49,Life)+(Initiative<>N$14)+(Fuel<>N$15)+(Measure<>N$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(O$16:O49,Life)+(Initiative<>O$14)+(Fuel<>O$15)+(Measure<>O$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(P$16:P49,Life)+(Initiative<>P$14)+(Fuel<>P$15)+(Measure<>P$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(Q$16:Q49,Life)+(Initiative<>Q$14)+(Fuel<>Q$15)+(Measure<>Q$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(R$16:R49,Life)+(Initiative<>R$14)+(Fuel<>R$15)+(Measure<>R$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(S$16:S49,Life)+(Initiative<>S$14)+(Fuel<>S$15)+(Measure<>S$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(T$16:T49,Life)+(Initiative<>T$14)+(Fuel<>T$15)+(Measure<>T$16),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Life,MATCH(0,COUNTIF(U$16:U49,Life)+(Initiative<>U$14)+(Fuel<>U$15)+(Measure<>U$16),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B50,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C50,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D50,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E50,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F50,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G50,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H50,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I50,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J50,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K50,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B51,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C51,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D51,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E51,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F51,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G51,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H51,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I51,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J51,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K51,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B52,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C52,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D52,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E52,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F52,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G52,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H52,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I52,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J52,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K52,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B53,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C53,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D53,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E53,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F53,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G53,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H53,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I53,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J53,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K53,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B54,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C54,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D54,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E54,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F54,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G54,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H54,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I54,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J54,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K54,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B55,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C55,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D55,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E55,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F55,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G55,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H55,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I55,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J55,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K55,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B56,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C56,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D56,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E56,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F56,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G56,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H56,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I56,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J56,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K56,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B57,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C57,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D57,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E57,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F57,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G57,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H57,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I57,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J57,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K57,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B58,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C58,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D58,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E58,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F58,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G58,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H58,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I58,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J58,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K58,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B59,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C59,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D59,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E59,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F59,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G59,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H59,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I59,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J59,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K59,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B60,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C60,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D60,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E60,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F60,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G60,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H60,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I60,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J60,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K60,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B61,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C61,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D61,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E61,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F61,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G61,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H61,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I61,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J61,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K61,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B62,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C62,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D62,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E62,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F62,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G62,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H62,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I62,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J62,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K62,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B63,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C63,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D63,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E63,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F63,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G63,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H63,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I63,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J63,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K63,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B64,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C64,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D64,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E64,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F64,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G64,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H64,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I64,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J64,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K64,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B65,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C65,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D65,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E65,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F65,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G65,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H65,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I65,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J65,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K65,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B66,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C66,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D66,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E66,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F66,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G66,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H66,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I66,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J66,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K66,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B67,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C67,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D67,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E67,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F67,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G67,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H67,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I67,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J67,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K67,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B68,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C68,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D68,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E68,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F68,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G68,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H68,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I68,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J68,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K68,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B69,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C69,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D69,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E69,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F69,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G69,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H69,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I69,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J69,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K69,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B70,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C70,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D70,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E70,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F70,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G70,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H70,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I70,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J70,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K70,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B71,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C71,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D71,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E71,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F71,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G71,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H71,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I71,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J71,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K71,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B72,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C72,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D72,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E72,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F72,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G72,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H72,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I72,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J72,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K72,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B73,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C73,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D73,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E73,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F73,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G73,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H73,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I73,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J73,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K73,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B74,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C74,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D74,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E74,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F74,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G74,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H74,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I74,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J74,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K74,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B75,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C75,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D75,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E75,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F75,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G75,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H75,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I75,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J75,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K75,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B76,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C76,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D76,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E76,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F76,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G76,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H76,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I76,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J76,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K76,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B77,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C77,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D77,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E77,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F77,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G77,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H77,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I77,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J77,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K77,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B78,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C78,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D78,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E78,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F78,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G78,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H78,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I78,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J78,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K78,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Measure,MATCH(0,COUNTIF(B$15:B79,Measure)+(Initiative<>B$14)+(Fuel<>B$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(C$15:C79,Measure)+(Initiative<>C$14)+(Fuel<>C$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(D$15:D79,Measure)+(Initiative<>D$14)+(Fuel<>D$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(E$15:E79,Measure)+(Initiative<>E$14)+(Fuel<>E$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(F$15:F79,Measure)+(Initiative<>F$14)+(Fuel<>F$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(G$15:G79,Measure)+(Initiative<>G$14)+(Fuel<>G$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(H$15:H79,Measure)+(Initiative<>H$14)+(Fuel<>H$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(I$15:I79,Measure)+(Initiative<>I$14)+(Fuel<>I$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(J$15:J79,Measure)+(Initiative<>J$14)+(Fuel<>J$15),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Measure,MATCH(0,COUNTIF(K$15:K79,Measure)+(Initiative<>K$14)+(Fuel<>K$15),0))","v":{"$error":"#N/A"}}]

{"sheet":"Extra","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Extra2","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Extra3","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}