{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Instructions","Program Inputs","Single FS Input","Single Custom Input","Measure Inputs","Title","Calcs","Calfee 2","Ward","Lookup tables","FS Tables","Measure Screening","Avoided Costs","AESC Elect","AESC Fossil Fuel","Nat Gas","Inflation","Module1","Module2","Module3","DRIPE"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":345,"comments":10,"pivot_tables":0},"unopened":[{"sheet":"Module1","index":17,"reason":"part_missing"},{"sheet":"Module2","index":18,"reason":"part_missing"},{"sheet":"Module3","index":19,"reason":"part_missing"}],"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":"Instructions","index":0,"n_rows":14,"n_cols":1,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Green Mountain Power Community Energy and Efficiency Development NSB Calculator"]
[]
["Purpose"]
["The purpose of this calculator is to project the Net Societal Benefits (NSB) from the proposed CEED program and to provide the documentation for the source of the costs and benefits. The information provided will be used in selecting from the proposals which programs to include in GMP's CEED program."]
[]
["Inputs"]
["Throughout this calculator the inputs needed from the proposer are in yellow shaded cells. All other cells should be left unchanged. There are currently 15 measure rows shown, but 15 more are available if needed and can be accessed by simply unhiding rows 24-38, and 58-72 on the \"Program Inputs\" tab."]
[]
["The program inputs are located in the \"Program Inputs\" tab and include the names and quantity of measures included in the program. The other program inputs include the measure incentive costs, program non-incentive costs (administrative), the customer sector served (Residential, Commercial, Industrial), the number of participants, and whether the measures save electricity or another fuel. The program non-incentive costs may be shown on the same row as a measure if it is associated with that particular measure or if not specific to any particular measure then one of the measure rows can be dedicated to only program non-incentive costs that apply to program-wide costs."]
[]
["The measure inputs provide the inputs necessary for characterizing the measure and determining its cost-effectiveness. The measure inputs begin in the \"Program Inputs\" tab with the installed cost. The remainder of the detailed measure inputs reside in the \"Measure Inputs\" tab. These include the measure life (Analysis Period), kWh savings, kW savings, electricity load profile (required if electricity savings), fuel savings, water savings, and O&M costs. For retrofit measures replacing fuctioning equipment with a remaining useful life there is a special section that will account for avoided future equipment replacement costs and to reflect the possible change in savings due to the baseline shift. The \"Measure Inputs\" tab comes from the most current version of the Vermont State Screening Tool."]
[]
["Outputs"]
["Shown on the \"Program Inputs\" tab in grey cells are the societal benefits for each measure using the Vermont State Screening Tool calculations and avoided costs. These are combined with the measure and program costs to produce the Net Societal Benefits (NSB) for each measure and the program total. The NSB is then divided by the GMP investment to produce the GMP NSB ratio that is a primary CEED program metric. The participant and third party investments will be used as indicators of the leveraging from the GMP CEED investments, but don't affect the GMP NSB ratio calculation."]

{"sheet":"Program Inputs","index":1,"n_rows":75,"n_cols":16,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["Green Mountain Power Community Energy and Efficiency Development NSB Calculator"]
["(Enter your program's values in the yellow cells below)"]
["(Do  not alter the grey cells)"]
[]
["Name of Proposer","BPPA"]
["Proposed Program Name","Zero Energy Now 2017"]
[]
["Efficiency Measure","Thermal, Electric, or Both (T, E, B)","Residential, Commercial or Industrial (R, C, I)","# of Participants","# Units Installed",{"$f":"\"Program \n(Non-Incentive) Costs (\"&progyear&\"$)\"","v":"Program \n(Non-Incentive) Costs (2017$)"},"Risk Adjustment Factor",{"$f":"\"PV of Societal Non-Incentive (Program) Costs (\"&progyear&\"$)\"","v":"PV of Societal Non-Incentive (Program) Costs (2017$)"},{"$f":"\"PV of Societal (Measure) Costs (\"&progyear&\"$)\"","v":"PV of Societal (Measure) Costs (2017$)"},{"$f":"\"PV of Societal (Program & Measure) Costs (\"&progyear&\"$)\"","v":"PV of Societal (Program & Measure) Costs (2017$)"},{"$f":"\"PV of Societal (Measure) Benefits (\"&progyear&\"$)\"","v":"PV of Societal (Measure) Benefits (2017$)"},{"$f":"\"Net\nSocietal \nBenefits (\"&progyear&\"$)\"","v":"Net\nSocietal \nBenefits (2017$)"},{"$f":"\"GMP Investment (\"&progyear&\"$)\"","v":"GMP Investment (2017$)"},"GMP NSB Ratio",{"$f":"\"Participant \"&progyear&\" Investment (\"&progyear&\"$)\"","v":"Participant 2017 Investment (2017$)"},{"$f":"\"Third Party \"&progyear&\" Investment (\"&progyear&\"$)\"","v":"Third Party 2017 Investment (2017$)"}]
["Calfee PV","E","R",20,20,40000,0.1,{"$f":"F9*(1-G9)","v":36000},{"$f":"G43*E9","v":350208},{"$f":"I9+H9","v":386208},{"$f":"E9*H43","v":685628.99523414555},{"$f":"K9-J9","v":299420.99523414555},{"$f":"E9*C43+F9","v":60000},{"$f":"IF(M9=0,0,L9/M9)","v":4.9903499205690922},{"$f":"$E9*E43","v":252384},{"$f":"$E9*D43","v":116736}]
["Ward PV","E","R",20,20,40000,0.1,{"$f":"F10*(1-G10)","v":36000},310788,{"$f":"I10+H10","v":346788},591909.92394314718,{"$f":"K10-J10","v":245121.92394314718},58020.56084845592,{"$f":"IF(M10=0,0,L10/M10)","v":4.224742407840246},223703.43915154407,103596]
["Measure 3",null,null,null,null,0,0.1,0,0,{"$f":"I11+H11","v":0},0,0,0,{"$f":"IF(M11=0,0,L11/M11)","v":0},0,0]
["Measure 4",null,null,null,null,0,0.1,0,0,{"$f":"I12+H12","v":0},0,0,0,0,0,0]
["Measure 5",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 6",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 7",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 8",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 9",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 10",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 11",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 12",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 13",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 14",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 15",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 16",null,null,null,null,0,0.1,0,0,0,0,0,0,0,{"$f":"G24*D58+H24","v":0},{"$f":"H24*I58+I24","v":0}]
["Measure 17",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 18",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 19",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 20",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 21",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 22",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 23",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 24",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 25",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 26",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 27",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 28",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 29",null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0]
["Measure 30",null,null,null,null,null,0.1,0,0,{"$f":"I38+H38","v":0},0,0,{"$f":"E38*C45+F38","v":0},0,{"$f":"G38*D45+H38","v":0},{"$f":"H38*I45+I38","v":0}]
["Totals",null,null,{"$f":"SUM(D9:D38)","v":40},{"$f":"SUM(E9:E38)","v":40},{"$f":"SUM(F9:F38)","v":80000},null,{"$f":"SUM(H9:H38)","v":72000},660996,732996,1277538.9191772928,544542.91917729273,118020.56084845592,4.6139665433086021,{"$f":"SUM(O9:O38)","v":476087.43915154407},{"$f":"SUM(P9:P38)","v":220332}]
[]
[]
["Efficiency Measure",{"$f":"\"Installed Cost per Unit (\"&progyear&\"$)\"","v":"Installed Cost per Unit (2017$)"},{"$f":"\"GMP Customer Incentive per Unit (\"&progyear&\"$)\"","v":"GMP Customer Incentive per Unit (2017$)"},{"$f":"\"Third Party Investment per Unit (\"&progyear&\"$)\"","v":"Third Party Investment per Unit (2017$)"},{"$f":"\"Participant Investment per Unit (\"&progyear&\"$)\"","v":"Participant Investment per Unit (2017$)"},"Risk Adjustment Factor",{"$f":"\"PV of Societal (Measure) Costs per Unit (\"&progyear&\"$)\"","v":"PV of Societal (Measure) Costs per Unit (2017$)"},{"$f":"\"PV of Societal (Measure) Benefits \nper Unit (\"&progyear&\"$)\"","v":"PV of Societal (Measure) Benefits \nper Unit (2017$)"}]
[{"$f":"A9","v":"Calfee PV"},{"$f":"Calcs!B29","v":19456},1000,{"$f":"B43*0.3","v":5836.8},{"$f":"B43-C43-D43","v":12619.2},0.1,{"$f":"B43*(1-F43)","v":17510.400000000001},{"$f":"('Measure Inputs'!E12-'Measure Inputs'!F12)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K12=0,0,G43)","v":34281.449761707278}]
[{"$f":"A10","v":"Ward PV"},{"$f":"Calcs!C29","v":17266},{"$f":"Calcs!C40","v":901.02804242279603},{"$f":"B44*0.3","v":5179.8},{"$f":"B44-C44-D44","v":11185.171957577204},0.1,15539.4,{"$f":"('Measure Inputs'!E13-'Measure Inputs'!F13)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K13=0,0,G44)","v":29595.496197157358}]
[{"$f":"A11","v":"Measure 3"},null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E14-'Measure Inputs'!F14)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K14=0,0,G45)","v":0}]
[{"$f":"A12","v":"Measure 4"},null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E15-'Measure Inputs'!F15)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K15=0,0,G46)","v":0}]
["Measure 5",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E16-'Measure Inputs'!F16)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K16=0,0,G47)","v":0}]
["Measure 6",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E17-'Measure Inputs'!F17)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K17=0,0,G48)","v":0}]
["Measure 7",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E18-'Measure Inputs'!F18)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K18=0,0,G49)","v":0}]
["Measure 8",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E19-'Measure Inputs'!F19)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K19=0,0,G50)","v":0}]
["Measure 9",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E20-'Measure Inputs'!F20)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K20=0,0,G51)","v":0}]
["Measure 10",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E21-'Measure Inputs'!F21)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K21=0,0,G52)","v":0}]
["Measure 11",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E22-'Measure Inputs'!F22)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K22=0,0,G53)","v":0}]
["Measure 12",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E23-'Measure Inputs'!F23)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K23=0,0,G54)","v":0}]
["Measure 13",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E24-'Measure Inputs'!F24)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K24=0,0,G55)","v":0}]
["Measure 14",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E25-'Measure Inputs'!F25)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K25=0,0,G56)","v":0}]
["Measure 15",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E26-'Measure Inputs'!F26)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K26=0,0,G57)","v":0}]
["Measure 16",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E27-'Measure Inputs'!F27)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K27=0,0,G58)","v":0}]
["Measure 17",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E28-'Measure Inputs'!F28)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K28=0,0,G59)","v":0}]
["Measure 18",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E29-'Measure Inputs'!F29)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K29=0,0,G60)","v":0}]
["Measure 19",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E30-'Measure Inputs'!F30)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K30=0,0,G61)","v":0}]
["Measure 20",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E31-'Measure Inputs'!F31)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K31=0,0,G62)","v":0}]
["Measure 21",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E32-'Measure Inputs'!F32)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K32=0,0,G63)","v":0}]
["Measure 22",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E33-'Measure Inputs'!F33)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K33=0,0,G64)","v":0}]
["Measure 23",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E34-'Measure Inputs'!F34)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K34=0,0,G65)","v":0}]
["Measure 24",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E35-'Measure Inputs'!F35)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K35=0,0,G66)","v":0}]
["Measure 25",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E36-'Measure Inputs'!F36)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K36=0,0,G67)","v":0}]
["Measure 26",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E37-'Measure Inputs'!F37)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K37=0,0,G68)","v":0}]
["Measure 27",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E38-'Measure Inputs'!F38)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K38=0,0,G69)","v":0}]
["Measure 28",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E39-'Measure Inputs'!F39)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K39=0,0,G70)","v":0}]
["Measure 29",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E40-'Measure Inputs'!F40)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K40=0,0,G71)","v":0}]
["Measure 30",null,null,null,0,0.1,0,{"$f":"('Measure Inputs'!E41-'Measure Inputs'!F41)*(1+RDR)^(progyear-BASEYR-0.5)*(1+future_inflation)^(progyear-BASEYR)+IF('Measure Inputs'!K41=0,0,G72)","v":0}]
[]
[]
["Inflation Assumption",{"$f":"future_inflation","v":1.8800000000000001E-2}]

{"sheet":"Single FS Input","index":2,"n_rows":60,"n_cols":22,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
["Only add inputs into gray cells and selection boxes"]
["Required Inputs",null,null,"Optional Inputs",null,null,null,null,"Intermediate calculations for measure screening inputs"]
["Customer Name",{"$f":"B39","v":0},null,"Date",{"$f":"NOW()","v":"2016-10-05T09:02:55.940"}]
["Account #",{"$f":"B40","v":0},null,"Measure ID"]
["Measure Name",{"$f":"VLOOKUP($B$44,FSTable,2)","v":{"$error":"#N/A"}},null,"Year Installed",{"$f":"B42","v":2017},null,null,null,{"$f":"IF(E5=0,E6,E5)","v":2017}]
["Analysis Period",{"$f":"VLOOKUP($B$44,FSTable,8)","v":{"$error":"#N/A"}},null,"Year Installed (default if no input)",{"$f":"progyear","v":2017},null,null,null,null,null,null,null,null,null,"Input into screening"]
[{"$f":"\"Installed Cost (\"&progyear&\"$)\"","v":"Installed Cost (2017$)"},{"$f":"B46","v":0},null,"Custom Load Profile Data Inputs (Overrides standard profile, if input)",null,null,null,null,null,"Definition of Energy Periods",null,null,null,null,"Energy",null,null,null,"kWh"]
["First Year Savings",null,null,"Input into custom rows if standard profile is not available or inadequate","Wntr Pk","Wntr Off Peak","Smr Pk","Smr Off Peak","Total","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Total Custom","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak"]
["  kWh (annual) or",{"$f":"B43","v":0},null,"% of annual kWh (custom)",null,null,null,null,{"$f":"IF(SUM(E9:H9)=1, \"100%\", \"does not total 100%\")","v":"does not total 100%"},"6pm-10pm\nM-F\nOct-May","10pm-6am\nM-F, all day\nweekends\nOct-May","6pm-10pm\nM-F\nJun-Sep","10pm-6am M-F, all day weekends\nJun-Sep",{"$f":"SUM(E9:H9)","v":0},{"$f":"IF(N9=0,E10,E9)","v":{"$error":"#N/A"}},{"$f":"IF(N9=0,F10,F9)","v":{"$error":"#N/A"}},{"$f":"IF(N9=0,G10,G9)","v":{"$error":"#N/A"}},{"$f":"IF(N9=0,H10,H9)","v":{"$error":"#N/A"}},{"$f":"O9*$B12","v":{"$error":"#N/A"}},{"$f":"P9*$B12","v":{"$error":"#N/A"}},{"$f":"Q9*$B12","v":{"$error":"#N/A"}},{"$f":"R9*$B12","v":{"$error":"#N/A"}}]
["  kW connected load",null,null,"% of annual kWh (standard, if available)",{"$f":"VLOOKUP($B$15,Loadprof,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,5,FALSE)","v":{"$error":"#N/A"}},null,"Definition of Peak Hours",null,null,null,null,"Capacity"]
["Calculated from above inputs and FLH:",null,null,null,"Winter","Summer","Fall/Spring",null,null,"Winter","Summer","Fall/Spring",null,null,"Winter","Summer","Fall/Spring","Generic T&D"]
["  kWh (annual)",{"$f":"IF(B9=0,B10*I14,B9)","v":{"$error":"#N/A"}},null,"% of connected load kW (custom)",null,null,null,null,null,"5pm-7pm\nM-F, non-holiday, Dec-Jan","1pm-5pm M-F, non-holiday, Jun-Aug",null,null,{"$f":"SUM(E12:G12)","v":0},{"$f":"IF($N12=0,E13*$N14,E12)","v":{"$error":"#N/A"}},{"$f":"IF($N12=0,F13*$N14,F12)","v":{"$error":"#N/A"}},{"$f":"IF($N12=0,G13*$N14,G12)","v":{"$error":"#N/A"}},{"$f":"B13*(O12*TD_Winter_Weight+P12*TD_Summer_Weight)","v":{"$error":"#N/A"}}]
["  kW connected load",{"$f":"IF(B10=0,B9/I14,B10)","v":{"$error":"#N/A"}},null,"% of connected load kW (standard, if available)",{"$f":"VLOOKUP($B$15,Loadprof,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,8,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Diversity adjustment factor"]
["Customer class: ",1,null,"Full load hours (custom)",null,null,null,null,{"$f":"IF(E14=0,E15,E14)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNA(E15),1,I14/E15)","v":1}]
["End-use (determines load profile):",{"$f":"VLOOKUP($B$44,FSTable,5)","v":{"$error":"#N/A"}},null,"Full load hours (standard)",{"$f":"VLOOKUP($B$15,Loadprof,9,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,"Add Data Only if Retrofit Measure"]
["Measure Screening Outputs (Societal Test)",null,null,"Full Baseline Equipment Life",{"$f":"VLOOKUP($B$44,FSTable,12)","v":{"$error":"#N/A"}}]
["PV of Net Benefits",{"$f":"'Measure Screening'!H208","v":15457.047371055083},null,"Existing Equipment Age",{"$f":"MIN(B48,E17)","v":{"$error":"#N/A"}}]
["Benefit-Cost Ratio",{"$f":"'Measure Screening'!G208","v":1.8988704299732062},null,"New Baseline Inst. Cost",{"$f":"B50","v":0}]
["Measure Benefits",{"$f":"'Measure Screening'!C208","v":32653.126867758328},null,"Savings Adjustment (future saved kWh/1st year kWh)",1,"e.g., If baseline effic. equals existing effic., then 100%."]
["Measure Costs",{"$f":"'Measure Screening'!E208","v":17196.079496703245},null,"Impact on Non-electric Fuels"]
["Gross Electric Benefits",{"$f":"'Measure Screening'!K144","v":23989.966499782324},null,"Fuel Type: ",{"$f":"VLOOKUP(B44,FSTable,4)","v":{"$error":"#N/A"}}]
["Fossil Fuel Benefits",{"$f":"'Measure Screening'!S144-'Measure Screening'!E81","v":0},null,"Fossil Fuel Increase (MMBtu/yr)",{"$f":"B43*B49*3413/VLOOKUP($B$44,FSTable,7)/1000000","v":{"$error":"#N/A"}},"Input negative # if fuel consumption is reduced."]
["Water Benefits",{"$f":"'Measure Screening'!U144","v":0},null,"Water Savings (CCF/yr)",null,"1CCF = 748 gallons water"]
["Total Resource Benefits",{"$f":"SUM(B22:B24)","v":23989.966499782324},null,"Maintenance and Component Costs"]
[null,null,null,"Efficient measure components",null,"Use these inputs to account",null,null,"PV of Replacement"]
[null,null,null,"  Component 1 Life (years)",{"$f":"VLOOKUP($B$44,FSTable,9)","v":{"$error":"#N/A"}},"for recurring costs over the life",null,null,"Costs"]
[null,null,null,"  Component 1 Replacement Cost",{"$f":"B47","v":0},"of the measure. Maintenance",null,null,{"$f":"IF(E27>$B$6,0,IF(E27>0,-PV(RDR,B$6-E27,-PMT(RDR,E27,E28))/(1+RDR)^E27,0))","v":{"$error":"#N/A"}}]
[null,null,null,"  Component 2 Life (years)",1,"costs can be input instead of"]
[null,null,null,"  Component 2 Replacement Cost",{"$f":"VLOOKUP($B$44,FSTable,6)","v":{"$error":"#N/A"}},"replacement costs and the",null,null,{"$f":"IF(E29>$B$6,0,IF(E29>0,-PV(RDR,B$6-E29,-PMT(RDR,E29,E30))/(1+RDR)^E29,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Baseline measure components",null,"period between maintenance"]
[null,null,null,"  Component 1 Life (years)",null,"visits in place of component"]
[null,null,null,"  Component 1 Replacement Cost",null,"life.",null,null,{"$f":"IF(E32>$B$6,0,IF(E32>0,-PV(RDR,B$6-E32,-PMT(RDR,E32,E33))/(1+RDR)^E32,0))","v":{"$error":"#N/A"}}]
[null,null,null,"  Component 2 Life (years)"]
[null,null,null,"  Component 2 Replacement Cost",null,null,null,null,{"$f":"IF(E34>$B$6,0,IF(E34>0,-PV(RDR,B$6-E34,-PMT(RDR,E34,E35))/(1+RDR)^E34,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Real Levelized Net Annual Maintenance or Component Costs",null,null,{"$f":"-PMT(RDR,B6,I36)/(1+RDR)","v":{"$error":"#N/A"}},null,{"$f":"(SUM(I28:I30)-SUM(I33:I35))*(1+RDR)^0.5","v":{"$error":"#N/A"}}]
[]
["Only add inputs into yellow cells and selection boxes"]
["Customer Name",null,null,"Customer Economics","Annual"]
["Account #",null,null,"Existing Electricity Cost",{"$f":"F40*B43","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$44,FSTable,10)","v":{"$error":"#N/A"}},"per kWh"]
["Utility",5,null,"Alternate Fuel Cost",{"$f":"F41*B45","v":{"$error":"#N/A"}},{"$f":"E23*1000000/VLOOKUP($B$44,FSTable,11)","v":{"$error":"#N/A"}},{"$f":"IF(OR($E$22=3,$E$22=6),\"therm\", \"gal\")","v":{"$error":"#N/A"}}]
["Year Installed",{"$f":"progyear","v":2017},null,"Net Energy Cost Savings",{"$f":"E40-E41","v":{"$error":"#N/A"}}]
["Annual kWh",null,null,"Alternate Maintenance Cost",{"$f":"E30","v":{"$error":"#N/A"}}]
["Measure Type",null,null,"Total Alternate Operating Cost",{"$f":"E43+E41","v":{"$error":"#N/A"}}]
[null,null,null,"Net Operating Cost Savings",{"$f":"E40-E44","v":{"$error":"#N/A"}}]
[{"$f":"\"Total Installed Measure Cost (\"&progyear&\"$)\"","v":"Total Installed Measure Cost (2017$)"}]
[{"$f":"\"Replaceable Component Cost \" &\"(\"&IF($B$44=0,\"\", VLOOKUP($B$44,FSTable,14))&\")\"","v":"Replaceable Component Cost ()"}]
["Existing Equipment Age",null,"yrs"]
["Efficiency of Existing Equipment"]
["Electric Replacement Cost"]
[{"$f":"IF(inputform=1,\"\",\"Outputs not valid, change setting in Title sheet\")","v":"Outputs not valid, change setting in Title sheet"}]
[{"$f":"\"Measure Screening Outputs (Societal Test \"&BASEYR&\"$)\"","v":"Measure Screening Outputs (Societal Test 2015$)"}]
["PV of Net Benefits",{"$f":"B18","v":15457.047371055083}]
["Benefit-Cost Ratio",1.8988704299732062]
["Measure Benefits",32653.126867758328]
["Measure Costs",17196.079496703245,null,{"$f":"\"Version \"&Title!$B$7","v":"Version 2016a"}]
["Gross Electric Benefits",23989.966499782324]
["Fossil Fuel Benefits",0]
["Water Benefits",0]
["Total Resource Benefits",23989.966499782324]

{"sheet":"Single Custom Input","index":3,"n_rows":38,"n_cols":22,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["Only add inputs into yellow cells and selection boxes"]
["Required Inputs",null,null,"Optional Inputs",null,null,null,null,"Intermediate calculations for measure screening inputs"]
["Customer Name",null,null,"Date",{"$f":"NOW()","v":"2016-10-05T09:02:55.940"}]
["Account #",null,null,"Measure ID"]
["Measure Name",null,null,"Year Installed",null,null,null,null,{"$f":"IF(E5=0,E6,E5)","v":2017}]
["Analysis Period",null,null,"Year Installed (default if no input)",{"$f":"progyear","v":2017},null,null,null,null,null,null,null,null,null,"Input into screening"]
[{"$f":"\"Installed Cost (\"&progyear&\"$)\"","v":"Installed Cost (2017$)"},null,null,"Custom Load Profile Data Inputs (Overrides standard profile, if input)",null,null,null,null,null,"Definition of Energy Periods",null,null,null,null,"Energy",null,null,null,"kWh"]
["First Year Savings",null,null,"Input into custom rows if standard profile is not available or inadequate","Wntr Pk","Wntr Off Peak","Smr Pk","Smr Off Peak","Total","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Total Custom","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak"]
["  kWh (annual) or",null,null,"% of annual kWh (custom)",null,null,null,null,{"$f":"IF(SUM(E9:H9)=1, \"100%\", \"does not total 100%\")","v":"does not total 100%"},"6am-10pm\nM-F\nOct-May","10pm-6am\nM-F, all day\nweekends\nOct-May","6am-10pm\nM-F\nJun-Sep","10pm-6am M-F, all day weekends\nJun-Sep",{"$f":"SUM(E9:H9)","v":0},{"$f":"IF(N9=0,E10,E9)","v":{"$error":"#N/A"}},{"$f":"IF(N9=0,F10,F9)","v":{"$error":"#N/A"}},{"$f":"IF(N9=0,G10,G9)","v":{"$error":"#N/A"}},{"$f":"IF(N9=0,H10,H9)","v":{"$error":"#N/A"}},{"$f":"O9*$B12","v":{"$error":"#N/A"}},{"$f":"P9*$B12","v":{"$error":"#N/A"}},{"$f":"Q9*$B12","v":{"$error":"#N/A"}},{"$f":"R9*$B12","v":{"$error":"#N/A"}}]
["  kW calculated load",null,null,"% of annual kWh (standard, if available)",{"$f":"VLOOKUP($B$15,Loadprof,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,5,FALSE)","v":{"$error":"#N/A"}},null,"Definition of Peak Hours",null,null,null,null,"Capacity"]
["Calculated from above inputs and FLH:",null,null,null,"Winter","Summer","Fall/Spring",null,null,"Winter","Summer","Fall/Spring",null,null,"Winter","Summer","Fall/Spring","Generic T&D"]
["  kWh (annual)",{"$f":"IF(ISBLANK(B9),B10*I14,B9)","v":{"$error":"#N/A"}},null,"% of calculated kW savings (custom)",null,null,null,null,null,"5pm-7pm\nM-F, non-holiday, Dec-Jan","1pm-5pm M-F, non-holiday, Jun-Aug",null,null,null,{"$f":"IF(ISBLANK(E12),E13,E12)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(F12),F13,F12)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(G12),G13,G12)","v":{"$error":"#N/A"}},{"$f":"B13*(O12*TD_Winter_Weight+P12*TD_Summer_Weight)","v":{"$error":"#N/A"}}]
["  kW calculated load",{"$f":"IF(ISBLANK(B10),B9/I14,B10)","v":{"$error":"#N/A"}},null,"% of calculated kW savings (standard, if available)",{"$f":"VLOOKUP($B$15,Loadprof,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$15,Loadprof,8,FALSE)","v":{"$error":"#N/A"}}]
["Customer class: ",null,null,"Full load hours (custom)",null,null,null,null,{"$f":"IF(ISBLANK(E14),E15,E14)","v":{"$error":"#N/A"}}]
["End-use (determines load profile):",null,null,"Full load hours (standard)",{"$f":"VLOOKUP($B$15,Loadprof,9,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"IF(inputform=2,\"\",\"Outputs not valid, change setting in Title sheet\")","v":"Outputs not valid, change setting in Title sheet"},null,null,"Add Data Only if Early Replacement Retrofit Measure"]
[{"$f":"\"Measure Screening Outputs (Societal Test \"&BASEYR&\"$)\"","v":"Measure Screening Outputs (Societal Test 2015$)"},null,null,"Full Baseline Equipment Life"]
["PV of Net Benefits",{"$f":"'Measure Screening'!H208","v":15457.047371055083},null,"Existing Equipment Age"]
["Benefit-Cost Ratio",{"$f":"'Measure Screening'!G208","v":1.8988704299732062},null,"New Baseline Inst. Cost"]
["Measure Benefits",{"$f":"'Measure Screening'!C208","v":32653.126867758328},null,"Savings Adjustment (ultimate saved kWh/1st year kWh)",null,"100% if baseline effic. = existing effic."]
["Measure Costs",{"$f":"'Measure Screening'!E208","v":17196.079496703245},null,"Impact on Non-electric Fuels"]
["Gross Electric Benefits",{"$f":"'Measure Screening'!K144","v":23989.966499782324},null,"Fuel Type: "]
["Fossil Fuel Benefits",{"$f":"'Measure Screening'!S144-'Measure Screening'!E81","v":0},null,"Fossil Fuel Consumption Change(MMBtu/yr)",null,"Positive # if increase, negative # if decrease"]
["Water Benefits",{"$f":"'Measure Screening'!U144","v":0},null,"Water Savings (CCF/yr)",null,"1CCF = 748 gallons water"]
["Total Resource Benefits",{"$f":"SUM(B22:B24)","v":23989.966499782324},null,{"$f":"\"Maintenance and Component Costs (\"&progyear&\"$)\"","v":"Maintenance and Component Costs (2017$)"}]
[null,null,null,"Efficient measure components",null,"Use these inputs to account",null,null,"PV of Replacement"]
[null,null,null,"  Component 1 Life (years)",null,"for recurring costs over the life",null,null,"Costs"]
[null,null,null,"  Component 1 Replacement Cost",null,"of the measure. Maintenance",null,null,{"$f":"IF(E27>$B$6,0,IF(E27>0,-PV(RDR,B$6-E27,-PMT(RDR,E27,E28))/(1+RDR)^E27,0))","v":0}]
[null,null,null,"  Component 2 Life (years)",null,"costs can be input instead of"]
[null,null,null,"  Component 2 Replacement Cost",null,"replacement costs and the",null,null,{"$f":"IF(E29>$B$6,0,IF(E29>0,-PV(RDR,B$6-E29,-PMT(RDR,E29,E30))/(1+RDR)^E29,0))","v":0}]
[null,null,null,"Baseline measure components",null,"period between maintenance"]
[null,null,null,"  Component 1 Life (years)",null,"visits in place of component"]
[null,null,null,"  Component 1 Replacement Cost",null,"life.",null,null,{"$f":"IF(E32>$B$6,0,IF(E32>0,-PV(RDR,B$6-E32,-PMT(RDR,E32,E33))/(1+RDR)^E32,0))","v":0}]
[null,null,null,"  Component 2 Life (years)"]
[null,null,null,"  Component 2 Replacement Cost",null,null,null,null,{"$f":"IF(E34>$B$6,0,IF(E34>0,-PV(RDR,B$6-E34,-PMT(RDR,E34,E35))/(1+RDR)^E34,0))","v":0}]
[null,null,null,"Real Levelized Net Annual Maintenance or Component Costs",null,null,{"$f":"-PMT(RDR,B6,I36)/(1+RDR)","v":{"$error":"#NUM!"}},null,{"$f":"(SUM(I28:I30)-SUM(I33:I35))*(1+RDR)^0.5","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"\"Version \"&Title!$B$7","v":"Version 2016a"}]

{"sheet":"Measure Inputs","index":4,"n_rows":61,"n_cols":79,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"NEB Flag",1,null,null,null,null,null,null,{"$f":"\"Version \"&Title!$B$7","v":"Version 2016a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Version \"&Title!$B$7","v":"Version 2016a"}]
[null,null,null,null,null,null,null,null,"Only add inputs into yellow cells and selection boxes"]
[null,null,null,null,null,null,null,null,"Multiple Measure Screening Inputs",null,null,{"$f":"IF(inputform=3,\"\",\"Outputs not valid, change setting in Title sheet\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input into custom profile if standard profile is not available or inadequate",null,null,null,null,null,null,null,null,"Intermediate calculations for measure screening inputs"]
[null,null,null,null,null,null,null,null,"Customer Name",null,null,"Date",{"$f":"NOW()","v":"2016-10-05T09:02:55.940"},"First Year Savings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Maintenance and Component Costs (\"&progyear&\"$)\"","v":"Maintenance and Component Costs (2017$)"},null,null,null,null,null,null,null,"Custom Load Profile Data Inputs (Overrides standard profile, if input)",null,null,null,null,null,null,null,null,null,null,"Calculated from kWh",null,null,null,null,null,null,null,null,null,{"$f":"\"PV of Replacement Costs (\"&progyear&\"$)\"","v":"PV of Replacement Costs (2017$)"},null,null,null,null,null,null,null,"Input into screening"]
[{"$f":"\"Resource Benefits (\"&BASEYR&\"$)\"","v":"Resource Benefits (2015$)"},null,null,null,{"$f":"\"Screening Outputs (Societal Test \"&BASEYR&\"$)\"","v":"Screening Outputs (Societal Test 2015$)"},null,null,null,"Account #",null,null,null,null,"Only need kWh or kW",null,null,null,"Add Data Only if Early Replacement Retrofit",null,null,null,null,"Impact on Non-electric Fuels",null,null,"Efficient measure components",null,null,null,"Baseline measure components",null,null,null,"% of annual kWh (custom)",null,null,null,"% of calculated kW savings (custom)",null,null,null,null,null,null,"or kW input and FLH:",null,"% of annual kWh (standard, if available)",null,null,null,"% of calculated kW savings",null,null,null,"Efficient measure components",null,"Baseline measure components",null,"Net Costs",{"$f":"\"(\"&progyear&\"$)\"","v":"(2017$)"},null,null,"Energy",null,null,null,null,"kWh",null,null,null,"Capacity"]
["PV of Fossil Fuel Benefits","PV of Water Benefits","PV of Gross Electric Benefits","PV of Total Resource Benefits (TRB)","PV of Measure Benefits","PV of Measure Costs","Benefit-Cost Ratio","PV of Net Benefits","Measure Name","Measure ID","Analysis Period","Year Installed",{"$f":"\"Installed Cost (\"&progyear&\"$)\"","v":"Installed Cost (2017$)"},"kWh (annual) or","kW calculated load","Customer class: ","End-use (determines load profile):","Full Baseline Equipment Life","Existing Equipment Age","New Baseline Inst. Cost","Electric Savings Adjustment (ultimate saved kWh / 1st year kWh)","Fossil Savings Adjustment (ultimate saved BTU / 1st year BTU)","Fuel Type: ","Fossil Fuel Consumption Change (MMBtu/yr)","Water Savings (CCF)","Component 1 Life (years)","Component 1 Replacement Cost","Component 2 Life (years)","Component 2 Replacement Cost","Component 1 Life (years)","Component 1 Replacement Cost","Component 2 Life (years)","Component 2 Replacement Cost","Wntr Pk \n6am-10pm\nM-F\nOct-May","Wntr Off Peak\n10pm-6am\nM-F, all day\nweekends\nOct-May","Smr Pk\n6am-10pm\nM-F\nJun-Sep","Smr Off Peak\n10pm-6am M-F, all day weekends\nJun-Sep","Winter\n5pm-7pm\nM-F, non-holiday, Dec-Jan","Summer\n1pm-5pm M-F, non-holiday, Jun-Aug","Fall/Spring","Full load hours (custom)",null,"Year Installed (default if no input)","Install Year Used for Input","kWh (annual)","kW calculated load","Wntr Pk","Wntr Off Peak","Smr Pk","Smr Off Peak","Winter","Summer","Fall/Spring","Full load hours (standard)","Efficient Component 1","Efficient Component 2","Baseline Component 1","Baseline Component 2","PV of O&M","Real Levelized Net Annual Maintenance or Component Costs","FLH used in screening",null,"Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Total Custom","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter CF (%)","Summer CF (%)","Fall/Spring CF (%)","Generic T&D (kW)",null,"Lifetime kWh Savings","PV of Gross Electric Energy Benefits","PV of Gross Electric Peak Benefits"]
["xPVFsslFuelChg","xPVWaterSav","xGrossElectricPV","xTRB","xSavingsPV","xCostsPV",null,"xNPV","xDescMeasureTechnology","xModMeasureID","xAnalysisPeriod","xInstallYear","xInstCost","xEnergySav","xKW","xCustomerClass","xLoadShape","xFullBaseEquipLife","xExistEqpAge","xNewBaseInstCost","xSvgsAdj","xFuelSvngsAdj","xFuelType","xFsslFuelChg","xWaterSav","xEffMeasComp1Life","xEffMeasComp1Cost","xEffMeasComp2Life","xEffMeasComp2Cost","xBaseMeasComp1Life","xBaseMeasComp1Cost","xBaseMeasComp2Life","xBaseMeasComp2Cost","xCustWntrPkHrPctScr","xCustWntrOffPkHrPctScr","xCustSmrPkHrPctScr","xCustSmrOffPkHrPctScr","xCustWntrKWScr","xCustSmrKWScr","xCustFallSprKWScr","xHours",null,null,null,"xKWHTotal","xKWLoad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xKWHPeakWinterPct","xKWHOPWinterPct","xKWHPeakSummerPct","xKWHOPSummerPct",null,"xWntrPkKWH","xWntrOffPkKWH","xSmrPkKWH","xSmrOffPkKWH","xKWRedWinterPct","xKWRedSummerPct","xKWRedShoulderPct",null,null,"xLifekWhSave","xPVElecEnergy","xPVElecCapacity"]
[{"$f":"'Measure Screening'!S144-IF(ISERROR('Measure Screening'!AJ81),0,'Measure Screening'!AJ81)","v":0},{"$f":"'Measure Screening'!U144","v":0},{"$f":"'Measure Screening'!K144","v":23989.966499782324},{"$f":"C12+B12+A12","v":23989.966499782324},{"$f":"'Measure Screening'!C208","v":32653.126867758328},{"$f":"IF(ISERROR('Measure Screening'!E208),0,'Measure Screening'!E208)","v":17196.079496703245},{"$f":"'Measure Screening'!G208","v":1.8988704299732062},{"$f":"'Measure Screening'!H208","v":15457.047371055083},{"$f":"'Program Inputs'!A9","v":"Calfee PV"},null,25,{"$f":"progyear","v":2017},{"$f":"'Program Inputs'!B43","v":19456},null,{"$f":"Calcs!B15/1000*0.74","v":4.1143999999999998},null,117,null,null,null,null,null,null,null,null,15,{"$f":"Calcs!B33","v":2780},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BO12=1,BO12=0),\"\",\"Profile error\")","v":""},{"$f":"progyear","v":2017},{"$f":"IF(L12=0,AQ12,L12)","v":2017},{"$f":"IF(ISBLANK(N12),O12*BI12,N12)","v":7051.1248112090398},{"$f":"IF(ISBLANK(O12),N12/BI12,O12)","v":4.1143999999999998},{"$f":"VLOOKUP($Q12,Loadprof,2,FALSE)","v":0.41252445251078496},{"$f":"VLOOKUP($Q12,Loadprof,3,FALSE)","v":0.15173034253248319},{"$f":"VLOOKUP($Q12,Loadprof,4,FALSE)","v":0.30443883913037745},{"$f":"VLOOKUP($Q12,Loadprof,5,FALSE)","v":0.13130636582640587},{"$f":"VLOOKUP($Q12,Loadprof,6,FALSE)","v":-7.439731223760876E-5},{"$f":"VLOOKUP($Q12,Loadprof,7,FALSE)","v":0.77868606338840274},{"$f":"VLOOKUP($Q12,Loadprof,8,FALSE)","v":0},{"$f":"VLOOKUP($Q12,Loadprof,9,FALSE)","v":1713.7674536284853},{"$f":"IF(Z12>K12,0,IF(Z12>0,-PV(RDR,K12-Z12,-PMT(RDR,Z12,AA12))/(1+RDR)^Z12,0))","v":1275.0187473691435},{"$f":"IF(AB12>K12,0,IF(AB12>0,-PV(RDR,K12-AB12,-PMT(RDR,AB12,AC12))/(1+RDR)^AB12,0))","v":0},{"$f":"IF(AD12>K12,0,IF(AD12>0,-PV(RDR,K12-AD12,-PMT(RDR,AD12,AE12))/(1+RDR)^AD12,0))","v":0},{"$f":"IF(AF12>K12,0,IF(AF12>0,-PV(RDR,K12-AF12,-PMT(RDR,AF12,AG12))/(1+RDR)^AF12,0))","v":0},{"$f":"(SUM(BC12:BD12)-SUM(BE12:BF12))*(1+RDR)^0.5","v":1294.0027010509148},{"$f":"-PMT(RDR,K12,BG12)/(1+RDR)","v":72.147398291490262},{"$f":"IF(ISBLANK(AO12),BB12,AO12)","v":1713.7674536284853},null,{"$f":"IF(BO12=0,AU12,AH12)","v":0.41252445251078496},{"$f":"IF(BO12=0,AV12,AI12)","v":0.15173034253248319},{"$f":"IF(BO12=0,AW12,AJ12)","v":0.30443883913037745},{"$f":"IF(BO12=0,AX12,AK12)","v":0.13130636582640587},{"$f":"SUM(AH12:AK12)","v":0},{"$f":"BK12*$AS12","v":2908.7614023292213},1069.8695828440384,2146.636252087882,925.85757394826123,{"$f":"IF(ISBLANK(AL12),AY12,AL12)","v":-7.439731223760876E-5},{"$f":"IF(ISBLANK(AM12),AZ12,AM12)","v":0.77868606338840274},{"$f":"IF(ISBLANK(AN12),BA12,AN12)","v":0},{"$f":"AT12*(TD_Winter_Weight*BT12+TD_Summer_Weight*BU12)","v":1.9221731234025581},null,{"$f":"'Measure Screening'!AA144","v":176278.12028023507},{"$f":"'Measure Screening'!X144","v":10196.218325074793},{"$f":"'Measure Screening'!Y144","v":13793.748174707533}]
[{"$f":"'Measure Screening'!S145-IF(ISERROR('Measure Screening'!AJ82),0,'Measure Screening'!AJ82)","v":0},{"$f":"'Measure Screening'!U145","v":0},{"$f":"'Measure Screening'!K145","v":20710.762445855245},20710.762445855245,{"$f":"'Measure Screening'!C209","v":28189.749813892082},{"$f":"IF(ISERROR('Measure Screening'!E209),0,'Measure Screening'!E209)","v":15234.940910537476},{"$f":"'Measure Screening'!G209","v":1.8503353560363478},{"$f":"'Measure Screening'!H209","v":12954.808903354606},{"$f":"'Program Inputs'!A10","v":"Ward PV"},null,25,2017,{"$f":"'Program Inputs'!B44","v":17266},null,{"$f":"Calcs!C15/1000*0.74","v":3.552},null,117,null,null,null,null,null,null,null,null,15,{"$f":"Calcs!C33","v":2400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BO13=1,BO13=0),\"\",\"Profile error\")","v":""},{"$f":"progyear","v":2017},2017,{"$f":"IF(ISBLANK(N13),O13*BI13,N13)","v":6087.3019952883797},{"$f":"IF(ISBLANK(O13),N13/BI13,O13)","v":3.552},{"$f":"VLOOKUP($Q13,Loadprof,2,FALSE)","v":0.41252445251078496},{"$f":"VLOOKUP($Q13,Loadprof,3,FALSE)","v":0.15173034253248319},{"$f":"VLOOKUP($Q13,Loadprof,4,FALSE)","v":0.30443883913037745},{"$f":"VLOOKUP($Q13,Loadprof,5,FALSE)","v":0.13130636582640587},{"$f":"VLOOKUP($Q13,Loadprof,6,FALSE)","v":-7.439731223760876E-5},{"$f":"VLOOKUP($Q13,Loadprof,7,FALSE)","v":0.77868606338840274},{"$f":"VLOOKUP($Q13,Loadprof,8,FALSE)","v":0},{"$f":"VLOOKUP($Q13,Loadprof,9,FALSE)","v":1713.7674536284853},{"$f":"IF(Z13>K13,0,IF(Z13>0,-PV(RDR,K13-Z13,-PMT(RDR,Z13,AA13))/(1+RDR)^Z13,0))","v":1100.7356092395482},{"$f":"IF(AB13>K13,0,IF(AB13>0,-PV(RDR,K13-AB13,-PMT(RDR,AB13,AC13))/(1+RDR)^AB13,0))","v":0},{"$f":"IF(AD13>K13,0,IF(AD13>0,-PV(RDR,K13-AD13,-PMT(RDR,AD13,AE13))/(1+RDR)^AD13,0))","v":0},{"$f":"IF(AF13>K13,0,IF(AF13>0,-PV(RDR,K13-AF13,-PMT(RDR,AF13,AG13))/(1+RDR)^AF13,0))","v":0},{"$f":"(SUM(BC13:BD13)-SUM(BE13:BF13))*(1+RDR)^0.5","v":1117.1246340007897},62.28552370488368,{"$f":"IF(ISBLANK(AO13),BB13,AO13)","v":1713.7674536284853},null,0.41252445251078496,0.15173034253248319,0.30443883913037745,0.13130636582640587,{"$f":"SUM(AH13:AK13)","v":0},2511.1609228741477,923.62841684377418,1853.2111528816247,799.30150268914633,{"$f":"IF(ISBLANK(AL13),AY13,AL13)","v":-7.439731223760876E-5},{"$f":"IF(ISBLANK(AM13),AZ13,AM13)","v":0.77868606338840274},{"$f":"IF(ISBLANK(AN13),BA13,AN13)","v":0},1.6594300345921367,null,{"$f":"'Measure Screening'!AA145","v":152182.54988221731},{"$f":"'Measure Screening'!X145","v":8802.4906403523364},{"$f":"'Measure Screening'!Y145","v":11908.271805502907}]
[{"$f":"'Measure Screening'!S146-IF(ISERROR('Measure Screening'!AJ83),0,'Measure Screening'!AJ83)","v":0},{"$f":"'Measure Screening'!U146","v":0},{"$f":"'Measure Screening'!K146","v":0},0,{"$f":"'Measure Screening'!C210","v":0},{"$f":"IF(ISERROR('Measure Screening'!E210),0,'Measure Screening'!E210)","v":0},{"$f":"'Measure Screening'!G210","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H210","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A11","v":"Measure 3"},null,null,2017,{"$f":"'Program Inputs'!B45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$f":"IF(ISBLANK(N14),O14*BI14,N14)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(O14),N14/BI14,O14)","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"},{"$error":"#N/A"},0,0,0,0,{"$f":"(SUM(BC14:BD14)-SUM(BE14:BF14))*(1+RDR)^0.5","v":0},{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"BK14*$AS14","v":{"$error":"#N/A"}},{"$f":"BL14*$AS14","v":{"$error":"#N/A"}},{"$f":"BM14*$AS14","v":{"$error":"#N/A"}},{"$f":"BN14*$AS14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA146","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X146","v":0},{"$f":"'Measure Screening'!Y146","v":0}]
[{"$f":"'Measure Screening'!S147-IF(ISERROR('Measure Screening'!AJ84),0,'Measure Screening'!AJ84)","v":0},{"$f":"'Measure Screening'!U147","v":0},{"$f":"'Measure Screening'!K147","v":0},0,{"$f":"'Measure Screening'!C211","v":0},{"$f":"IF(ISERROR('Measure Screening'!E211),0,'Measure Screening'!E211)","v":0},{"$f":"'Measure Screening'!G211","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H211","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A12","v":"Measure 4"},null,null,2017,{"$f":"'Program Inputs'!B46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA147","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X147","v":0},{"$f":"'Measure Screening'!Y147","v":0}]
[{"$f":"'Measure Screening'!S148-IF(ISERROR('Measure Screening'!AJ85),0,'Measure Screening'!AJ85)","v":0},{"$f":"'Measure Screening'!U148","v":0},{"$f":"'Measure Screening'!K148","v":0},0,{"$f":"'Measure Screening'!C212","v":0},{"$f":"IF(ISERROR('Measure Screening'!E212),0,'Measure Screening'!E212)","v":0},{"$f":"'Measure Screening'!G212","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H212","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A13","v":"Measure 5"},null,null,2017,{"$f":"'Program Inputs'!B47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA148","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X148","v":0},{"$f":"'Measure Screening'!Y148","v":0}]
[{"$f":"'Measure Screening'!S149-IF(ISERROR('Measure Screening'!AJ86),0,'Measure Screening'!AJ86)","v":0},{"$f":"'Measure Screening'!U149","v":0},{"$f":"'Measure Screening'!K149","v":0},0,{"$f":"'Measure Screening'!C213","v":0},{"$f":"IF(ISERROR('Measure Screening'!E213),0,'Measure Screening'!E213)","v":0},{"$f":"'Measure Screening'!G213","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H213","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A14","v":"Measure 6"},null,null,2017,{"$f":"'Program Inputs'!B48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA149","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X149","v":0},{"$f":"'Measure Screening'!Y149","v":0}]
[{"$f":"'Measure Screening'!S150-IF(ISERROR('Measure Screening'!AJ87),0,'Measure Screening'!AJ87)","v":0},{"$f":"'Measure Screening'!U150","v":0},{"$f":"'Measure Screening'!K150","v":0},0,{"$f":"'Measure Screening'!C214","v":0},{"$f":"IF(ISERROR('Measure Screening'!E214),0,'Measure Screening'!E214)","v":0},{"$f":"'Measure Screening'!G214","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H214","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A15","v":"Measure 7"},null,null,2017,{"$f":"'Program Inputs'!B49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA150","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X150","v":0},{"$f":"'Measure Screening'!Y150","v":0}]
[{"$f":"'Measure Screening'!S151-IF(ISERROR('Measure Screening'!AJ88),0,'Measure Screening'!AJ88)","v":0},{"$f":"'Measure Screening'!U151","v":0},{"$f":"'Measure Screening'!K151","v":0},0,{"$f":"'Measure Screening'!C215","v":0},{"$f":"IF(ISERROR('Measure Screening'!E215),0,'Measure Screening'!E215)","v":0},{"$f":"'Measure Screening'!G215","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H215","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A16","v":"Measure 8"},null,null,2017,{"$f":"'Program Inputs'!B50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA151","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X151","v":0},{"$f":"'Measure Screening'!Y151","v":0}]
[{"$f":"'Measure Screening'!S152-IF(ISERROR('Measure Screening'!AJ89),0,'Measure Screening'!AJ89)","v":0},{"$f":"'Measure Screening'!U152","v":0},{"$f":"'Measure Screening'!K152","v":0},0,{"$f":"'Measure Screening'!C216","v":0},{"$f":"IF(ISERROR('Measure Screening'!E216),0,'Measure Screening'!E216)","v":0},{"$f":"'Measure Screening'!G216","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H216","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A17","v":"Measure 9"},null,null,2017,{"$f":"'Program Inputs'!B51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA152","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X152","v":0},{"$f":"'Measure Screening'!Y152","v":0}]
[{"$f":"'Measure Screening'!S153-IF(ISERROR('Measure Screening'!AJ90),0,'Measure Screening'!AJ90)","v":0},{"$f":"'Measure Screening'!U153","v":0},{"$f":"'Measure Screening'!K153","v":0},0,{"$f":"'Measure Screening'!C217","v":0},{"$f":"IF(ISERROR('Measure Screening'!E217),0,'Measure Screening'!E217)","v":0},{"$f":"'Measure Screening'!G217","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H217","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A18","v":"Measure 10"},null,null,2017,{"$f":"'Program Inputs'!B52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA153","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X153","v":0},{"$f":"'Measure Screening'!Y153","v":0}]
[{"$f":"'Measure Screening'!S154-IF(ISERROR('Measure Screening'!AJ91),0,'Measure Screening'!AJ91)","v":0},{"$f":"'Measure Screening'!U154","v":0},{"$f":"'Measure Screening'!K154","v":0},0,{"$f":"'Measure Screening'!C218","v":0},{"$f":"IF(ISERROR('Measure Screening'!E218),0,'Measure Screening'!E218)","v":0},{"$f":"'Measure Screening'!G218","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H218","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A19","v":"Measure 11"},null,null,2017,{"$f":"'Program Inputs'!B53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA154","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X154","v":0},{"$f":"'Measure Screening'!Y154","v":0}]
[{"$f":"'Measure Screening'!S155-IF(ISERROR('Measure Screening'!AJ92),0,'Measure Screening'!AJ92)","v":0},{"$f":"'Measure Screening'!U155","v":0},{"$f":"'Measure Screening'!K155","v":0},0,{"$f":"'Measure Screening'!C219","v":0},{"$f":"IF(ISERROR('Measure Screening'!E219),0,'Measure Screening'!E219)","v":0},{"$f":"'Measure Screening'!G219","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H219","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A20","v":"Measure 12"},null,null,2017,{"$f":"'Program Inputs'!B54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA155","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X155","v":0},{"$f":"'Measure Screening'!Y155","v":0}]
[{"$f":"'Measure Screening'!S156-IF(ISERROR('Measure Screening'!AJ93),0,'Measure Screening'!AJ93)","v":0},{"$f":"'Measure Screening'!U156","v":0},{"$f":"'Measure Screening'!K156","v":0},0,{"$f":"'Measure Screening'!C220","v":0},{"$f":"IF(ISERROR('Measure Screening'!E220),0,'Measure Screening'!E220)","v":0},{"$f":"'Measure Screening'!G220","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H220","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A21","v":"Measure 13"},null,null,2017,{"$f":"'Program Inputs'!B55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA156","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X156","v":0},{"$f":"'Measure Screening'!Y156","v":0}]
[{"$f":"'Measure Screening'!S157-IF(ISERROR('Measure Screening'!AJ94),0,'Measure Screening'!AJ94)","v":0},{"$f":"'Measure Screening'!U157","v":0},{"$f":"'Measure Screening'!K157","v":0},0,{"$f":"'Measure Screening'!C221","v":0},{"$f":"IF(ISERROR('Measure Screening'!E221),0,'Measure Screening'!E221)","v":0},{"$f":"'Measure Screening'!G221","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H221","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A22","v":"Measure 14"},null,null,2017,{"$f":"'Program Inputs'!B56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA157","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X157","v":0},{"$f":"'Measure Screening'!Y157","v":0}]
[{"$f":"'Measure Screening'!S158-IF(ISERROR('Measure Screening'!AJ95),0,'Measure Screening'!AJ95)","v":0},{"$f":"'Measure Screening'!U158","v":0},{"$f":"'Measure Screening'!K158","v":0},0,{"$f":"'Measure Screening'!C222","v":0},{"$f":"IF(ISERROR('Measure Screening'!E222),0,'Measure Screening'!E222)","v":0},{"$f":"'Measure Screening'!G222","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H222","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A23","v":"Measure 15"},null,null,2017,{"$f":"'Program Inputs'!B57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA158","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X158","v":0},{"$f":"'Measure Screening'!Y158","v":0}]
[{"$f":"'Measure Screening'!S159-IF(ISERROR('Measure Screening'!AJ96),0,'Measure Screening'!AJ96)","v":0},{"$f":"'Measure Screening'!U159","v":0},{"$f":"'Measure Screening'!K159","v":0},0,{"$f":"'Measure Screening'!C223","v":0},{"$f":"IF(ISERROR('Measure Screening'!E223),0,'Measure Screening'!E223)","v":0},{"$f":"'Measure Screening'!G223","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H223","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A24","v":"Measure 16"},null,null,2017,{"$f":"'Program Inputs'!B58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA159","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X159","v":0},{"$f":"'Measure Screening'!Y159","v":0}]
[{"$f":"'Measure Screening'!S160-IF(ISERROR('Measure Screening'!AJ97),0,'Measure Screening'!AJ97)","v":0},{"$f":"'Measure Screening'!U160","v":0},{"$f":"'Measure Screening'!K160","v":0},0,{"$f":"'Measure Screening'!C224","v":0},{"$f":"IF(ISERROR('Measure Screening'!E224),0,'Measure Screening'!E224)","v":0},{"$f":"'Measure Screening'!G224","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H224","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A25","v":"Measure 17"},null,null,2017,{"$f":"'Program Inputs'!B59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA160","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X160","v":0},{"$f":"'Measure Screening'!Y160","v":0}]
[{"$f":"'Measure Screening'!S161-IF(ISERROR('Measure Screening'!AJ98),0,'Measure Screening'!AJ98)","v":0},{"$f":"'Measure Screening'!U161","v":0},{"$f":"'Measure Screening'!K161","v":0},0,{"$f":"'Measure Screening'!C225","v":0},{"$f":"IF(ISERROR('Measure Screening'!E225),0,'Measure Screening'!E225)","v":0},{"$f":"'Measure Screening'!G225","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H225","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A26","v":"Measure 18"},null,null,2017,{"$f":"'Program Inputs'!B60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AH29:AK29)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA161","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X161","v":0},{"$f":"'Measure Screening'!Y161","v":0}]
[{"$f":"'Measure Screening'!S162-IF(ISERROR('Measure Screening'!AJ99),0,'Measure Screening'!AJ99)","v":0},{"$f":"'Measure Screening'!U162","v":0},{"$f":"'Measure Screening'!K162","v":0},0,{"$f":"'Measure Screening'!C226","v":0},{"$f":"IF(ISERROR('Measure Screening'!E226),0,'Measure Screening'!E226)","v":0},{"$f":"'Measure Screening'!G226","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H226","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A27","v":"Measure 19"},null,null,2017,{"$f":"'Program Inputs'!B61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA162","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X162","v":0},{"$f":"'Measure Screening'!Y162","v":0}]
[{"$f":"'Measure Screening'!S163-IF(ISERROR('Measure Screening'!AJ100),0,'Measure Screening'!AJ100)","v":0},{"$f":"'Measure Screening'!U163","v":0},{"$f":"'Measure Screening'!K163","v":0},0,{"$f":"'Measure Screening'!C227","v":0},{"$f":"IF(ISERROR('Measure Screening'!E227),0,'Measure Screening'!E227)","v":0},{"$f":"'Measure Screening'!G227","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H227","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A28","v":"Measure 20"},null,null,2017,{"$f":"'Program Inputs'!B62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA163","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X163","v":0},{"$f":"'Measure Screening'!Y163","v":0}]
[{"$f":"'Measure Screening'!S164-IF(ISERROR('Measure Screening'!AJ101),0,'Measure Screening'!AJ101)","v":0},{"$f":"'Measure Screening'!U164","v":0},{"$f":"'Measure Screening'!K164","v":0},0,{"$f":"'Measure Screening'!C228","v":0},{"$f":"IF(ISERROR('Measure Screening'!E228),0,'Measure Screening'!E228)","v":0},{"$f":"'Measure Screening'!G228","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H228","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A29","v":"Measure 21"},null,null,2017,{"$f":"'Program Inputs'!B63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA164","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X164","v":0},{"$f":"'Measure Screening'!Y164","v":0}]
[{"$f":"'Measure Screening'!S165-IF(ISERROR('Measure Screening'!AJ102),0,'Measure Screening'!AJ102)","v":0},{"$f":"'Measure Screening'!U165","v":0},{"$f":"'Measure Screening'!K165","v":0},0,{"$f":"'Measure Screening'!C229","v":0},{"$f":"IF(ISERROR('Measure Screening'!E229),0,'Measure Screening'!E229)","v":0},{"$f":"'Measure Screening'!G229","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H229","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A30","v":"Measure 22"},null,null,2017,{"$f":"'Program Inputs'!B64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA165","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X165","v":0},{"$f":"'Measure Screening'!Y165","v":0}]
[{"$f":"'Measure Screening'!S166-IF(ISERROR('Measure Screening'!AJ103),0,'Measure Screening'!AJ103)","v":0},{"$f":"'Measure Screening'!U166","v":0},{"$f":"'Measure Screening'!K166","v":0},0,{"$f":"'Measure Screening'!C230","v":0},{"$f":"IF(ISERROR('Measure Screening'!E230),0,'Measure Screening'!E230)","v":0},{"$f":"'Measure Screening'!G230","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H230","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A31","v":"Measure 23"},null,null,2017,{"$f":"'Program Inputs'!B65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA166","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X166","v":0},{"$f":"'Measure Screening'!Y166","v":0}]
[{"$f":"'Measure Screening'!S167-IF(ISERROR('Measure Screening'!AJ104),0,'Measure Screening'!AJ104)","v":0},{"$f":"'Measure Screening'!U167","v":0},{"$f":"'Measure Screening'!K167","v":0},0,{"$f":"'Measure Screening'!C231","v":0},{"$f":"IF(ISERROR('Measure Screening'!E231),0,'Measure Screening'!E231)","v":0},{"$f":"'Measure Screening'!G231","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H231","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A32","v":"Measure 24"},null,null,2017,{"$f":"'Program Inputs'!B66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA167","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X167","v":0},{"$f":"'Measure Screening'!Y167","v":0}]
[{"$f":"'Measure Screening'!S168-IF(ISERROR('Measure Screening'!AJ105),0,'Measure Screening'!AJ105)","v":0},{"$f":"'Measure Screening'!U168","v":0},{"$f":"'Measure Screening'!K168","v":0},0,{"$f":"'Measure Screening'!C232","v":0},{"$f":"IF(ISERROR('Measure Screening'!E232),0,'Measure Screening'!E232)","v":0},{"$f":"'Measure Screening'!G232","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H232","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A33","v":"Measure 25"},null,null,2017,{"$f":"'Program Inputs'!B67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA168","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X168","v":0},{"$f":"'Measure Screening'!Y168","v":0}]
[{"$f":"'Measure Screening'!S169-IF(ISERROR('Measure Screening'!AJ106),0,'Measure Screening'!AJ106)","v":0},{"$f":"'Measure Screening'!U169","v":0},{"$f":"'Measure Screening'!K169","v":0},0,{"$f":"'Measure Screening'!C233","v":0},{"$f":"IF(ISERROR('Measure Screening'!E233),0,'Measure Screening'!E233)","v":0},{"$f":"'Measure Screening'!G233","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H233","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A34","v":"Measure 26"},null,null,2017,{"$f":"'Program Inputs'!B68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA169","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X169","v":0},{"$f":"'Measure Screening'!Y169","v":0}]
[{"$f":"'Measure Screening'!S170-IF(ISERROR('Measure Screening'!AJ107),0,'Measure Screening'!AJ107)","v":0},{"$f":"'Measure Screening'!U170","v":0},{"$f":"'Measure Screening'!K170","v":0},0,{"$f":"'Measure Screening'!C234","v":0},{"$f":"IF(ISERROR('Measure Screening'!E234),0,'Measure Screening'!E234)","v":0},{"$f":"'Measure Screening'!G234","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H234","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A35","v":"Measure 27"},null,null,2017,{"$f":"'Program Inputs'!B69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA170","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X170","v":0},{"$f":"'Measure Screening'!Y170","v":0}]
[{"$f":"'Measure Screening'!S171-IF(ISERROR('Measure Screening'!AJ108),0,'Measure Screening'!AJ108)","v":0},{"$f":"'Measure Screening'!U171","v":0},{"$f":"'Measure Screening'!K171","v":0},0,{"$f":"'Measure Screening'!C235","v":0},{"$f":"IF(ISERROR('Measure Screening'!E235),0,'Measure Screening'!E235)","v":0},{"$f":"'Measure Screening'!G235","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H235","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A36","v":"Measure 28"},null,null,2017,{"$f":"'Program Inputs'!B70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA171","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X171","v":0},{"$f":"'Measure Screening'!Y171","v":0}]
[{"$f":"'Measure Screening'!S172-IF(ISERROR('Measure Screening'!AJ109),0,'Measure Screening'!AJ109)","v":0},{"$f":"'Measure Screening'!U172","v":0},{"$f":"'Measure Screening'!K172","v":0},0,{"$f":"'Measure Screening'!C236","v":0},{"$f":"IF(ISERROR('Measure Screening'!E236),0,'Measure Screening'!E236)","v":0},{"$f":"'Measure Screening'!G236","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H236","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A37","v":"Measure 29"},null,null,2017,{"$f":"'Program Inputs'!B71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA172","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X172","v":0},{"$f":"'Measure Screening'!Y172","v":0}]
[{"$f":"'Measure Screening'!S173-IF(ISERROR('Measure Screening'!AJ110),0,'Measure Screening'!AJ110)","v":0},{"$f":"'Measure Screening'!U173","v":0},{"$f":"'Measure Screening'!K173","v":0},0,{"$f":"'Measure Screening'!C237","v":0},{"$f":"IF(ISERROR('Measure Screening'!E237),0,'Measure Screening'!E237)","v":0},{"$f":"'Measure Screening'!G237","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H237","v":{"$error":"#NUM!"}},{"$f":"'Program Inputs'!A38","v":"Measure 30"},null,null,2017,{"$f":"'Program Inputs'!B72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA173","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X173","v":0},{"$f":"'Measure Screening'!Y173","v":0}]
[{"$f":"'Measure Screening'!S174-IF(ISERROR('Measure Screening'!AJ111),0,'Measure Screening'!AJ111)","v":0},{"$f":"'Measure Screening'!U174","v":0},{"$f":"'Measure Screening'!K174","v":0},0,{"$f":"'Measure Screening'!C238","v":0},{"$f":"IF(ISERROR('Measure Screening'!E238),0,'Measure Screening'!E238)","v":0},{"$f":"'Measure Screening'!G238","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H238","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA174","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X174","v":0},{"$f":"'Measure Screening'!Y174","v":0}]
[{"$f":"'Measure Screening'!S175-IF(ISERROR('Measure Screening'!AJ112),0,'Measure Screening'!AJ112)","v":0},{"$f":"'Measure Screening'!U175","v":0},{"$f":"'Measure Screening'!K175","v":0},0,{"$f":"'Measure Screening'!C239","v":0},{"$f":"IF(ISERROR('Measure Screening'!E239),0,'Measure Screening'!E239)","v":0},{"$f":"'Measure Screening'!G239","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H239","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA175","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X175","v":0},{"$f":"'Measure Screening'!Y175","v":0}]
[{"$f":"'Measure Screening'!S176-IF(ISERROR('Measure Screening'!AJ113),0,'Measure Screening'!AJ113)","v":0},{"$f":"'Measure Screening'!U176","v":0},{"$f":"'Measure Screening'!K176","v":0},{"$f":"C44+B44+A44","v":0},{"$f":"'Measure Screening'!C240","v":0},{"$f":"IF(ISERROR('Measure Screening'!E240),0,'Measure Screening'!E240)","v":0},{"$f":"'Measure Screening'!G240","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H240","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,{"$f":"IF(L44=0,AQ44,L44)","v":2017},{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$f":"-PMT(RDR,K44,BG44)/(1+RDR)","v":{"$error":"#NUM!"}},{"$error":"#N/A"},null,{"$f":"IF(BO44=0,AU44,AH44)","v":{"$error":"#N/A"}},{"$f":"IF(BO44=0,AV44,AI44)","v":{"$error":"#N/A"}},{"$f":"IF(BO44=0,AW44,AJ44)","v":{"$error":"#N/A"}},{"$f":"IF(BO44=0,AX44,AK44)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AT44*(TD_Winter_Weight*BT44+TD_Summer_Weight*BU44)","v":{"$error":"#N/A"}},null,{"$f":"'Measure Screening'!AA176","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X176","v":0},{"$f":"'Measure Screening'!Y176","v":0}]
[{"$f":"'Measure Screening'!S177-IF(ISERROR('Measure Screening'!AJ114),0,'Measure Screening'!AJ114)","v":0},{"$f":"'Measure Screening'!U177","v":0},{"$f":"'Measure Screening'!K177","v":0},0,{"$f":"'Measure Screening'!C241","v":0},{"$f":"IF(ISERROR('Measure Screening'!E241),0,'Measure Screening'!E241)","v":0},{"$f":"'Measure Screening'!G241","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H241","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AH45:AK45)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA177","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X177","v":0},{"$f":"'Measure Screening'!Y177","v":0}]
[{"$f":"'Measure Screening'!S178-IF(ISERROR('Measure Screening'!AJ115),0,'Measure Screening'!AJ115)","v":0},{"$f":"'Measure Screening'!U178","v":0},{"$f":"'Measure Screening'!K178","v":0},0,{"$f":"'Measure Screening'!C242","v":0},{"$f":"IF(ISERROR('Measure Screening'!E242),0,'Measure Screening'!E242)","v":0},{"$f":"'Measure Screening'!G242","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H242","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA178","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X178","v":0},{"$f":"'Measure Screening'!Y178","v":0}]
[{"$f":"'Measure Screening'!S179-IF(ISERROR('Measure Screening'!AJ116),0,'Measure Screening'!AJ116)","v":0},{"$f":"'Measure Screening'!U179","v":0},{"$f":"'Measure Screening'!K179","v":0},0,{"$f":"'Measure Screening'!C243","v":0},{"$f":"IF(ISERROR('Measure Screening'!E243),0,'Measure Screening'!E243)","v":0},{"$f":"'Measure Screening'!G243","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H243","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA179","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X179","v":0},{"$f":"'Measure Screening'!Y179","v":0}]
[{"$f":"'Measure Screening'!S180-IF(ISERROR('Measure Screening'!AJ117),0,'Measure Screening'!AJ117)","v":0},{"$f":"'Measure Screening'!U180","v":0},{"$f":"'Measure Screening'!K180","v":0},0,{"$f":"'Measure Screening'!C244","v":0},{"$f":"IF(ISERROR('Measure Screening'!E244),0,'Measure Screening'!E244)","v":0},{"$f":"'Measure Screening'!G244","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H244","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA180","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X180","v":0},{"$f":"'Measure Screening'!Y180","v":0}]
[{"$f":"'Measure Screening'!S181-IF(ISERROR('Measure Screening'!AJ118),0,'Measure Screening'!AJ118)","v":0},{"$f":"'Measure Screening'!U181","v":0},{"$f":"'Measure Screening'!K181","v":0},0,{"$f":"'Measure Screening'!C245","v":0},{"$f":"IF(ISERROR('Measure Screening'!E245),0,'Measure Screening'!E245)","v":0},{"$f":"'Measure Screening'!G245","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H245","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA181","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X181","v":0},{"$f":"'Measure Screening'!Y181","v":0}]
[{"$f":"'Measure Screening'!S182-IF(ISERROR('Measure Screening'!AJ119),0,'Measure Screening'!AJ119)","v":0},{"$f":"'Measure Screening'!U182","v":0},{"$f":"'Measure Screening'!K182","v":0},0,{"$f":"'Measure Screening'!C246","v":0},{"$f":"IF(ISERROR('Measure Screening'!E246),0,'Measure Screening'!E246)","v":0},{"$f":"'Measure Screening'!G246","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H246","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA182","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X182","v":0},{"$f":"'Measure Screening'!Y182","v":0}]
[{"$f":"'Measure Screening'!S183-IF(ISERROR('Measure Screening'!AJ120),0,'Measure Screening'!AJ120)","v":0},{"$f":"'Measure Screening'!U183","v":0},{"$f":"'Measure Screening'!K183","v":0},0,{"$f":"'Measure Screening'!C247","v":0},{"$f":"IF(ISERROR('Measure Screening'!E247),0,'Measure Screening'!E247)","v":0},{"$f":"'Measure Screening'!G247","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H247","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA183","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X183","v":0},{"$f":"'Measure Screening'!Y183","v":0}]
[{"$f":"'Measure Screening'!S184-IF(ISERROR('Measure Screening'!AJ121),0,'Measure Screening'!AJ121)","v":0},{"$f":"'Measure Screening'!U184","v":0},{"$f":"'Measure Screening'!K184","v":0},0,{"$f":"'Measure Screening'!C248","v":0},{"$f":"IF(ISERROR('Measure Screening'!E248),0,'Measure Screening'!E248)","v":0},{"$f":"'Measure Screening'!G248","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H248","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA184","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X184","v":0},{"$f":"'Measure Screening'!Y184","v":0}]
[{"$f":"'Measure Screening'!S185-IF(ISERROR('Measure Screening'!AJ122),0,'Measure Screening'!AJ122)","v":0},{"$f":"'Measure Screening'!U185","v":0},{"$f":"'Measure Screening'!K185","v":0},0,{"$f":"'Measure Screening'!C249","v":0},{"$f":"IF(ISERROR('Measure Screening'!E249),0,'Measure Screening'!E249)","v":0},{"$f":"'Measure Screening'!G249","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H249","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA185","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X185","v":0},{"$f":"'Measure Screening'!Y185","v":0}]
[{"$f":"'Measure Screening'!S186-IF(ISERROR('Measure Screening'!AJ123),0,'Measure Screening'!AJ123)","v":0},{"$f":"'Measure Screening'!U186","v":0},{"$f":"'Measure Screening'!K186","v":0},0,{"$f":"'Measure Screening'!C250","v":0},{"$f":"IF(ISERROR('Measure Screening'!E250),0,'Measure Screening'!E250)","v":0},{"$f":"'Measure Screening'!G250","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H250","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA186","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X186","v":0},{"$f":"'Measure Screening'!Y186","v":0}]
[{"$f":"'Measure Screening'!S187-IF(ISERROR('Measure Screening'!AJ124),0,'Measure Screening'!AJ124)","v":0},{"$f":"'Measure Screening'!U187","v":0},{"$f":"'Measure Screening'!K187","v":0},0,{"$f":"'Measure Screening'!C251","v":0},{"$f":"IF(ISERROR('Measure Screening'!E251),0,'Measure Screening'!E251)","v":0},{"$f":"'Measure Screening'!G251","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H251","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA187","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X187","v":0},{"$f":"'Measure Screening'!Y187","v":0}]
[{"$f":"'Measure Screening'!S188-IF(ISERROR('Measure Screening'!AJ125),0,'Measure Screening'!AJ125)","v":0},{"$f":"'Measure Screening'!U188","v":0},{"$f":"'Measure Screening'!K188","v":0},0,{"$f":"'Measure Screening'!C252","v":0},{"$f":"IF(ISERROR('Measure Screening'!E252),0,'Measure Screening'!E252)","v":0},{"$f":"'Measure Screening'!G252","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H252","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA188","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X188","v":0},{"$f":"'Measure Screening'!Y188","v":0}]
[{"$f":"'Measure Screening'!S189-IF(ISERROR('Measure Screening'!AJ126),0,'Measure Screening'!AJ126)","v":0},{"$f":"'Measure Screening'!U189","v":0},{"$f":"'Measure Screening'!K189","v":0},0,{"$f":"'Measure Screening'!C253","v":0},{"$f":"IF(ISERROR('Measure Screening'!E253),0,'Measure Screening'!E253)","v":0},{"$f":"'Measure Screening'!G253","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H253","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA189","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X189","v":0},{"$f":"'Measure Screening'!Y189","v":0}]
[{"$f":"'Measure Screening'!S190-IF(ISERROR('Measure Screening'!AJ127),0,'Measure Screening'!AJ127)","v":0},{"$f":"'Measure Screening'!U190","v":0},{"$f":"'Measure Screening'!K190","v":0},0,{"$f":"'Measure Screening'!C254","v":0},{"$f":"IF(ISERROR('Measure Screening'!E254),0,'Measure Screening'!E254)","v":0},{"$f":"'Measure Screening'!G254","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H254","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA190","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X190","v":0},{"$f":"'Measure Screening'!Y190","v":0}]
[{"$f":"'Measure Screening'!S191-IF(ISERROR('Measure Screening'!AJ128),0,'Measure Screening'!AJ128)","v":0},{"$f":"'Measure Screening'!U191","v":0},{"$f":"'Measure Screening'!K191","v":0},0,{"$f":"'Measure Screening'!C255","v":0},{"$f":"IF(ISERROR('Measure Screening'!E255),0,'Measure Screening'!E255)","v":0},{"$f":"'Measure Screening'!G255","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H255","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA191","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X191","v":0},{"$f":"'Measure Screening'!Y191","v":0}]
[{"$f":"'Measure Screening'!S192-IF(ISERROR('Measure Screening'!AJ129),0,'Measure Screening'!AJ129)","v":0},{"$f":"'Measure Screening'!U192","v":0},{"$f":"'Measure Screening'!K192","v":0},0,{"$f":"'Measure Screening'!C256","v":0},{"$f":"IF(ISERROR('Measure Screening'!E256),0,'Measure Screening'!E256)","v":0},{"$f":"'Measure Screening'!G256","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H256","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA192","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X192","v":0},{"$f":"'Measure Screening'!Y192","v":0}]
[{"$f":"'Measure Screening'!S193-IF(ISERROR('Measure Screening'!AJ130),0,'Measure Screening'!AJ130)","v":0},{"$f":"'Measure Screening'!U193","v":0},{"$f":"'Measure Screening'!K193","v":0},0,{"$f":"'Measure Screening'!C257","v":0},{"$f":"IF(ISERROR('Measure Screening'!E257),0,'Measure Screening'!E257)","v":0},{"$f":"'Measure Screening'!G257","v":{"$error":"#NUM!"}},{"$f":"'Measure Screening'!H257","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2017,2017,{"$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"},{"$error":"#N/A"},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AH61:AK61)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"'Measure Screening'!AA193","v":{"$error":"#N/A"}},{"$f":"'Measure Screening'!X193","v":0},{"$f":"'Measure Screening'!Y193","v":0}]

{"sheet":"Title","index":5,"n_rows":144,"n_cols":7,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
["Vermont Statewide Field Screening Tool"]
["Developed by Green Energy Economics Group, Inc. for the Vermont Dept. of Public Service"]
["Portions were previously developed by Resource Insight, Inc. and revised by Optimal Energy, Inc."]
[]
["Last Revision Date","2015-12-23","Erik Brown"]
[]
["Version","2016a"]
[]
["Select Form of Inputs from below:"]
["Simplified input for single fuel-switching measure"]
["Custom input for single measure of any type",null,null,null,null,null,3]
["Custom input for multiple measures"]
[]
["After choosing the form of inputs from the above"]
["choices, move to one of the 3 corresponding input"]
["sheets to the right of the this Title sheet."]
["Only the Multiple Measures Input sheet has been updated."]
["Do not try to use the other input sheets until those sheets have been updated."]
[]
["Version","Revisions:","Who:"]
[null,"2000-04-18",null,"Input different inflation rate into avoided cost sheet -- consistent w/ Docket 5980 filed screening."]
[null,"2001-03-08",null,"Added error message to multi-measure sheet when entered energy profile does not total 100%."]
[null,null,null,"Revised so that tool recognizes custom peak coincident factor inputs of zero."]
[null,null,null,"Set deferral credit calculation to zero when remaining life of existing equipment is longer than the analysis period."]
[null,null,null,"Added kerosene water heater as an option in the fuel-switch input sheet."]
[null,null,null,"Prevent peak coincident factors from exceeding 100%."]
[null,null,null,"Disabled ability to override fuel avoided costs in measure assumption sheets. The avoided costs can only be modified in the avoided cost sheet."]
[null,null,null,"Added water savings input and PV of benefits in summary."]
[null,null,null,"Added fossil fuel benefits output in summary."]
[null,null,null,"Added total resource benefits output."]
[null,null,null,"Prevent appying risk discount to negative costs (e.g., deferral credit and O&M savings)"]
[null,null,null,"Allow cost inputs in program year's dollars, but maintain PV outputs in 2000$ and discounted back to year 2000."]
[null,null,null,"Added more fuel choices: #6 fuel oil, kerosene, wood."]
[null,null,null,"Deleted archive and import macro buttons because they are not being used and cause possible unintended file over-writing."]
[null,"2001-04-06",null,"Remove #6 fuel oil"]
[null,null,null,"Add kerosene avoided costs."]
[null,"2001-11-14",null,"Updated program year to 2002."]
[null,null,null,"Allow for zero kWh or kW inputs -- prevent interpretation as blank."]
[null,null,null,"Allow loadprofiles without a FLH value to prevent misuse of calculating kW from kWh or vice-versa, where not appropriate to do so, such as VFD."]
[null,null,null,"Revised headings for kW inputs and coincidence factors to be \"calculated kW\" instead of \"connected load\"."]
[null,null,null,"Added new loadprofiles and revised commercial lighting and commercial and industrial HVAC coincidence factors."]
[null,null,null,"Added new column to load profile table for version number."]
[null,"2002-02-04",null,"Corrected FLH in \"Lookup tables\" sheet for controlled DHW conservation and insulation."]
[null,"2002-10-02",null,"Changed base year for discounting, year's dollars and program year to 2003."]
[null,null,null,"Added more field names in row 11 of Multi Measure Input sheet."]
[null,null,null,"Added separate electric energy and capacity benefits outputs to Multi Measure Input sheet."]
[null,null,null,"Fixed overstating benefits when remaining life of existing equipment is longer than the analysis period."]
[null,null,null,"Added lifetime kWh savings output."]
[null,"2002-10-18",null,"Fixed error in Lifetime kWh savings calculation and added more field names in row 11 of Multi Measure Input sheet"]
[null,null,null,"Revised benefits and fuel cost formulas to handle fractional analysis periods without under- or over-stating savings."]
[null,"2002-10-22",null,"Added new loadprofiles."]
[null,null,null,"Revised benefits formulas to handle fractional remaining life of existing periods, without under- or over-stating savings."]
[null,"2003-01-21",null,"Removed references to external files and #REF."]
[null,"2003-09-04",null,"Changed program year to 2004."]
[null,null,null,"Revised inflation factors based on recent CPI data. Affected 1997 to 2003 inflation rate and 2000 to 2003 inflation factor used in the Avoided Costs sheet."]
[null,"2003-09-15",null,"Added new load profile."]
[null,"2004-03-19",null,"Added new load profiles 63-70"]
[null,"2004-10-14",null,"Changed program year to 2005."]
[null,null,null,"Revised inflation factors based on recent CPI data. Affected 1997 to 2003 inflation rate and 2000 to 2003 inflation factor used in the Avoided Costs sheet."]
[null,null,null,"Added new load profile #71."]
[null,null,null,"Extended avoided costs out to allow screening 50 year measure lives from 2005."]
[null,"2004-10-26",null,"Lowered industrial indoor lighting default hours to 3500."]
[null,"2005-10-13",null,"Changed base year for discounting, year's dollars and program year to 2006."]
[null,null,null,"Added new load profile #72."]
[null,"2006-10-13",null,"Changed program year to 2007."]
[null,null,null,"Changed inflation factor for 1997 to 2005 based on most recent CPI data."]
[null,null,null,"Raised future inflation assumption from 2.5% to 3.0%. Trend shows inflation increasing steadily since 2001. Inflation was 3.4% from 2004-2005 and will likely be around 4% for 2005-2006 (based on first 8 months of 2006)."]
[null,"2007-04-18",null,"Entered new avoided costs, based on AESC 2005 avoided costs and DPS developed line losses."]
[null,null,null,"Revised T&D weighting to 60% Summer / 40% Winter."]
[null,null,null,"Add new loadshapes based on new costing period definitions."]
[null,null,null,"Add costing period defintions."]
[null,null,null,"Add new discount rate and future inflation assumpions."]
[null,"2007-11-30",null,"Changed program year to 2008"]
[null,"2007-11-30",null,"Entered new avoided costs, based on AESC 2007 avoided costs."]
[null,"2007-12-06",null,"Added load profiles #73-76."]
[null,null,null,"Added line losses to avoided costs."]
[null,"2008-10-28",null,"Removed coincidence factors adjustment for non-standard hours of use (columns BI and BS:BU on Multi Measure Input sheet)."]
[null,null,null,"Updated program year to 2009."]
[null,null,null,"Changed base year for discounting to 2009."]
[null,"2009-01-26",null,"Added load profiles #77-93. Revised load profiles #12 & #44."]
[null,"2009-12-22",null,"Added Fossil fuel savings adjustment for retrofit measures."]
[null,null,null,"Prevented errors when no electric savings, so a fossil fuel only measure can stand alone."]
[null,null,null,"Added new loadshapes, up to #100."]
[null,null,null,"Added new AESC 2009 avoided costs as specified in PSB 11/30/09 memo."]
[null,"2009-12-23",null,"Added Wood Pellets as a fuel choice, set at twice cord wood avoided cost, as recommended by the DPS."]
[null,null,null,"Hid single measure and fuel-switch input sheets, since they have not been used nor updated with the most recent revisions."]
[null,"2010-11-30",null,"Changed program year to 2011."]
[null,"2010-12-15",null,"Revised discount rate using DPS recently developed value."]
[null,null,null,"Revised full load hours for load profiles 95 and 100. Revised Summer coincidence for load profile 100."]
[null,"2011-12-07",null,"Changed program year to 2012."]
[null,null,null,"Added new AESC 2011 avoided costs, including new externality values."]
[null,"2011-12-21",null,"Revise fossil fuel externality avoided costs for propane, kerosene and commercial distillate. "]
[null,null,null,"Revise commercial distillate avoided cost based on 82%/18% weighting commercial/industrial."]
[null,"2011-12-27",null,"Modified Fuel type lookup to reflect new categories of avoided costs for natural gas"]
[null,"2012-01-05",null,"Added new and revised load profiles for 2012  "]
[null,null,null,"added new named range \"NEBFlag\" on Multi Measure Inputwith pulldown from \"NEBFlagTable\" on Lookup Tables for future use."]
[null,"2012-02-27",null,"Changed real discount rate to 3.0%, per PSB order."]
[null,null,null,"Revised avoided costs based on emails from the DPS regarding interpretation of the PSB avoided cost order."]
[null,null,null,"Applied NEB and Low Income adders to Electric and Fossil Fuel benefits and to Fossil Fuel costs."]
[null,"2012-12-18",null,"AP: Changed Program Year to 2013"]
[null,null,null,"Revised Generic $/kW T&D Costs as per Board Order EEU-2011-02 Avoided Costs"]
[null,"2012-12-26",null,"EB: Updated inflation data for 2011 and 2012 from Bureau of Labor Statistics"]
[null,null,null,"Applied line losses to new T&D avoided costs"]
[null,"2012-12-27",null,"Removed pulldown selections for Customer Class on Multi Measure input sheet and hid column"]
[null,null,null,"Changed display of Multi-measure input to frozen rows/columns instead of Split panels "]
[null,null,null,"Corrected Electric Externalities values on Avoided Cost tab by adding inflation factor from 2011$ to 2012$"]
[null,"2013-01-02",null,"Added new and revised load profiles for 2013"]
[null,null,null,"Added BED Custom T&D avoided costs as separate option (replacing \"Typical Targeted\" T&D costs)"]
[null,"2013-01-09",null,"Modified future inflation rate to use 2012 inflation rate"]
[null,"2013-01-14",null,"Modified Residential Refrigerator load profile on Lookup tables sheet per TRM change"]
[null,"2013-06-13",null,"Added Compressed Natural Gas fuel type"]
["13f","2013-10-16",null,"Added new load profiles 113, 114, 115"]
["14a","2013-12-30",null,"Updated electric and fuel avoided costs, including externalities, based on PSB order EEU-2013-07, adjusted to 2012$"]
[null,null,null,"Updated inflation table"]
[null,null,null,"Added formulas on Avoided Costs tab for calculation of fossil fuel externality values"]
[null,null,null,"Added formulas for calculation of blended natural gas avoided costs on Nat Gas tab"]
[null,null,null,"Added cell for \"Avoided Costs Year\", and modified adjustment formulas, to make adjustment of values to Reporting Year more consistent on Avoided Costs tab"]
[null,null,null,"Added space for average future escalation rates for avoided costs, based on escalation rates used in final years of PSB table, to allow projection out to 50 years"]
["14b","2014-01-02",null,"Added separate inflation rate for adjustment of avoided costs (\"inflate\" on Avoided Costs tab) and updated formulas"]
[null,null,null,"Updated Future Inflation Rate to 2% to match DRP and AESC report"]
[null,null,null,"Added fields and modified formulas on Avoided Costs tab for calculation of fossil fuel externality values to allow for entr fo % biofuels and $/ton"]
[null,null,null,"Restored line loss adjustment to Summer Capacity Avoided costs on Avoided Costs tab"]
["14c","2014-01-06",null,"Updated Natural Gas avoided costs per email from John St. Hilaire (VGS)"]
[null,null,null,"Corrected Capacity line loss factor; added adjustment to account for line losses already included in AESC avoided costs."]
["14d","2014-01-09",null,"Corrected CNG lookup to #11 instead of #7 to make it consistent with CAT"]
[null,"2014-01-10",null,"Added Wood Chips as fuel type, equal to bulk Wood as placeholder, for compatibility with CAT"]
["15a","2014-12-17",null,"Updated values on Inflation tab and value for 'inflate'"]
[null,null,null,"Updated line loss values, and added trigger to switch between different values for BED and EVT"]
[null,null,null,"Modified application of line losses for externalities to use losses including PTF"]
[null,null,null,"Added new sheet for DRIPE values from PSB order, plus table of DRIPE values in current $ and adjusted for losses"]
[null,null,null,"Added new columns in Measure Screening for DRIPE calculation and added to calculation of PVCost and PVBenefit"]
[null,null,null,"Updated line losses assumed to be included in avoided costs for Capacity to 9.5%"]
[null,null,null,"Updated Base Year and Program Year to 2015"]
[null,"2014-12-30",null,"Modified application of DRIPE to apply only to summer kw"]
[null,"2014-12-31","F Wyatt","FW: Minor corrections to modifications made above"]
[null,"2015-01-14","EBrown","EB: Added new loadsahpe 116 Cold climate heat pumps"]
["15a-fixed","2015-05-06","EBrown","EB: corrected line loss factor reference for summer capacity to use cell F25 instead of F24 (removing losses already in AESC AvCosts)"]
["16a","2015-12-23","EBrown","Updated values on Inflation tab and value for 'inflate'"]
[null,null,"EBrown","Updated avoided costs (including DRIPE and externalities) for 2015 per AESC 2015 and PSB order EEU-2015-04"]
[null,null,"EBrown","Updated Future Inflation rate to 1.78% per AESC 2015 "]
[null,null,"EBrown","Updated Line Losses included in Capacity avoided costs to 8%"]
[null,null,"EBrown","Removed obsolete columns from Natural Gas sheet"]
[null,null,"EBrown","Removed obsolete sheet Nat Gas2"]
[null,"2016-01-25","EBrown","Removed link on Fossil fuel sheet to AESC tables - copied as values"]

{"sheet":"Calcs","index":6,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["BPPA Zero Energy Now Calculations"]
["2016-08-30"]
[]
["Budget"]
["# of Projects",{"$f":"'[1]Program Inputs'!E9+'[1]Program Inputs'!E10","v":40}]
["Incentives per Project",1000,"$972 is average of projects below; cap at \"up to $1000\""]
["Incentive Budget",{"$f":"B6*B5","v":40000}]
["Admin Budget",{"$f":"'Program Inputs'!F9+'Program Inputs'!F10","v":80000}]
["Total ",null,{"$f":"B8+B7","v":120000}]
[]
["Savings","Calfee","Ward"]
["EVT Wx Savings (MMBtu)",{"$f":"'Calfee 2'!Q32","v":19.677569999999999},{"$f":"Ward!Q32","v":26.076869999999996}]
["GMP Heat Pump Fuel Switch Savings (MMBtu)",{"$f":"'Calfee 2'!Q39","v":24.310500000000001},{"$f":"Ward!Q39","v":20.341470000000005}]
["GMP Heat Pump Elec Use (kWh)",{"$f":"'Calfee 2'!Q19+'Calfee 2'!Q22","v":-3961.9254900000001},{"$f":"Ward!Q19+Ward!Q22","v":-1752.047998}]
["GMP PV Generation (kW)",{"$f":"'Calfee 2'!BA3","v":5560},{"$f":"Ward!BA3","v":4800}]
["GMP PV Generation (kWh)",{"$f":"'Calfee 2'!AB25*1.1","v":6116.0000000000009},{"$f":"Ward!AB25*Ward!AC25","v":5280.0358000000006}]
["GMP PV Generation (MMBtu)",{"$f":"'Calfee 2'!AZ12","v":20.873899999999999},{"$f":"[1]Ward!BB12","v":18.020600000000002}]
["Total MMBtu Savings",{"$f":"B12+B13+B17","v":64.861969999999999},{"$f":"C12+C13+C17","v":64.438940000000002}]
[]
["Allocations by Savings","Calfee","Ward"]
["Wx",{"$f":"B12/(B$13+B$17+B$12)","v":0.30337607692149959},{"$f":"C12/(C$13+C$17+C$12)","v":0.40467565108923259}]
["Heat Pump",{"$f":"B13/(B$13+B$17+B$12)","v":0.37480360217242864},{"$f":"C13/(C$13+C$17+C$12)","v":0.31567046261158244}]
["PV",{"$f":"B17/(B$13+B$17+B$12)","v":0.32182032090607177},{"$f":"C17/(C$13+C$17+C$12)","v":0.27965388629918497}]
["Total Savings",{"$f":"SUM(B21:B23)","v":1},{"$f":"SUM(C21:C23)","v":1}]
[]
["Costs","Calfee","Ward"]
["EVT Wx",{"$f":"'Calfee 2'!P18","v":9393},{"$f":"Ward!P18","v":8080}]
["Heat Pumps",{"$f":"'Calfee 2'!P20+'Calfee 2'!P22","v":8560},{"$f":"Ward!P20+Ward!P22","v":13350}]
["PV",{"$f":"'Calfee 2'!P25","v":19456},{"$f":"+Ward!P25","v":17266}]
["Total",{"$f":"SUM(B27:B29)","v":37409},{"$f":"SUM(C27:C29)","v":38696}]
[]
["Future Costs"]
["Inverter (15 years, $0.50/watt)",{"$f":"0.5*B15","v":2780},{"$f":"0.5*C15","v":2400},15,"years"]
[]
["Incentives","Calfee","Ward"]
["Total",{"$f":"'Calfee 2'!K9","v":3243.1},{"$f":"Ward!K5","v":3221.94}]
["Allocated by Savings"]
["Wx",{"$f":"B$36*B21","v":983.8789550641153},1303.8406672704421]
["For Heat Pump",1215.5255622054033,1017.071290306762]
["For PV",1043.6954827304812,901.02804242279603]

{"sheet":"Calfee 2","index":7,"n_rows":41,"n_cols":62,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,57,0,61],[28,14,28,16]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,null,null,null,null,null,"consumption"]
["Customer Name","Street","Apartment / Suite number","City","Zip code","Project type","Contractor Name","Contractor Company","Project start date","Most recent update","ZEN! Rebate","EVT Rebate","Other Rebates","Fuel","Existing MMBTU","Shell Scenario","Insulation Cost","Insulation Consumption Existing","Insulation Consumption Proposed without heating improvement","Insulation Consumption Proposed with heating improvement","Shell Load Existing\nONLY WHAT'S MODELED NOT TOTAL","Shell Load Improved\nONLY WHAT'S MODELED NOT TOTAL","AL/MV Cost","AL/MV Consumption Existing","AL/MV Consumption Proposed without heating improvement","AL/MV Consumption Proposed with heating improvement","Heating Scenario","Heating Scenario Cost","Heating Consumption Existing","Heating Consumption Improved (with shell improvement)","Heating Eff, Avg, Existing","Heating Eff, Avg, Proposed","DHW Scenario","DHW Scenario Cost","DHW Consumption Existing","DHW Consumption Improved","Cooling Scenario","Cooling Scenario Cost","Cooling Consumption Existing","Cooling Consumption Improved","Appliance/Lighting Scenario","Appliance Cost","Appliance Consumption Existing","Appliance Consumption Improved","Lighting Cost","Lighting Consumption Existing","Lighting Consumption Improved","Generation Scenario","Generation Cost","Generation Existing mmbtu","Generation Existing Watts","Generation New mmbtu","Generation New Watts","Generation Total mmbtu","Generation Total Watts",null,null,"existing modeled","existing total","proposed modeled","proposed total","saved"]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"Electric",null,"Shell Scenario One",8413,0,0,2.5324599999999999,27.8506,11.7149,980,0,0,2.1534900000000001,"Heating Scenario One",8060,0,12.409000000000001,0.82,2.5,"Hot Water Scenario One",0,6.9898199999999999,{"$f":"AI3","v":6.9898199999999999},"Cooling Scenario One",500,0,1.11293,null,null,0,0,null,0,0,"PV Scenario One",19456,0,0,20.873899999999999,5560,20.873899999999999,5560,null,null,{"$f":"AC3+AI3+AM3+AQ3+AT3","v":6.9898199999999999},{"$f":"O3","v":0},{"$f":"AD3+AJ3+AN3+AR3+AU3","v":20.511749999999999},{"$f":"BG3-BF3+BH3","v":13.521929999999999},{"$f":"BG3-BI3","v":-13.521929999999999}]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"Wood Pellets",0,"Shell Scenario One",8413,0,0,0,27.8506,11.7149,980,0,0,0,"Heating Scenario One",8060,0,0,0.82,2.5,"Hot Water Scenario One",0,0,0,"Cooling Scenario One",500,0,0,null,null,0,0,null,0,0,"PV Scenario One",19456,0,0,0,0,0,0,null,null,{"$f":"AC4+AI4+AM4+AQ4+AT4","v":0},{"$f":"O4","v":0},{"$f":"AD4+AJ4+AN4+AR4+AU4","v":0},{"$f":"BG4-BF4+BH4","v":0},{"$f":"BG4-BI4","v":0}]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"Natural Gas",0,"Shell Scenario One",8413,0,0,0,27.8506,11.7149,980,0,0,0,"Heating Scenario One",8060,0,0,0.82,2.5,"Hot Water Scenario One",0,0,0,"Cooling Scenario One",500,0,0,null,null,0,0,null,0,0,"PV Scenario One",19456,0,0,0,0,0,0,null,null,0,0,0,0,0]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"LP Gas",0,"Shell Scenario One",8413,0,0,0,27.8506,11.7149,980,0,0,0,"Heating Scenario One",8060,0,0,0.82,2.5,"Hot Water Scenario One",0,0,0,"Cooling Scenario One",500,0,0,null,null,0,0,null,0,0,"PV Scenario One",19456,0,0,0,0,0,0,null,null,0,0,0,0,0]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"Coal",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"Oil",0,"Shell Scenario One",8413,0,0,0,27.8506,11.7149,980,0,0,0,"Heating Scenario One",8060,0,0,0.82,2.5,"Hot Water Scenario One",0,0,0,"Cooling Scenario One",500,0,0,null,null,0,0,null,0,0,"PV Scenario One",19456,0,0,0,0,0,0,null,null,0,0,0,0,0]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"Kerosene",57.51,"Shell Scenario One",8413,22.8447,7.7209000000000003,0,27.8506,11.7149,980,11.119300000000001,6.5655299999999999,0,"Heating Scenario One",8060,57.51,0,0.82,2.5,"Hot Water Scenario One",0,0,0,"Cooling Scenario One",500,0,0,null,null,0,0,null,0,0,"PV Scenario One",19456,0,0,0,0,0,0,null,null,57.51,57.51,0,0,57.51]
["Bill Calfee","2999 VT RT 30",null,"Dorset",5251,"Residential","William Morrissey","Weatherization Works","04/13/2016 - 15:50","08/10/2016 - 09:12",3243.1,1907.2,0,"Wood",0,"Shell Scenario One",8413,0,0,0,27.8506,11.7149,980,0,0,0,"Heating Scenario One",8060,0,0,0.82,2.5,"Hot Water Scenario One",0,0,0,"Cooling Scenario One",500,0,0,null,null,0,0,null,0,0,"PV Scenario One",19456,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals",{"$f":"SUM(O3:O10)","v":57.51},null,{"$f":"Q10","v":8413},{"$f":"SUM(R3:R10)","v":22.8447},{"$f":"SUM(S3:S10)","v":7.7209000000000003},{"$f":"SUM(T3:T10)","v":2.5324599999999999},{"$f":"U10","v":27.8506},{"$f":"V10","v":11.7149},{"$f":"W10","v":980},{"$f":"SUM(X3:X10)","v":11.119300000000001},{"$f":"SUM(Y3:Y10)","v":6.5655299999999999},{"$f":"SUM(Z3:Z10)","v":2.1534900000000001},null,{"$f":"AB10","v":8060},{"$f":"SUM(AC3:AC10)","v":57.51},{"$f":"SUM(AD3:AD10)","v":12.409000000000001},{"$f":"AE10","v":0.82},{"$f":"AF10","v":2.5},null,{"$f":"AH10","v":0},{"$f":"SUM(AI3:AI10)","v":6.9898199999999999},{"$f":"SUM(AJ3:AJ10)","v":6.9898199999999999},null,{"$f":"AL10","v":500},{"$f":"SUM(AM3:AM10)","v":0},{"$f":"SUM(AN3:AN10)","v":1.11293},null,{"$f":"AP10","v":0},{"$f":"SUM(AQ3:AQ10)","v":0},{"$f":"SUM(AR3:AR10)","v":0},{"$f":"AS10","v":0},{"$f":"SUM(AT3:AT10)","v":0},{"$f":"SUM(AU3:AU10)","v":0},null,{"$f":"AW10","v":19456},{"$f":"SUM(AX3:AX10)","v":0},0,20.873899999999999,5560,20.873899999999999,5560,null,null,{"$f":"SUM(BF3:BF10)","v":64.49982},57.51,20.511749999999999,13.521929999999999,{"$f":"SUM(BJ3:BJ10)","v":43.98807}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"generation",{"$f":"AX12","v":0},{"$f":"BF14","v":0},{"$f":"AZ12","v":20.873899999999999},{"$f":"BH14+BF14","v":20.873899999999999},{"$f":"BI14","v":20.873899999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"totals w/ gen",{"$f":"BF12-BF14","v":64.49982},{"$f":"BG12-BG14","v":57.51},{"$f":"BH12-BH14","v":-0.36214999999999975},{"$f":"BI12-BI14","v":-7.3519699999999997},{"$f":"BG15-BI15","v":64.861969999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Savings by Fuel and End Use Category",null,null,"Annual MMBTU Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","scenario cost","Electric kWh",{"$f":"N3","v":"Electric"},{"$f":"N5","v":"Natural Gas"},{"$f":"N6","v":"LP Gas"},{"$f":"N7","v":"Coal"},{"$f":"N8","v":"Oil"},{"$f":"N9","v":"Kerosene"},{"$f":"N10","v":"Wood"},{"$f":"N4","v":"Wood Pellets"},"Total MMBTU Savings",{"$f":"AZ2","v":"Generation New mmbtu"},{"$f":"BA2","v":"Generation New Watts"},"kWh/W",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fossil + grid",{"$f":"SUM(BF5:BF9)+BF3-BF14","v":64.49982},{"$f":"SUM(BG5:BG9)+BG3-BG14","v":57.51},-0.36214999999999975,-7.3519699999999997,23.114170000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW Shell w/ existing heat",{"$f":"P6","v":"Shell Scenario One"},{"$f":"Q6+W6","v":9393},{"$f":"R18*293","v":0},{"$f":"AC3-Y3-S3","v":0},{"$f":"AC5-Y5-S5","v":0},{"$f":"AC6-Y6-S6","v":0},{"$f":"AC7-Y7-S7","v":0},{"$f":"AC8-Y8-S8","v":0},{"$f":"AC9-Y9-S9","v":43.223569999999995},{"$f":"AC10-Y10-S10","v":0},{"$f":"AC4-Y4-S4","v":0},{"$f":"SUM(R18:Y18)","v":43.223569999999995},"<<EVT heat/shell claim",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"biomass",{"$f":"BF4+BF10","v":0},{"$f":"BG4+BG10","v":0},{"$f":"BH4+BH10","v":0},{"$f":"BI4+BI10","v":0},{"$f":"BJ4+BJ10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW Shell w/ new heat",{"$f":"P6","v":"Shell Scenario One"},{"$f":"Q6+W6+AB3","v":17453},{"$f":"R19*293","v":-3635.837},{"$f":"AC3-AD3","v":-12.409000000000001},{"$f":"AC5-AD5","v":0},{"$f":"AC6-AD6","v":0},{"$f":"AC7-AD7","v":0},{"$f":"AC8-AD8","v":0},{"$f":"AC9-AD9","v":57.51},{"$f":"AC10-AD10","v":0},{"$f":"AC4-AD4","v":0},{"$f":"SUM(R19:Y19)","v":45.100999999999999},"<<heat/shell gross savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EVT ADJUSTED Heating system benefits",{"$f":"AA3","v":"Heating Scenario One"},{"$f":"AB6","v":8060},{"$f":"R20*293","v":-3635.837},{"$f":"R19-R18","v":-12.409000000000001},{"$f":"S19-S18","v":0},0,0,0,14.286430000000003,0,0,{"$f":"SUM(R20:Y20)","v":1.8774300000000022},"<<GMP heat/shell claim"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DHW",{"$f":"AG3","v":"Hot Water Scenario One"},{"$f":"AH3","v":0},{"$f":"R21*293","v":0},{"$f":"AI3-AJ3","v":0},{"$f":"AI5-AJ5","v":0},{"$f":"AI6-AJ6","v":0},{"$f":"AI7-AJ7","v":0},{"$f":"AI8-AJ8","v":0},{"$f":"AI9-AJ9","v":0},{"$f":"AI10-AJ10","v":0},{"$f":"AI4-AJ4","v":0},{"$f":"SUM(R21:Y21)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling",{"$f":"AK3","v":"Cooling Scenario One"},{"$f":"AL3","v":500},{"$f":"R22*293","v":-326.08848999999998},{"$f":"AM3-AN3","v":-1.11293},{"$f":"AM5-AN5","v":0},{"$f":"AM6-AN6","v":0},{"$f":"AM7-AN7","v":0},{"$f":"AM8-AN8","v":0},{"$f":"AM9-AN9","v":0},{"$f":"AM10-AN10","v":0},{"$f":"AM4-AN4","v":0},-1.11293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZEN metrics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appliance",{"$f":"AO3","v":0},{"$f":"AP3","v":0},{"$f":"R23*293","v":0},{"$f":"AQ3-AR3","v":0},{"$f":"AQ5-AR5","v":0},{"$f":"AQ6-AR6","v":0},{"$f":"AQ7-AR7","v":0},{"$f":"AQ8-AR8","v":0},{"$f":"AQ9-AR9","v":0},{"$f":"AQ10-AR10","v":0},{"$f":"AQ4-AR4","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"existing","proposed","% change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting",{"$f":"AO3","v":0},{"$f":"AS3","v":0},{"$f":"R24*293","v":0},{"$f":"AT3-AU3","v":0},{"$f":"AT5-AU5","v":0},{"$f":"AT6-AU6","v":0},{"$f":"AT7-AU7","v":0},{"$f":"AT8-AU8","v":0},{"$f":"AT9-AU9","v":0},{"$f":"AT10-AU10","v":0},{"$f":"AT4-AU4","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fossil + grid MMBTU",{"$f":"BG12-BF14","v":57.51},{"$f":"BI12-BI14","v":-7.3519699999999997},{"$f":"1-(BG24/BF24)","v":1.1278381151104155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generation",{"$f":"AV3","v":"PV Scenario One"},{"$f":"AW3","v":19456},{"$f":"R25*293","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BB12","v":20.873899999999999},{"$f":"BA3","v":5560},{"$f":"Q25/AB25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable % of Fossil & Biomass Load + Grid Consumption",{"$f":"BF14/((SUM(BF4:BF10)*AE12)+BF3)","v":0},{"$f":"BI14/((SUM(BI4:BI10)*AF12)+BI3)","v":1.5437071483138871},null,"placeholder based on heat eff. NEED DHW EF TO CALC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(P21:P25)","v":19956},-326.08848999999998,{"$f":"SUM(R21:R25)+R19","v":-13.521930000000001},{"$f":"SUM(S21:S25)+S19","v":0},0,0,0,57.51,0,0,{"$f":"SUM(Z21:Z25)+Z19","v":43.98807},{"$f":"Z26+AA25","v":64.861969999999999},"<<savings w/ PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shell Load",{"$f":"AC12*AE12","v":47.158199999999994},{"$f":"AD12*AF12","v":31.022500000000001},{"$f":"1-(BG26/BF26)","v":0.34216106636809707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA26*50","v":3243.0985000000001},"<<incentive"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat/Shell interactive MMBTU/yr",null,null,null,null,"heat/shell savings allocation example approved by EVT per Jake Marin email 7/27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing","Proposed","Saved",null,null,null,null,"heating and shell model; MMBTUs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total MMBTUs, all fuels",{"$f":"SUM(O3:O10)","v":57.51},{"$f":"O31-Z26","v":13.521929999999998},{"$f":"O31-P31","v":43.98807},null,null,null,null,"existing","proposed","saved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WX upgrade w/ EXISTING heat",{"$f":"SUM(R3:R10)+SUM(X3:X10)","v":33.963999999999999},{"$f":"SUM(S3:S10)+SUM(Y3:Y10)","v":14.286429999999999},{"$f":"O32-P32","v":19.677569999999999},"<<EVT claim",null,null,"shell load",{"$f":"O35","v":27.8506},{"$f":"P35","v":11.7149},{"$f":"V32-W32","v":16.1357},"<<shell only savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WX + NEW heat",{"$f":"SUM(AC3:AC10)","v":57.51},{"$f":"SUM(AD3:AD10)","v":12.409000000000001},{"$f":"O33-P33","v":45.100999999999999},"<<heat+shell combined savings",null,null,"heat eff",{"$f":"AE12","v":0.82},{"$f":"AF12","v":2.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Eff (average of all)",{"$f":"AE12","v":0.82},{"$f":"AF12","v":2.5},"na",null,null,null,"consump",{"$f":"V32/V33","v":33.964146341463419},{"$f":"W32/W33","v":4.6859599999999997},{"$f":"V34-W34","v":29.278186341463417},"<<total mmbtu available for savings claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Shell Load (modeled portion only)",{"$f":"U12","v":27.8506},{"$f":"V12","v":11.7149},{"$f":"O35-P35","v":16.1357},null,null,null,"heating only",{"$f":"V34-V32","v":6.1135463414634188},{"$f":"W34-W32","v":-7.0289400000000004},{"$f":"V35-W35","v":13.142486341463419}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW HEAT portion of savings with WX",{"$f":"O33-O35","v":29.659399999999998},{"$f":"P33-P35","v":0.69410000000000061},{"$f":"O36-P36","v":28.965299999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"adjusted heating system only savings",null,null,{"$f":"(V12/AE12)-(V12/AF12)","v":9.6005034146341472},"<<GMP claim",null,null,null,"savings claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"consumption","savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q31-Q32","v":24.310500000000001},"Total",null,null,"new shell and existing heat",{"$f":"W32/V33","v":14.286463414634147},{"$f":"V34-V39","v":19.67768292682927},"<<what EVT claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new heating only with new shell",{"$f":"W35","v":-7.0289400000000004},{"$f":"(W32/V33)-(W32/W33)","v":9.6005034146341472},"<<what GMP  claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W40+W39","v":29.278186341463417},"total savings claimed"]

{"sheet":"Ward","index":8,"n_rows":41,"n_cols":55,"rows_kept":41,"cut":false,"hidden":false,"merged":[[28,14,28,16],[20,2,20,5],[20,6,20,8],[21,3,21,5],[21,7,21,8],[21,9,21,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
["Customer Name","Street","Apartment / Suite number","City","Zip code","Project type","Contractor Name","Contractor Company","Project start date","Most recent update","ZEN! Rebate","EVT Rebate","Other Rebates","Fuel","Existing MMBTU","Shell Scenario","Insulation Cost","Insulation Consumption Existing","Insulation Consumption Proposed without heating improvement","Insulation Consumption Proposed with heating improvement","Shell Load Existing","Shell Load Improved","AL/MV Cost","AL/MV Consumption Existing","AL/MV Consumption Proposed without heating improvement","AL/MV Consumption Proposed with heating improvement","Heating Scenario","Heating Scenario Cost","Heating Consumption Existing","Heating Consumption Improved (with shell improvement)","Heating Eff, Avg, Existing","Heating Eff, Avg, Proposed","DHW Scenario","DHW Scenario Cost","DHW Consumption Existing","DHW Consumption Improved","Cooling Scenario","Cooling Scenario Cost","Cooling Consumption Existing","Cooling Consumption Improved","Appliance/Lighting Scenario","Appliance Cost","Appliance Consumption Existing","Appliance Consumption Improved","Lighting Cost","Lighting Consumption Existing","Lighting Consumption Improved","Generation Scenario","Generation Cost","Generation Existing mmbtu","Generation Existing Watts","Generation New mmbtu","Generation New Watts","Generation Total mmbtu","Generation Total Watts"]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"Electric",30.1982,"Shell Scenario One",7044,0,0,0.894876,42.411799999999999,18.421199999999999,1036,0,0,4.26152,"Heating Scenario One",8850,0,5.1564399999999999,0.92,1.88619,"Hot Water Scenario One",1950,15.215199999999999,4.3072100000000004,"Cooling Scenario One",4500,1.27105,2.0943399999999999,null,null,null,null,0,0,0,"PV Scenario One",17266,0,0,18.020600000000002,4800,18.020600000000002,4800]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"Wood Pellets",0,"Shell Scenario One",7044,0,0,0,42.411799999999999,18.421199999999999,1036,0,0,0,"Heating Scenario One",8850,0,0,0.92,1.88619,"Hot Water Scenario One",1950,0,0,"Cooling Scenario One",4500,0,0,null,null,null,null,null,null,null,"PV Scenario One",17266,0,0,0,0,0,0]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"Natural Gas",46.1,"Shell Scenario One",7044,20.343299999999999,3.4749300000000001,0.80004399999999998,42.411799999999999,18.421199999999999,1036,25.756599999999999,16.548100000000002,3.80992,"Heating Scenario One",8850,46.1,4.6100000000000003,0.92,1.88619,"Hot Water Scenario One",1950,0,0,"Cooling Scenario One",4500,0,0,null,null,0,0,null,0,0,"PV Scenario One",17266,0,0,0,0,0,0]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"Coal",0,"Shell Scenario One",7044,0,0,0,42.411799999999999,18.421199999999999,1036,0,0,0,"Heating Scenario One",8850,0,0,0.92,1.88619,"Hot Water Scenario One",1950,0,0,"Cooling Scenario One",4500,0,0,null,null,0,0,null,0,0,"PV Scenario One",17266,0,0,0,0,0,0]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"LP Gas",0,"Shell Scenario One",7044,0,0,0,42.411799999999999,18.421199999999999,1036,0,0,0,"Heating Scenario One",8850,0,0,0.92,1.88619,"Hot Water Scenario One",1950,0,0,"Cooling Scenario One",4500,0,0,null,null,0,0,null,0,0,"PV Scenario One",17266,0,0,0,0,0,0]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"Oil",0,"Shell Scenario One",7044,0,0,0,42.411799999999999,18.421199999999999,1036,0,0,0,"Heating Scenario One",8850,0,0,0.92,1.88619,"Hot Water Scenario One",1950,0,0,"Cooling Scenario One",4500,0,0,null,null,0,0,null,0,0,"PV Scenario One",17266,0,0,0,0,0,0]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"Kerosene",0,"Shell Scenario One",7044,0,0,0,42.411799999999999,18.421199999999999,1036,0,0,0,"Heating Scenario One",8850,0,0,0.92,1.88619,"Hot Water Scenario One",1950,0,0,"Cooling Scenario One",4500,0,0,null,null,0,0,null,0,0,"PV Scenario One",17266,0,0,0,0,0,0]
["David Ward","120 Lincoln Avenue",null,"Saint Albans",5478,"Residential","Russ Flanigan Building Energy Vt","Building Energy","06/03/2016 - 11:36","07/25/2016 - 07:55",3221.94,1728,0,"Wood",0,"Shell Scenario One",7044,0,0,0,42.411799999999999,18.421199999999999,1036,0,0,0,"Heating Scenario One",8850,0,0,0.92,1.88619,"Hot Water Scenario One",1950,0,0,"Cooling Scenario One",4500,0,0,null,null,0,0,null,0,0,"PV Scenario One",17266,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals",76.298200000000008,null,7044,20.343299999999999,3.4749300000000001,1.69492,42.411799999999999,18.421199999999999,1036,25.756599999999999,16.548100000000002,8.0714399999999991,null,8850,46.1,9.7664399999999993,0.92,1.88619,null,1950,15.215199999999999,4.3072100000000004,null,4500,1.27105,2.0943399999999999,null,0,0,0,0,0,0,null,17266,0,0,18.020600000000002,4800,18.020600000000002,4800]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Savings by Fuel and End Use Category",null,null,"Annual MMBTU Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","scenario cost","Electric kWh","Electric","Natural Gas","Coal","LP Gas","Oil","Kerosene","Wood","Wood Pellets","Total MMBTU Savings","Generation New mmbtu","Generation New Watts","kWh/W"]
["NSB Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"NEW Shell w/ existing heat","Shell Scenario One",8080,0,0,26.076969999999999,0,0,0,0,0,0,26.076969999999999,"<<EVT heat/shell claim"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW Shell w/ new heat","Shell Scenario One",16930,-1510.824028,-5.156396,41.490036000000003,0,0,0,0,0,0,36.333640000000003,"<<heat/shell gross savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EVT ADJUSTED Heating system benefits","Heating Scenario One",8850,-1510.824028,-5.156396,15.413066000000004,0,0,0,0,0,0,10.256670000000003,"<<GMP heat/shell claim"]
[null,null,"Savings",null,null,null,"Measure",null,null,null,null,null,null,"DHW","Hot Water Scenario One",1950,3196.0410699999993,10.907989999999998,0,0,0,0,0,0,0,10.907989999999998]
[null,null,"kWh ","MMBtu",null,null,null,"Full Cost",null,"GMP Share ",null,null,null,"Cooling","Cooling Scenario One",4500,-241.22396999999995,-0.82328999999999986,0,0,0,0,0,0,0,-0.82328999999999986]
["Measure","Lifetime","Elec","Oil","Kero","Nat Gas","Life","Installed Cost","Replacement Cost","GMP Percent","Installed Cost","Replacement Cost",null,"Appliance",0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Scenario One",null,null,null,null,10.256670000000003,15,8850,6195,0.2822924409456008,2498.2881023685673,1748.8016716579968,null,"Lighting",0,0,0,0,0,0,0,0,0,0,0,0]
["Cooling Scenario One",null,-241.22396999999995,null,null,null,15,4500,3150,0.2822924409456008,1270.3159842552036,889.22118897864254,null,"Generation","PV Scenario One",17266,5280.0358000000006,18.020600000000002,null,null,null,null,null,null,null,null,18.020600000000002,4800,1.1000074583333335]
["PV Scenario One",null,5280.0358000000006,null,null,null,25,17266,12086.199999999999,1,17266,12086.199999999999,null,"Total",null,23716,8234.8528999999999,28.1053,0,0,0,0,0,0,0,46.418340000000001,18.020600000000002]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat/Shell interactive MMBTU/yr",null,null,null,null,"heat/shell savings allocation example approved by EVT per Jake Marin email 7/27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing","Proposed","Saved",null,null,null,null,"heating and shell model; MMBTUs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total MMBTUs, all fuels",76.298200000000008,29.879860000000008,46.418340000000001,null,null,null,null,"existing","proposed","saved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WX upgrade w/ EXISTING heat",46.099899999999998,20.023030000000002,26.076869999999996,"<<EVT claim",null,null,"shell load",42.411799999999999,18.421199999999999,23.990600000000001,"<<shell only savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WX + NEW heat",46.1,9.7664399999999993,36.333560000000006,"<<heat+shell combined savings",null,null,"heat eff",0.92,1.88619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Eff (average of all)",0.92,1.88619,"na",null,null,null,"consump",46.099782608695648,9.766354396958949,36.333428211736702,"<<total mmbtu available for savings claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Shell Load",42.411799999999999,18.421199999999999,23.990600000000001,null,null,null,"heating only",3.6879826086956484,-8.6548456030410499,12.342828211736698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW HEAT portion of savings with WX",3.6882000000000019,-8.6547599999999996,12.342960000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"adjusted heating system only savings",null,null,10.256689081301918,"<<GMP claim",null,null,null,"savings claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"consumption","savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q31-Q32","v":20.341470000000005},null,null,null,"new shell and existing heat",20.023043478260867,26.076739130434781,"<<what EVT claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new heating only with new shell",-8.6548456030410499,10.256689081301918,"<<what GMP  claims"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.333428211736702,"total savings claimed"]

{"sheet":"Lookup tables","index":9,"n_rows":151,"n_cols":20,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[null,"Lookup Tables"]
[]
[null,"Load Profile Table"]
[null,"New profiles may be added by inserting rows"]
[null,null,null,"% of annual kWh",null,null,null,"Peak as % of calculated kW savings"]
["Customer Class","End Use","Lookup ID","Winter Peak","Winter Off-Peak","Summer Peak","Summer Off-Peak","Winter","Summer","Fall/Spring","Full load hours","Source",null,null,"Load profile version",null,null,null,null,"Sum of Energy Periods"]
["Residential","Residential Indoor Lighting",1,0.36899999999999999,0.35,0.13,0.151,0.29799999999999999,8.2000000000000003E-2,null,1241,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls. CF from RLW NE study.",null,null,"1a",null,null,null,null,{"$f":"SUM(D7:G7)","v":1}]
[null,"Residential Outdoor Lighting",2,0.20499999999999999,0.50600000000000001,6.0999999999999999E-2,0.22800000000000001,0.34599999999999997,1.7999999999999999E-2,null,1643,"Energy percentages same as commercial outdoor lighting. Hours consistent with TRM for EPP exterior fluorescent. Coincident factors based on commercial outdoor lighting, but adjusted by ratio of hours.",null,null,"2a",null,null,null,null,1]
[null,"Residential Outdoor HID",3,0.20499999999999999,0.50600000000000001,6.0999999999999999E-2,0.22800000000000001,0.61399999999999999,3.2000000000000001E-2,null,2920,"Energy percentages same as commercial outdoor lighting. Hours same as original assumption -- based on 8 hrs per day average usage. Coincident factors based on commercial outdoor lighting, but adjusted by ratio of hours.",null,null,"3a",null,null,null,null,1]
[null,"Residential Refrigerator",4,0.308,0.33,0.17100000000000001,0.191,0.79600000000000004,1,null,8477,"RER 8760 data for energy. See Res and Com loadshapes 1-16-09.xls.  See Pf 80 for demand and hours",null,null,"4b",null,null,null,null,1]
[null,"Residential Space heat",5,0.45500000000000002,0.53,6.0000000000000001E-3,8.9999999999999993E-3,0.45400000000000001,0,null,841,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls",null,null,"5a",null,null,null,null,1]
[null,"Residential DHW fuel switch",6,0.40200000000000002,0.32,0.151,0.127,0.40100000000000002,0.20300000000000001,null,2533.3333333333335,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls",null,null,"6a",null,null,null,null,1]
[null,"Residential DHW insulation",7,0.317,0.34899999999999998,0.159,0.17499999999999999,1,1,null,8760,"Flat load shape",null,null,"7a",null,null,null,null,1]
[null,"Residential DHW conserve",8,0.48700000000000004,0.29100000000000004,0.14299999999999999,7.9000000000000015E-2,0.40100000000000002,0.20300000000000001,null,3427.0588235294113,"Assumes that this loadshape is the portion of the total DHW loadshape excluding standby losses (insulation). Assumes that standby losses represent approximately 50% of the total usage. CF same as overall DHW CF.",null,null,"8a",null,null,null,null,1]
[null,"Residential Clothes Washer",9,0.42,0.28799999999999998,0.16900000000000001,0.123,4.3999999999999997E-2,3.3000000000000002E-2,null,304,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls.",null,null,"9a",null,null,null,null,1]
[null,"Residential Ventilation",10,0.317,0.34899999999999998,0.159,0.17499999999999999,0.32200000000000001,0.32200000000000001,null,2816.666666666667,"Flat load shape for 2817 hrs",null,null,"10a",null,null,null,null,1]
[null,"Residential A/C",11,7.0000000000000001E-3,2.8000000000000001E-2,0.53300000000000003,0.432,0,0.82899999999999996,null,375,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls.",null,null,"11a",null,null,null,null,1]
["Commercial","Commercial Indoor Lighting - Blended",12,0.48799999999999999,0.19500000000000001,0.222,9.5000000000000001E-2,0.46899999999999997,0.67900000000000005,null,3500,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"12d",null,null,null,null,1]
[null,"Commercial Outdoor Lighting",13,0.20499999999999999,0.50600000000000001,6.0999999999999999E-2,0.22800000000000001,0.70199999999999996,3.6999999999999998E-2,null,3338,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls.",null,null,"13a",null,null,null,null,1]
[null,"Commercial Refrigeration",14,0.33,0.32600000000000001,0.17,0.17399999999999999,0.69040841483841164,0.77180320811680381,null,5857.8688524590161,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls.",null,null,"14a",null,null,null,null,1]
[null,"Commercial A/C",15,0.18,0.1,0.46,0.26,0,0.34200000000000003,null,1000,"KEMA AC load shape study for unitary AC - using for other AC technologies in absence of other data",null,null,"15c",null,null,null,null,1]
[null,"Commercial Ventilation motor",16,0.34399999999999997,0.36599999999999999,0.14899999999999999,0.14099999999999999,0.59899999999999998,0.55500000000000005,null,4855.997204198793,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls.",null,null,"16a",null,null,null,null,1]
[null,"Commercial Space heat",17,0.38700000000000001,0.61199999999999999,0,1E-3,0.56999999999999995,3.0000000000000001E-3,null,1417,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls.",null,null,"17a",null,null,null,null,1]
["Industrial","Industrial Indoor Lighting",18,0.57799999999999996,8.8000000000000009E-2,0.28999999999999998,4.4000000000000004E-2,0.497,0.75900000000000001,null,4781,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"18b",null,null,null,null,1]
[null,"Industrial Outdoor Lighting",19,0.20499999999999999,0.50600000000000001,6.0999999999999999E-2,0.22800000000000001,0.70199999999999996,3.6999999999999998E-2,null,3338,"Same as commercial outdoor lighting",null,null,"19a",null,null,null,null,1]
[null,"Industrial A/C",20,0.18,0.1,0.46,0.26,0,0.34200000000000003,null,1000,"Same as commercial A/C",null,null,"20c",null,null,null,null,1]
[null,"Industrial Motor",21,0.624,4.2000000000000003E-2,0.313,2.1000000000000001E-2,0.95,0.95,null,4500,"Based on 2-shift. ",null,null,"21a",null,null,null,null,1]
[null,"Industrial Space heat",22,0.38700000000000001,0.61199999999999999,0,1E-3,0.56999999999999995,3.0000000000000001E-3,null,1417,"Same as commercial space heat",null,null,"22a",null,null,null,null,1]
[null,"Industrial Process",23,0.624,4.2000000000000003E-2,0.313,2.1000000000000001E-2,0.95,0.95,null,4160,"Based on 2-shift. ",null,null,"23a",null,null,null,null,1]
["Dairy Farm","Dairy Farm Combined End Uses",24,0.436,0.23200000000000001,0.217,0.115,0.91500000000000004,0.34100000000000003,null,2679.3062528525788,"Small_Dairy_Farm_Combined_loadshape_022807 Avg Year.xls and Large_Dairy_Farm_Milking_loadshape_022807 Avg Year.xls",null,null,"24a",null,null,null,null,1]
["Any","Flat (8760 hours)",25,0.317,0.34899999999999998,0.159,0.17499999999999999,1,1,null,8760,"Flat, full time load shape. See Flat_loadshape_022807 Avg Year.xls",null,null,"25a",null,null,null,null,1]
["Commercial","HVAC Pump Motor (heating)",26,0.47599999999999998,0.52400000000000002,0,0,1,0,null,3389,"Assumes operating October to April, 24 hours per day. See HVAC_Pump_Motor_Heating_loadshape_022807 Avg Year.xls.",null,null,"26a",null,null,null,null,1]
["Commercial","HVAC Pump Motor (cooling)",27,9.6000000000000002E-2,0.106,0.38,0.41799999999999998,0,1,null,2115,"Assumes operating May to September 24 hours per day.",null,null,"27a",null,null,null,null,1]
["Commercial","HVAC Pump Motor (unknown use)",28,0.28599999999999998,0.315,0.19,0.20899999999999999,0.5,0.5,null,2513,"Average of heating and cooling HVAC pump motor.",null,null,"28a",null,null,null,null,0.99999999999999989]
["Commercial","Traffic Signal - Red Balls, always changing or flashing",29,0.317,0.34899999999999998,0.159,0.17499999999999999,0.55000000000000004,0.55000000000000004,null,4818,"Always changing or flashing – on 55% of time",null,null,"29a",null,null,null,null,1]
["Commercial","Traffic Signal - Red Balls, changing day, off night",30,0.47599999999999998,0.19,0.23899999999999999,9.5000000000000001E-2,0.55000000000000004,0.55000000000000004,null,3011,"Changing 6 am - 9 pm, off 9 pm - 6 am. See Traffic_Red_Off_Night_loadshape_022807 Avg Year.xls.",null,null,"30a",null,null,null,null,0.99999999999999989]
["Commercial","Traffic Signal - Green Balls, always changing",31,0.317,0.34899999999999998,0.159,0.17499999999999999,0.42,0.42,null,3679,"On 42% of time",null,null,"31a",null,null,null,null,1]
["Commercial","Traffic Signal - Green Balls, changing day, off night",32,0.47599999999999998,0.19,0.23899999999999999,9.5000000000000001E-2,0.42,0.42,null,2300,"Changing 6 am - 9 pm, off 9 pm - 6 am",null,null,"32a",null,null,null,null,0.99999999999999989]
["Commercial","Traffic Signal - Red Arrows",33,0.317,0.34899999999999998,0.159,0.17499999999999999,0.9,0.9,null,7884,"On 90% of time",null,null,"33a",null,null,null,null,1]
["Commercial","Traffic Signal - Green Arrows",34,0.317,0.34899999999999998,0.159,0.17499999999999999,0.1,0.1,null,876,"On 10% of time",null,null,"34a",null,null,null,null,1]
["Commercial","Traffic Signal - Flashing Yellows",35,0.317,0.34899999999999998,0.159,0.17499999999999999,0.5,0.5,null,4380,"On 50% of time",null,null,"35a",null,null,null,null,1]
["Commercial","Traffic Signal - “Hand” Don’t Walk Signal",36,0.317,0.34899999999999998,0.159,0.17499999999999999,0.75,0.75,null,6570,"On 75% of time",null,null,"36a",null,null,null,null,1]
["Commercial","Traffic Signal - “Man” Walk Signal",37,0.317,0.34899999999999998,0.159,0.17499999999999999,0.21,0.21,null,1840,"On 21% of time",null,null,"37a",null,null,null,null,1]
["Commercial","Commercial Heat Pump 0-65 kBTUh",38,0.32200000000000001,0.438,0.185,5.5E-2,0.58569112078155539,0.75437665073206683,null,2276.6278789472535,"Weighted Cooling and Heating loadshapes. See Heatpump_loadshape_2007.xls",null,null,"38b",null,null,null,null,1]
["Commercial","Commercial Heat Pump 65-375 kBTUh",39,0.314,0.41599999999999998,0.20799999999999999,6.2E-2,0.58686558381620735,0.81061636194650044,null,2400,"Weighted Cooling and Heating loadshapes. See Heatpump_loadshape_2007.xls",null,null,"39b",null,null,null,null,1]
["Commercial","Commercial PTHP ",40,0.313,0.41499999999999998,0.21,6.2E-2,0.58686558381620735,0.81061636194650055,null,2470,"Weighted Cooling and Heating loadshapes. See Heatpump_loadshape_2007.xls",null,null,"40b",null,null,null,null,1]
["Commercial","Commercial Water-Source Heat Pump ",41,0.28100000000000003,0.33,0.3,8.8999999999999996E-2,0.58686558381620735,0.81061636194650044,null,4336,"Weighted Cooling and Heating loadshapes. See Heatpump_loadshape_2007.xls",null,null,"41b",null,null,null,null,1]
["C/I","Transformer",42,0.56158454956499582,9.536430713596597E-2,0.29242011511286309,5.0631028186175098E-2,1,1,null,8760,"Weighted Commercial, Industrial and Agric. Total electric loadshape.",null,null,"42a",null,null,null,null,1]
["Commercial","Vending Miser",43,9.5000000000000001E-2,0.57099999999999995,4.8000000000000001E-2,0.28599999999999998,0,0,null,3650,"Assumes savings occur from 8 PM to 6 AM, everyday. See Vending_Miser_loadshape_022807 Avg Year.xls",null,null,"43a",null,null,null,null,1]
["Industrial","Indust. 1-shift (8/5) (e.g., comp. air)",44,0.66600000000000004,0,0.33400000000000002,0,0,0.59375,null,1877.1428571428569,"Schedule based with diversity. See 1-shift_loadshape_011909.xls. ",null,null,"44b",null,null,null,null,1]
["Industrial","Indust. 2-shift (16/5) (e.g., comp. air)",45,0.624,4.2000000000000003E-2,0.313,2.1000000000000001E-2,0.95,0.95,null,3962.8571428571422,"Schedule based with diversity. See 2-shift_loadshape_021607.xls",null,null,"45a",null,null,null,null,1]
["Industrial","Indust. 3-shift (24/5) (e.g., comp. air)",46,0.44400000000000001,0.222,0.223,0.111,0.95,0.95,null,5944.2857142857138,"Schedule based with diversity. See 3-shift_loadshape_021607.xls",null,null,"46a",null,null,null,null,1]
["Industrial","Indust. 4-shift (24/7) (e.g., comp. air)",47,0.317,0.34899999999999998,0.159,0.17499999999999999,0.95,0.95,null,8322,"Schedule based with diversity. See 4-shift_loadshape_021607.xls",null,null,"47a",null,null,null,null,1]
["Residential","Storage ESH (Statewide)",48,0.29599999999999999,0.68700000000000006,5.0000000000000001E-3,1.2E-2,0,0,null,841,"All factors are based on VEIC analysis of CVPS Rate 13 summarized in reference document: Statewide.Controlled.Ele.Space.Heat.loadshape_2-28-07.xls",null,null,"48a",null,null,null,null,1]
["Residential","Controlled ESH (Statewide)",49,0.29599999999999999,0.68700000000000006,5.0000000000000001E-3,1.2E-2,0,0,null,841,"All factors are based on VEIC analysis of CVPS Rate 13 summarized in reference document: Statewide.Controlled.Ele.Space.Heat.loadshape_2-28-07.xls",null,null,"49a",null,null,null,null,1]
["Residential","Storage ESH (GMP)",50,0.57999999999999996,0.40300000000000002,0.01,7.0000000000000001E-3,3.6999999999999998E-2,3.0000000000000001E-3,null,841,"All factors are based on VEIC analysis of Green Mountain Power Screening Tool outputs summarized in referenced document: GMP.Storage.Ele.Space.Heat.loadshape_2-28-07.xls",null,null,"50a",null,null,null,null,1]
["Residential","Controlled ESH (GMP)",51,0.76700000000000002,0.215,1.4E-2,4.0000000000000001E-3,2.8000000000000001E-2,2E-3,null,841,"All factors are based on VEIC analysis of Green Mountain Power Screening Tool outputs summarized in referenced document: GMP.Controlled.Ele.Space.Heat.loadshape_2-28-07.xls",null,null,"51a",null,null,null,null,1]
["Residential","Controlled DHW Fuel Switch",52,0.40200000000000002,0.32,0.151,0.127,0.20499999999999999,0.121,null,2533.3333333333335,"Energy percentages same as uncontrolled. Coincident peak adjustments calculated in Controlled.DHW.loadshape_2-28-07.xls following same methodology used to develop original DHW control loadshapes and described in 10/30/01 memo to the DPS.",null,null,"52a",null,null,null,null,1]
["Residential","Controlled DHW Insulation",53,0.317,0.34899999999999998,0.159,0.17499999999999999,0.51,0.59399999999999997,null,8760,"Energy percentages same as uncontrolled. Coincident peak adjustments calculated in Controlled.DHW.loadshape_2-28-07.xls following same methodology used to develop original DHW control loadshapes and described in 10/30/01 memo to the DPS.",null,null,"53a",null,null,null,null,1]
["Residential","Controlled DHW Conservation",54,0.48700000000000004,0.29100000000000004,0.14299999999999999,7.9000000000000015E-2,0.20499999999999999,0.121,null,3427.0588235294113,"Energy percentages same as uncontrolled. Coincident peak adjustments calculated in Controlled.DHW.loadshape_2-28-07.xls following same methodology used to develop original DHW control loadshapes and described in 10/30/01 memo to the DPS.",null,null,"54a",null,null,null,null,1]
["Commercial","VFD - Supply fans <10 HP",55,0.39,0.30499999999999999,0.216,8.8999999999999996E-2,0.19800000000000001,0.50800000000000001,null,{"$error":"#N/A"},"TRM Pf 72",null,null,"55b",null,null,null,null,1]
["Commercial","VFD - Return fans <10 HP",56,0.39,0.308,0.214,8.7999999999999995E-2,0.28499999999999998,0.71199999999999997,null,{"$error":"#N/A"},"TRM Pf 72",null,null,"56b",null,null,null,null,0.99999999999999989]
["Commercial","VFD - Exhaust fans <10 HP",57,0.44400000000000001,0.222,0.16,0.17399999999999999,1,0.37,null,{"$error":"#N/A"},"Original energy loadshapes based on EVT custom analyses. Energy percentages maintain same seasonal ratio of peak to off-peak but shift total hours from Summer to Winter season relative to total seasonal hour change. See Res and Com loadshapes 1-16-09.xls.  CF summer and winter from National Grid evaluations of VFD installations from 1995 to 1999. Gross kW/hp values in TRM reference table are coincident values for the winter peak for all applications except chilled water pumps, which uses a coincident value for the summer peak. Therefore, CFs for these periods are 100% because coincidence is already taken into account in the values. For other seasons, the CFs represent the percentage of the gross coincident winter or summer kW/hp. Winter chilled water pumps set to 0% based on assumption that most chillers are not operating in Vermont during the winter period.",null,null,"57a",null,null,null,null,1]
["Commercial","VFD - Boiler feedwater pumps <10 HP",58,0.53600000000000003,0.46300000000000002,0,1E-3,1,0.67,null,{"$error":"#N/A"},"Original energy loadshapes based on EVT custom analyses. Energy percentages maintain same seasonal ratio of peak to off-peak but shift total heating hours from Summer to Winter season based on the heating loadshape. See Res and Com loadshapes 1-16-09.xls.  CF summer and winter from National Grid evaluations of VFD installations from 1995 to 1999. Gross kW/hp values in TRM reference table are coincident values for the winter peak for all applications except chilled water pumps, which uses a coincident value for the summer peak. Therefore, CFs for these periods are 100% because coincidence is already taken into account in the values. For other seasons, the CFs represent the percentage of the gross coincident winter or summer kW/hp. Winter chilled water pumps set to 0% based on assumption that most chillers are not operating in Vermont during the winter period.",null,null,"58a",null,null,null,null,1]
["Commercial","VFD - Chilled water pumps <10 HP",59,0.309,0.18099999999999999,0.35899999999999999,0.151,0,0.90200000000000002,null,{"$error":"#N/A"},"TRM Pf 72",null,null,"59b",null,null,null,null,1]
["Commercial","Economizer (AC)",60,0.245,0.23699999999999999,0.22600000000000001,0.29199999999999998,0,0,null,4438,"Economizer_loadshape_022807.xls and BTV Hourly Bin Data with calcs 2-28-07.xls",null,null,"60a",null,null,null,null,1]
["Dairy Farm","Milk Vacuum Pump",61,0.36899999999999999,0.30099999999999999,0.182,0.14799999999999999,0.63400000000000001,0.28699999999999998,null,{"$error":"#N/A"},"TRM Pf 77; Dairy_VFD_Analysis.xls",null,null,"61b","previously used loadshape #24",null,null,null,0.99999999999999989]
["Commercial","Office Computer",62,0.28899999999999998,0.377,0.14499999999999999,0.189,0.57899999999999996,0.30299999999999999,null,{"$error":"#N/A"},"Loadshape for monitor power management. See <Computer Monitor Power Loadshape 2-28-07.xls>",null,null,"62a",null,null,null,null,{"$f":"SUM(D68:G68)","v":1}]
["Commercial","Commercial Indoor Lighting with cooling bonus",63,{"$f":"D18","v":0.48799999999999999},0.19500000000000001,0.222,9.5000000000000001E-2,0.46899999999999997,0.67900000000000005,null,{"$f":"K18","v":3500},"load shape obsolete - Same as number 12 because cooling bonus now applied separately",null,null,"63a",null,null,null,null,1]
["Industrial","Industrial Indoor Lighting with cooling bonus",64,{"$f":"D24","v":0.57799999999999996},8.8000000000000009E-2,0.28999999999999998,4.4000000000000004E-2,0.497,0.75900000000000001,null,{"$f":"K24","v":4781},"load shape obsolete - Same as number 18 because cooling bonus now applied separately",null,null,"64a",null,null,null,null,1]
["Commercial","Continuous C&I Indoor Lighting with cooling bonus",65,{"$f":"D31","v":0.317},0.34899999999999998,0.159,0.17499999999999999,1,1,null,{"$f":"K31","v":8760},"load shape obsolete - Same as number 25 because cooling bonus now applied separately",null,null,"65a",null,null,null,null,1]
["Commercial","Refrigeration Economizer",66,0.443,0.55500000000000005,0,2E-3,1,0,null,2996,"RefrigLoadshapes 02-28-07.xls and BTV Hourly Bin Data with calcs 2-28-07.xls",null,null,"66a",null,null,null,null,1]
["Commercial","Strip Curtain",67,0.33,0.32600000000000001,0.17,0.17399999999999999,1,1,null,8760,"Same as Refrigeration energy loadshape. Kept same coincident factors.",null,null,"67a",null,null,null,null,1]
["Commercial","Evaporator Fan Control",68,0.29099999999999998,0.39500000000000002,0.13700000000000001,0.17699999999999999,0.45900000000000002,0.43,null,4380,"Combination of refrigeration and flat loadshapes. See RefrigLoadshapes 02-28-07.xls ",null,null,"68a",null,null,null,null,1]
["Commercial","Door Heater Control",69,0.47599999999999998,0.52400000000000002,0,0,1,0,null,8760,"Based on time of day and season schedule. See Door_heater_control_loadshape_022807 Avg Year.xls",null,null,"69a",null,null,null,null,1]
["Commercial","Floating Head Pressure Control ",70,0.33269779076072703,0.37062044114817461,0.12847872098514929,0.16820304710594908,1,0,null,7221,"RefrigLoadshapes 02-28-07.xls and BTV Hourly Bin Data with calcs 2-28-07.xls",null,null,"70a",null,null,null,null,1]
["Residential","Furnace Fan Heating and Cooling",71,0.317,0.375,0.16900000000000001,0.13900000000000001,0.45400000000000001,0.82899999999999996,null,1216,"Combined heating and cooling weighted by FLH heating and cooling. Winter CF equal to heating CF, Summer CF equal to A/C CF. Hours total of heating and cooling.",null,null,"71a",null,null,null,null,1]
["Commercial","Traffic Signal - Bi-Modal Walk/Don’t Walk",72,0.317,0.34899999999999998,0.159,0.17499999999999999,1,1,null,8760,"Flat, full time load shape",null,null,"72a",null,null,null,null,1]
["Residential","Residential - Dehumidifier",73,0.159,0.17499999999999999,0.317,0.34899999999999998,0,0.35299999999999998,null,1551,"See <Dehumidifier Energy Savings.xls>.",null,null,"73a",null,null,null,null,1]
["Commercial","Internal Power Supply, Commercial Desktop",74,0.39200000000000002,0.27500000000000002,0.19600000000000001,0.13700000000000001,0.5,0.8,null,5523,"TRM Pf 49.  See Internal Power Supply Load Profile.xls",null,null,"74a",null,null,null,null,1]
["Residential","Internal Power Supply, Residential Desktop",75,0.33800000000000002,0.32900000000000001,0.16900000000000001,0.16400000000000001,0.52200000000000002,0.40500000000000003,null,3506,"TRM Pf 49.  See Internal Power Supply Load Profile.xls",null,null,"75a",null,null,null,null,1]
["Commercial","VFD Boiler circulation pumps <10 HP",76,0.45900000000000002,0.47099999999999997,4.5999999999999999E-2,2.4E-2,0.495,2.1000000000000001E-2,null,{"$error":"#N/A"},"TRM Pf 72",null,null,"76b",null,null,null,null,1]
["Commercial","Refrigeration Night Covers",77,0.06,0.60599999999999998,0.03,0.30399999999999999,0,0,null,2920,"TRM Pf 37.  Based on savings 11 pm to 7 am,  Fixed energy to equal 100%",null,null,"77a",null,null,null,null,1]
["Commercial","BLPM Fan Motor Commercial Heating",78,0.34399999999999997,0.56100000000000005,4.4999999999999998E-2,0.05,0.502,0.19,null,2008,"TRM Pf 43.  See ECM fan motor.xls",null,null,"78b",null,null,null,null,1]
["Commercial","BLPM Fan Motor Commercial Cooling",79,0.183,4.0000000000000001E-3,0.67400000000000004,0.13900000000000001,0,0.80100000000000005,null,814,"TRM Pf 43.  See ECM fan motor.xls",null,null,"79b",null,null,null,null,1]
["Commercial","BLPM Fan Motor Commercial Heating & Cooling",80,0.309,0.42199999999999999,0.191,7.8E-2,0.502,0.52400000000000002,null,2428,"TRM Pf 43.  See ECM fan motor.xls",null,null,"80b",null,null,null,null,0.99999999999999989]
["Commercial","Core Performance – Office w/ Pkg VAV and Chiller",81,0.32200000000000001,0.21299999999999999,0.307,0.158,0.13200000000000001,0.56100000000000005,null,{"$error":"#N/A"},"TRM Pf 53.  See Enhanced Measures & Load Shapes v.2.xls",null,null,"81a",null,null,null,null,1]
["Commercial","Core Performance – Office w/ Pkg RTU and HW baseboard",82,0.41799999999999998,0.14499999999999999,0.31,0.127,0.187,0.63500000000000001,null,{"$error":"#N/A"},"TRM Pf 53.  See Enhanced Measures & Load Shapes v.2.xls.  Fixed energy to equal 100%",null,null,"82a",null,null,null,null,1]
["Commercial","Core Performance – Office w/ Pkg RTU and Furnace",83,0.38,0.152,0.32400000000000001,0.14399999999999999,0.14599999999999999,0.57499999999999996,null,{"$error":"#N/A"},"TRM Pf 53.  See Enhanced Measures & Load Shapes v.2.xls",null,null,"83a",null,null,null,null,1]
["Commercial","Core Performance – Office w/ Water Source HP",84,0.34499999999999997,0.217,0.27900000000000003,0.159,0.223,0.74,null,{"$error":"#N/A"},"TRM Pf 53.  See Enhanced Measures & Load Shapes v.2.xls",null,null,"84a",null,null,null,null,1]
["Commercial","Core Performance – School w/ Unit Vent. and Pkg units",85,0.73899999999999999,8.2000000000000003E-2,0.14699999999999999,3.2000000000000001E-2,0.27700000000000002,8.7999999999999995E-2,null,{"$error":"#N/A"},"TRM Pf 53.  See Enhanced Measures & Load Shapes v.2.xls",null,null,"85a",null,null,null,null,1]
["Commercial","Core Performance – Retail w/ Pkg RTU and Furnace",86,0.35699999999999998,0.17699999999999999,0.311,0.155,0.16,0.39500000000000002,null,{"$error":"#N/A"},"TRM Pf 53.  See Enhanced Measures & Load Shapes v.2.xls",null,null,"86a",null,null,null,null,1]
["Commercial","Grocery/Conv. Store Indoor Lighting",87,0.39700000000000002,0.26700000000000002,0.19700000000000001,0.13900000000000001,0.84699999999999998,0.90800000000000003,null,6019,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"87b",null,null,null,null,1]
["Commercial","Hospital Indoor Lighting",88,0.36399999999999999,0.30199999999999999,0.17899999999999999,0.155,0.505,0.70099999999999996,null,4007,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"88b",null,null,null,null,1]
["Commercial","Office Indoor Lighting",89,0.54700000000000004,0.121,0.27,6.2E-2,0.42699999999999999,0.71199999999999997,null,3642,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"89b",null,null,null,null,1]
["Commercial","Restaurant Indoor Lighting",90,0.40699999999999997,0.25700000000000001,0.20200000000000001,0.13400000000000001,0.63,0.77,null,4089,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"90b",null,null,null,null,0.99999999999999989]
["Commercial","Retail Indoor Lighting",91,0.45500000000000002,0.21,0.22600000000000001,0.109,0.51700000000000002,0.79900000000000004,null,4103,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"91b",null,null,null,null,1]
["Commercial","Warehouse Indoor Lighting",92,0.50900000000000001,0.157,0.253,8.1000000000000003E-2,0.44900000000000001,0.70099999999999996,null,4009,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"92b",null,null,null,null,1]
["Commercial","K-12 School Indoor Lighting",93,0.59099999999999997,0.19600000000000001,0.14599999999999999,6.7000000000000004E-2,0.28699999999999998,0.50900000000000001,null,2456,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"93b",null,null,null,null,1]
["Residential","Efficient Television",94,0.48,0.19,0.24,0.09,0.22,0.17,null,1825,"TRM Pf 56.  See Efficient Televisions Measure Assumptions.xls",null,null,"94a",null,null,null,null,0.99999999999999989]
["Residential","Pool Pump Timer",95,0,0,0.23,0.77,0,0.1,null,813,"TRM Pf 58.  See Screening Assumptions for Efficient Pool Pump & Timer TRM.xls",null,null,"95a",null,null,null,null,1]
["Residential","Standby Losses - Entertainment Center",96,0.32,0.35,0.16,0.17,0.72499999999999998,0.9,null,6935,"TRM Pf 57.  See Loadshape_smart.xls",null,null,"96a",null,null,null,null,1]
["Residential","Standby Losses - Home Office ",97,0.28999999999999998,0.38,0.14000000000000001,0.19,0.25,0.76300000000000001,null,5250,"TRM Pf 57.  See Loadshape_smart.xls.  Fixed energy to equal 100%",null,null,"97a",null,null,null,null,1]
["Residential","Standby Losses - Commercial Office",98,7.0000000000000007E-2,0.6,0.03,0.3,0.08,0.01,null,3199,"TRM Pf 57.  See Loadshape_smart.xls",null,null,"98a",null,null,null,null,1]
["Residential","Room Air Conditioning",99,7.0000000000000001E-3,2.8000000000000001E-2,0.53300000000000003,0.432,0,0.27600000000000002,null,166,"RER 8760 data. See Res and Com loadshapes 1-16-09.xls.  Updated with regional RLW study on RAC (2009)",null,null,"99a",null,null,null,null,1]
["Residential","Efficient Pool Pump",100,0,0,0.65,0.35,0,0.83099999999999996,null,1498,"TRM Pf 58.  See Screening Assumptions for Efficient Pool Pump & Timer TRM.xls",null,null,"100a",null,null,null,null,1]
["Commercial","Commercial EP Lighting",101,0.48799999999999999,0.19500000000000001,0.222,9.5000000000000001E-2,0.372,0.68100000000000005,null,2800,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"101b"]
["Commercial","VFD - Boiler draft fans <10 HP",102,0.45800000000000002,0.53100000000000003,7.0000000000000001E-3,4.0000000000000001E-3,0.4,0,null,{"$error":"#N/A"},"TRM Pf 72",null,null,"102a"]
["Commercial","VFD - Cooling Tower Fans <10 HP",103,0.10100000000000001,0.05,0.58599999999999997,0.26300000000000001,0,0.61599999999999999,null,{"$error":"#N/A"},"TRM Pf 72",null,null,"103a"]
["Commercial","Engine Block Heater Timer",104,0.30399999999999999,0.69599999999999995,0,0,0.375,0,null,1759,"TRM Pf 73",null,null,"104a"]
["Commercial","Lodging Indoor Lighting",105,0.36099999999999999,0.30499999999999999,0.17699999999999999,0.157,0.54600000000000004,0.56000000000000005,null,4808,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"105a"]
["Commercial","Public Assembly Indoor Lighting",106,0.40699999999999997,0.25800000000000001,0.20100000000000001,0.13400000000000001,0.46,0.60299999999999998,null,3035,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"106a"]
["Commercial","Public Safety Indoor Lighting",107,0.40699999999999997,0.25800000000000001,0.20100000000000001,0.13400000000000001,0.35499999999999998,0.504,null,3116,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"107a"]
["Commercial","Religious Indoor Lighting",108,0.33200000000000002,0.33600000000000002,0.158,0.17399999999999999,0.51400000000000001,0.34599999999999997,null,2648,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"108a"]
["Commercial","Service Indoor Lighting",109,0.47899999999999998,0.187,0.23699999999999999,9.7000000000000003E-2,0.32100000000000001,0.79200000000000004,null,3521,"RER 8760 data for energy. KEMA 2011 study for CF",null,null,"109a"]
["Commercial","C&I Unitary AC",110,0.18,0.1,0.46,0.26,0,0.34200000000000003,null,755,"KEMA AC load shape study for unitary AC",null,null,"110a"]
["Commercial","Farm Plate Cooler / Heat Recovery Unit",111,0.28970000000000001,0.1638,0.316,0.23050000000000001,0.2697,0.1608,null,{"$error":"#N/A"},"TRM Pf 77; ",null,null,"111a"]
["Commercial","Maple Sap VFD",112,0.51200000000000001,0.48799999999999999,0,0,0,0,null,{"$error":"#N/A"},"TRM Pf 77; ",null,null,"112a"]
["Commercial","Commercial Small Exhaust-only Vent Fan",113,0.48799999999999999,0.19500000000000001,0.222,9.5000000000000001E-2,0.50800000000000001,0.72399999999999998,null,2870,"TRM PF 82",null,null,"113a"]
["Commercial","PTHP, Hotel",114,0.3997,0.48930000000000001,5.3600000000000002E-2,5.74E-2,0.34150000000000003,0.41610000000000003,null,2070,"TRM PF 83",null,null,"114a"]
["Commercial","Streetlighting",115,0.20499999999999999,0.50600000000000001,6.0999999999999999E-2,0.22800000000000001,0.98,0,null,4380,"TRM PF 84",null,null,"115a"]
["Commercial","Prescriptive cold climate variable speed heat pump, heat pump baseline",116,0.41799999999999998,0.48799999999999999,0.05,4.3999999999999997E-2,1,4.9000000000000002E-2,null,1510,"TRM PF 87",null,null,"116a"]
["Any","Fixed Tilt Photovoltaic",117,0.41252445251078496,0.15173034253248319,0.30443883913037745,0.13130636582640587,-7.439731223760876E-5,0.77868606338840274,null,1713.7674536284853,"GMP 8760 data",null,null,117]
["This must always be the last row. If additional load profiles are added, then rows must be inserted somewhere above this row."]
[]
[null,"Defined Customer Classes:"]
[null,"Residential",1]
[null,"Commercial",2]
[null,"Industrial",3]
[null,"Dairy farm",4]
[null,"Other",5]
[]
[null,"Fuel Type: "]
[null,"Res. Distillate ",1]
[null,"Res. High-Use LPG ",2]
[null,"Space Heat Natural Gas ",3]
[null,"Com. Distillate ",4]
[null,"Com. LPG ",5]
[null,"Flat/DHW Natural Gas",6]
[]
[null,"Kerosene",8]
[null,"Wood",9]
[null,"Wood Pellets",10]
[null,"Wood Chips",11]
[null,"Compressed Natural Gas",12]
[]
[]
[null,"NEB Flags:"]
[null,"Standard",1]
[null,"Low Income",2]
[null,null,3]

{"sheet":"FS Tables","index":10,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Assumptions for Fuel-Switch Measures"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Measures",null,"Measure Type","Fuel","End Use Code","Annual Maintenance Cost","Efficiency of New Fossil Equip.","Measure Life","Replaceable Component Life","Elect Price","BTU/gal or therm","Existing Elec Life",null,"Replaceable Component"]
[1,"Stand alone oil dhw","EDHW",1,{"$f":"'Lookup tables'!$C$12","v":6},35,0.62,30,10,{"$f":"VLOOKUP(utilitycode,utility,3)","v":0.115},138000,15,1,"Hot water tank w/ burner"]
[2,"Stand alone LP dhw","EDHW",2,{"$f":"'Lookup tables'!$C$12","v":6},17,0.62,30,13,0.115,91600,15,2,"Hot water tank w/ burner"]
[3,"Stand alone NG dhw","EDHW",3,{"$f":"'Lookup tables'!$C$12","v":6},17,0.62,30,13,0.115,100000,15,3,"Hot water tank w/ burner"]
[4,"Kero Water Heater","EDHW",8,6,35,0.9,30,15,{"$f":"VLOOKUP(utilitycode,utility,3)","v":0.115},136600,15,{"$f":"A9","v":4},"Entire Unit"]
[5,"Integrated oil dhw","EDHW",1,{"$f":"'Lookup tables'!$C$12","v":6},10,0.75,30,15,0.115,138000,15,4,"Storage tank & circulator"]
[6,"Integrated LP dhw","EDHW",2,{"$f":"'Lookup tables'!$C$12","v":6},10,0.75,30,15,0.115,91600,15,5,"Storage tank & circulator"]
[7,"Integrated NG dhw","EDHW",3,{"$f":"'Lookup tables'!$C$12","v":6},10,0.75,30,15,0.115,100000,15,6,"Storage tank & circulator"]
[8,"Oil boiler","ESH",1,{"$f":"'Lookup tables'!$C$11","v":5},75,0.83,30,25,{"$f":"VLOOKUP(utilitycode,utility,4)","v":0.13},138000,30,7,"Boiler"]
[9,"LP Boiler","ESH",2,{"$f":"'Lookup tables'!$C$11","v":5},35,0.83,30,25,{"$f":"VLOOKUP(utilitycode,utility,4)","v":0.13},91600,30,8,"Boiler"]
[10,"NG Boiler","ESH",3,{"$f":"'Lookup tables'!$C$11","v":5},35,0.83,30,25,0.13,100000,30,9,"Boiler"]
[11,"Oil Furnace","ESH",1,{"$f":"'Lookup tables'!$C$11","v":5},75,0.83,30,20,0.13,138000,30,10,"Furnace"]
[12,"LP Furnace","ESH",2,{"$f":"'Lookup tables'!$C$11","v":5},35,0.83,30,20,0.13,91600,30,11,"Furnace"]
[13,"NG Furnace","ESH",3,{"$f":"'Lookup tables'!$C$11","v":5},35,0.83,30,20,0.13,100000,30,12,"Furnace"]
[14,"LP Space Heater","ESH",2,{"$f":"'Lookup tables'!$C$11","v":5},10,0.8,30,15,0.13,91600,30,13,"Space heater"]
[15,"NG Space Heater","ESH",3,{"$f":"'Lookup tables'!$C$11","v":5},10,0.8,30,15,0.13,100000,30,14,"Space heater"]
[16,"Kero Space heater","ESH",8,{"$f":"'Lookup tables'!$C$11","v":5},10,0.9,30,15,0.13,136600,30,15,"Space heater"]
[]
[]
[]
[]
[null,null,"Average Electric Rate"]
[null,null,"DHW","SH"]
[1,"CVPS",0.115,0.13]
[{"$f":"A28+1","v":2},"GMP",0.115,0.13]
[{"$f":"A29+1","v":3},"CUC",0.115,0.13]
[{"$f":"A30+1","v":4},"VEC",0.115,0.13]
[{"$f":"A31+1","v":5},"WEC",0.115,0.13]
[{"$f":"A32+1","v":6},"other",0.115,0.13]

{"sheet":"Measure Screening","index":11,"n_rows":257,"n_cols":45,"rows_kept":257,"cut":false,"hidden":true,"merged":[]}
["VERMONT UTILITIES DEMAND-SIDE MANAGEMENT"]
["MEASURE SCREENING TOOL"]
[]
["Developed by Resource Insight, Inc.  (4/8/97)"]
["Revised by Optimal Energy, Inc. (4/29/98)"]
[]
[]
[]
[]
[]
["MEASURE INPUTS",{"$f":"NOW()","v":"2016-10-05T09:02:55.940"},{"$f":"NOW()","v":42648.377036342594}]
[]
["Measure Set:"]
["SAMPLE - FOR ILLUSRATION ONLY"]
[]
[]
[null,null,null,null,null,"First-Year Energy Savings or Demand Reduction (at the End-Use)",null,null,null,null,null,null,null,null,"Add Data Only for Retrofit Measures",null,null,null,null,"Fuel Type"]
["Measure Name","Measure ID","Measure Life","Year Installed",{"$f":"\"Installation Cost\n(\"&FIXED(BASEYR,0,TRUE)&\"$)\"","v":"Installation Cost\n(2015$)"},{"$f":"'Avoided Costs'!B37&\" (\"&EnergyUnits&\")\"","v":"Winter Peak Energy (kWh)"},{"$f":"'Avoided Costs'!C37&\" (\"&EnergyUnits&\")\"","v":"Winter Off-Peak Energy (kWh)"},{"$f":"'Avoided Costs'!D37&\" (\"&EnergyUnits&\")\"","v":"Summer Peak Energy (kWh)"},{"$f":"'Avoided Costs'!E37&\" (\"&EnergyUnits&\")\"","v":"Summer Off-Peak Energy (kWh)"},"Maximum of Seasonal Load Reductions (kW)",{"$f":"'Avoided Costs'!F37&\"\n(Percent)\"","v":"Winter Capacity\n(Percent)"},{"$f":"'Avoided Costs'!G37&\"\n(Percent)\"","v":"Summer Capacity\n(Percent)"},{"$f":"'Avoided Costs'!H37&\"\n(Percent)\"","v":"Fall/Spring Capacity\n(Percent)"},{"$f":"'Avoided Costs'!I37&\" (\"&DemandUnits&\")\"","v":"Generic T&D Capacity (kW)"},"Full Baseline Equipment Life","Existing Equipment Age","New Baseline Inst. Cost","Electricity Savings Relative to New Baseline as % of First-Year Savings","Fossil Savings Relative to New Baseline as % of First-Year Savings",{"$f":"\"1 = \"&INDEX(Fuel_Name,1)&\"\n2 = \"&INDEX(Fuel_Name,2)&\"\n3 = \"&INDEX(Fuel_Name,3)&\"\n4 = \"&INDEX(Fuel_Name,4)&\"\n5 = \"&INDEX(Fuel_Name,5)&\"\n6 = \"&INDEX(Fuel_Name,6)&\"\n7 = \"&INDEX(Fuel_Name,7)&\"\n8 = \"&INDEX(Fuel_Name,8)&\"\n9 = \"&INDEX(Fuel_Name,9)&\"\n10 = \"&INDEX(Fuel_Name,10)","v":"1 = Res. Distillate\n2 = Res. High-Use LPG\n3 = Space Heat Natural Gas\n4 = Com. Distillate\n5 = Com. LPG\n6 = Baseload Natural Gas\n7 = #6 Fuel Oil\n8 = Kerosene\n9 = Wood\n10 = Wood Pellets"},"Fossil Fuel Use (MMBtu/yr)","Real Levelized Net Annual Maintenance","Water Savings (CCF)",null,null,"Total Annual kWh",null,"Rounded life","Savings adjustment factor for less than 1 yr life"]
["[0]","[1]","[2]","[3]","[4]","[5]","[6]","[7]","[8]","[9]","[10]","[11]","[12]","[13]","[14]","[15]","[16]","[17]","[17a]","[18]","[19]","[20]","[21]","[22]"]
[{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!$B$5,'Single Custom Input'!$B$5,'Measure Inputs'!I12)","v":"Calfee PV"},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E4,'Single Custom Input'!E4,'Measure Inputs'!J12)","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!B6,'Single Custom Input'!B6,'Measure Inputs'!K12)","v":25},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!$I$5,'Single Custom Input'!$I$5,'Measure Inputs'!AR12)","v":2017},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!B7,'Single Custom Input'!B7,'Measure Inputs'!M12)*(1+future_inflation)^(BASEYR-progyear)","v":18744.578754900609},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!S9,'Single Custom Input'!S9,'Measure Inputs'!BP12)","v":2908.7614023292213},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!T9,'Single Custom Input'!T9,'Measure Inputs'!BQ12)","v":1069.8695828440384},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!U9,'Single Custom Input'!U9,'Measure Inputs'!BR12)","v":2146.636252087882},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!V9,'Single Custom Input'!V9,'Measure Inputs'!BS12)","v":925.85757394826123},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!B13,'Single Custom Input'!B13,'Measure Inputs'!AT12)","v":4.1143999999999998},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!O12,'Single Custom Input'!O12,'Measure Inputs'!BT12)","v":-7.439731223760876E-5},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!P12,'Single Custom Input'!P12,'Measure Inputs'!BU12)","v":0.77868606338840274},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!Q12,'Single Custom Input'!Q12,'Measure Inputs'!BV12)","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!R12,'Single Custom Input'!R12,'Measure Inputs'!BW12)","v":1.9221731234025581},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E17,'Single Custom Input'!E17,'Measure Inputs'!R12)","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E18,'Single Custom Input'!E18,'Measure Inputs'!S12)","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E19,'Single Custom Input'!E19,'Measure Inputs'!T12)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E20,'Single Custom Input'!E20,'Measure Inputs'!U12)","v":0},{"$f":"'Measure Inputs'!V12","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E22,'Single Custom Input'!E22,'Measure Inputs'!W12)","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E23,'Single Custom Input'!E23,'Measure Inputs'!X12)","v":0},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!G36,'Single Custom Input'!G36,'Measure Inputs'!BH12)*(1+future_inflation)^(BASEYR-progyear)","v":69.509281930305349},{"$f":"CHOOSE(Title!$G$11,'Single FS Input'!E24,'Single Custom Input'!E24,'Measure Inputs'!Y12)","v":0},null,null,{"$f":"SUM(F20:I20)","v":7051.1248112094027},null,{"$f":"IF(AND(C20<1,C20>0),1,ROUND(C20,0))","v":25},{"$f":"IF(C20<1,C20,1)","v":1}]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I13)","v":"Ward PV"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J13)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K13)","v":25},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR13)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M13)*(1+future_inflation)^(BASEYR-progyear)","v":16634.657523751743},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP13)","v":2511.1609228741477},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ13)","v":923.62841684377418},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR13)","v":1853.2111528816247},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS13)","v":799.30150268914633},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT13)","v":3.552},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT13)","v":-7.439731223760876E-5},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU13)","v":0.77868606338840274},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV13)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW13)","v":1.6594300345921367},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R13)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S13)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T13)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U13)","v":0},{"$f":"'Measure Inputs'!V13","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W13)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X13)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH13)*(1+future_inflation)^(BASEYR-progyear)","v":60.008013177242027},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y13)","v":0},null,null,{"$f":"SUM(F21:I21)","v":6087.3019952886925},null,{"$f":"IF(AND(C21<1,C21>0),1,ROUND(C21,0))","v":25},{"$f":"IF(C21<1,C21,1)","v":1}]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I14)","v":"Measure 3"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J14)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K14)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR14)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M14)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW14)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R14)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S14)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T14)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U14)","v":0},{"$f":"'Measure Inputs'!V14","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W14)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X14)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH14)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y14)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I15)","v":"Measure 4"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J15)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K15)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR15)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M15)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW15)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R15)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S15)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T15)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U15)","v":0},{"$f":"'Measure Inputs'!V15","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W15)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X15)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH15)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y15)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I16)","v":"Measure 5"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J16)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K16)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR16)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M16)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW16)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R16)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S16)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T16)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U16)","v":0},{"$f":"'Measure Inputs'!V16","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W16)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X16)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH16)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y16)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I17)","v":"Measure 6"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J17)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K17)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR17)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M17)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW17)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R17)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S17)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T17)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U17)","v":0},{"$f":"'Measure Inputs'!V17","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W17)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X17)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH17)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y17)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I18)","v":"Measure 7"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J18)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K18)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR18)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M18)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW18)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R18)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S18)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T18)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U18)","v":0},{"$f":"'Measure Inputs'!V18","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W18)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X18)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH18)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y18)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I19)","v":"Measure 8"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J19)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K19)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR19)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M19)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW19)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R19)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S19)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T19)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U19)","v":0},{"$f":"'Measure Inputs'!V19","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W19)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X19)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH19)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y19)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I20)","v":"Measure 9"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J20)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K20)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR20)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M20)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW20)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R20)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S20)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T20)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U20)","v":0},{"$f":"'Measure Inputs'!V20","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W20)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X20)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH20)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y20)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I21)","v":"Measure 10"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J21)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K21)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR21)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M21)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW21)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R21)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S21)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T21)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U21)","v":0},{"$f":"'Measure Inputs'!V21","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W21)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X21)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH21)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y21)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I22)","v":"Measure 11"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J22)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K22)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR22)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M22)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW22)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R22)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S22)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T22)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U22)","v":0},{"$f":"'Measure Inputs'!V22","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W22)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X22)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH22)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y22)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I23)","v":"Measure 12"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J23)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K23)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR23)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M23)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW23)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R23)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S23)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T23)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U23)","v":0},{"$f":"'Measure Inputs'!V23","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W23)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X23)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH23)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y23)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I24)","v":"Measure 13"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J24)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K24)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR24)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M24)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW24)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R24)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S24)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T24)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U24)","v":0},{"$f":"'Measure Inputs'!V24","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W24)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X24)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH24)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y24)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I25)","v":"Measure 14"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J25)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K25)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR25)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M25)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW25)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R25)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S25)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T25)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U25)","v":0},{"$f":"'Measure Inputs'!V25","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W25)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X25)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH25)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y25)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I26)","v":"Measure 15"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J26)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K26)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR26)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M26)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW26)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R26)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S26)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T26)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U26)","v":0},{"$f":"'Measure Inputs'!V26","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W26)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X26)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH26)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y26)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I27)","v":"Measure 16"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J27)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K27)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR27)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M27)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW27)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R27)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S27)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T27)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U27)","v":0},{"$f":"'Measure Inputs'!V27","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W27)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X27)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH27)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y27)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I28)","v":"Measure 17"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J28)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K28)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR28)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M28)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW28)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R28)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S28)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T28)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U28)","v":0},{"$f":"'Measure Inputs'!V28","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W28)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X28)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH28)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y28)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I29)","v":"Measure 18"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J29)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K29)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR29)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M29)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW29)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R29)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S29)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T29)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U29)","v":0},{"$f":"'Measure Inputs'!V29","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W29)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X29)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH29)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y29)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I30)","v":"Measure 19"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J30)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K30)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR30)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M30)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW30)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R30)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S30)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T30)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U30)","v":0},{"$f":"'Measure Inputs'!V30","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W30)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X30)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH30)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y30)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I31)","v":"Measure 20"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J31)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K31)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR31)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M31)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW31)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R31)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S31)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T31)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U31)","v":0},{"$f":"'Measure Inputs'!V31","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W31)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X31)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH31)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y31)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I32)","v":"Measure 21"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J32)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K32)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR32)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M32)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW32)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R32)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S32)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T32)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U32)","v":0},{"$f":"'Measure Inputs'!V32","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W32)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X32)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH32)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y32)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I33)","v":"Measure 22"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J33)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K33)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR33)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M33)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW33)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R33)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S33)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T33)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U33)","v":0},{"$f":"'Measure Inputs'!V33","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W33)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X33)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH33)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y33)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I34)","v":"Measure 23"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J34)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K34)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR34)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M34)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW34)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R34)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S34)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T34)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U34)","v":0},{"$f":"'Measure Inputs'!V34","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W34)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X34)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH34)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y34)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I35)","v":"Measure 24"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J35)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K35)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR35)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M35)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW35)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R35)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S35)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T35)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U35)","v":0},{"$f":"'Measure Inputs'!V35","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W35)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X35)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH35)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y35)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I36)","v":"Measure 25"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J36)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K36)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR36)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M36)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW36)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R36)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S36)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T36)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U36)","v":0},{"$f":"'Measure Inputs'!V36","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W36)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X36)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH36)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y36)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I37)","v":"Measure 26"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J37)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K37)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR37)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M37)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW37)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R37)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S37)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T37)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U37)","v":0},{"$f":"'Measure Inputs'!V37","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W37)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X37)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH37)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y37)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I38)","v":"Measure 27"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J38)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K38)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR38)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M38)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW38)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R38)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S38)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T38)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U38)","v":0},{"$f":"'Measure Inputs'!V38","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W38)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X38)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH38)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y38)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I39)","v":"Measure 28"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J39)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K39)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR39)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M39)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW39)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R39)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S39)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T39)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U39)","v":0},{"$f":"'Measure Inputs'!V39","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W39)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X39)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH39)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y39)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I40)","v":"Measure 29"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J40)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K40)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR40)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M40)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW40)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R40)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S40)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T40)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U40)","v":0},{"$f":"'Measure Inputs'!V40","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W40)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X40)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH40)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y40)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I41)","v":"Measure 30"},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J41)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K41)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR41)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M41)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW41)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R41)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S41)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T41)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U41)","v":0},{"$f":"'Measure Inputs'!V41","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W41)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X41)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH41)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y41)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I42)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J42)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K42)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR42)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M42)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW42)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R42)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S42)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T42)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U42)","v":0},{"$f":"'Measure Inputs'!V42","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W42)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X42)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH42)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y42)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I43)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J43)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K43)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR43)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M43)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW43)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R43)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S43)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T43)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U43)","v":0},{"$f":"'Measure Inputs'!V43","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W43)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X43)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH43)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y43)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I44)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J44)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K44)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR44)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M44)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW44)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R44)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S44)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T44)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U44)","v":0},{"$f":"'Measure Inputs'!V44","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W44)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X44)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH44)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y44)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I45)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J45)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K45)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR45)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M45)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW45)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R45)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S45)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T45)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U45)","v":0},{"$f":"'Measure Inputs'!V45","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W45)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X45)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH45)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y45)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I46)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J46)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K46)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR46)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M46)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW46)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R46)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S46)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T46)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U46)","v":0},{"$f":"'Measure Inputs'!V46","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W46)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X46)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH46)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y46)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I47)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J47)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K47)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR47)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M47)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW47)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R47)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S47)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T47)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U47)","v":0},{"$f":"'Measure Inputs'!V47","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W47)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X47)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH47)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y47)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I48)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J48)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K48)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR48)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M48)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW48)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R48)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S48)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T48)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U48)","v":0},{"$f":"'Measure Inputs'!V48","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W48)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X48)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH48)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y48)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I49)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J49)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K49)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR49)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M49)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW49)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R49)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S49)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T49)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U49)","v":0},{"$f":"'Measure Inputs'!V49","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W49)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X49)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH49)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y49)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I50)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J50)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K50)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR50)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M50)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW50)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R50)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S50)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T50)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U50)","v":0},{"$f":"'Measure Inputs'!V50","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W50)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X50)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH50)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y50)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I51)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J51)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K51)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR51)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M51)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW51)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R51)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S51)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T51)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U51)","v":0},{"$f":"'Measure Inputs'!V51","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W51)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X51)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH51)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y51)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I52)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J52)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K52)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR52)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M52)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW52)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R52)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S52)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T52)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U52)","v":0},{"$f":"'Measure Inputs'!V52","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W52)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X52)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH52)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y52)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I53)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J53)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K53)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR53)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M53)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW53)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R53)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S53)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T53)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U53)","v":0},{"$f":"'Measure Inputs'!V53","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W53)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X53)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH53)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y53)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I54)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J54)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K54)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR54)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M54)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW54)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R54)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S54)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T54)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U54)","v":0},{"$f":"'Measure Inputs'!V54","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W54)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X54)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH54)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y54)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I55)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J55)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K55)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR55)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M55)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW55)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R55)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S55)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T55)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U55)","v":0},{"$f":"'Measure Inputs'!V55","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W55)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X55)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH55)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y55)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I56)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J56)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K56)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR56)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M56)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW56)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R56)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S56)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T56)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U56)","v":0},{"$f":"'Measure Inputs'!V56","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W56)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X56)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH56)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y56)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I57)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J57)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K57)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR57)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M57)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW57)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R57)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S57)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T57)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U57)","v":0},{"$f":"'Measure Inputs'!V57","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W57)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X57)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH57)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y57)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I58)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J58)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K58)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR58)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M58)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW58)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R58)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S58)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T58)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U58)","v":0},{"$f":"'Measure Inputs'!V58","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W58)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X58)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH58)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y58)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I59)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J59)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K59)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR59)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M59)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW59)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R59)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S59)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T59)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U59)","v":0},{"$f":"'Measure Inputs'!V59","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W59)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X59)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH59)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y59)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I60)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J60)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K60)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR60)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M60)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW60)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R60)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S60)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T60)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U60)","v":0},{"$f":"'Measure Inputs'!V60","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W60)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X60)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH60)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y60)","v":0},null,null,{"$error":"#N/A"},null,0,0]
[{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!I61)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!J61)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!K61)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AR61)","v":2017},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!M61)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BP61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BQ61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BR61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BS61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!AT61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BT61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BU61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BV61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BW61)","v":{"$error":"#N/A"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!R61)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!S61)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!T61)*(1+future_inflation)^(BASEYR-progyear)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!U61)","v":0},{"$f":"'Measure Inputs'!V61","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!W61)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!X61)","v":0},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!BH61)*(1+future_inflation)^(BASEYR-progyear)","v":{"$error":"#NUM!"}},{"$f":"CHOOSE(Title!$G$11,\"\",\"\",'Measure Inputs'!Y61)","v":0},null,null,{"$error":"#N/A"},null,0,0]
["NO INPUTS BEYOND THIS POINT"]
[]
[]
[]
["INTERMEDIATE CALCULATION OF MEASURE COSTS"]
[{"$f":"\"All costs are present valued to the Base Year (\"&TEXT(BASEYR,\"00\")&\"), except as noted for use in Program Screening.\"","v":"All costs are present valued to the Base Year (2015), except as noted for use in Program Screening."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Type Index",null,null,null,null,null,null,"Uses Fuel?","Saves Fuel?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV to Mid-Installation Year",null,null,1,2,3,4,5,6,12]
["Measure Name","Measure ID","Natural Gas Penalty DRIPE","End-Use Fuel Penalty Externalities","PV of Fuel Cost","PV of Operation & Maintenance","Deferred Future ReplacementCredit","PV of Installation Costs","Delivered Cost SUBTOTAL","Risk Discount","TOTAL Delivered Cost After Risk Discount","Annual O&M Costs","Remaining Life of Existing Equipment","TOTAL Annual Levelized Energy Savings","Winter Load Reduction","Summer Load Reduction","Spring/Fall Load Reduction","Substitute Fuel",null,"Installation Costs","Comp. Repl. + Maintenance + Def. Rep. Cdt.",null,{"$f":"INDEX(Fuel_Name,W78)","v":"Res. Distillate"},"Res. High-Use LPG","Space Heat Natural Gas","Com. Distillate","Com. LPG","Baseload Natural Gas","Compressed Natural Gas",null,null,null,"Rounded Remaining Life",null,"End-Use Fuel Penalty Externalities","PV of Fuel Cost","PV of Fuel Cost w/ NEB adder","PV of Fuel Cost w/ NEB and LI adders"]
[null,"xModMeasureID2",null,null,null,"xMaintenanceSave",null,null,null,null,null,"xAnnlOMSavings",null,null,"xWntrKWTot","xSmrKWTot","xFallSprKWTot"]
[{"$f":"A20","v":"Calfee PV"},0,{"$f":"IF(U20>0,AS144,0)","v":0},{"$f":"IF(ISERROR(AI81),0,AI81)","v":0},{"$f":"IF(ISERROR(AJ81),0,CHOOSE(NEBFlag,AK81,AL81,AJ81))","v":0},{"$f":"-PV(RDR,C20,V20)/(1+RDR)^(D20-BASEYR-1)","v":1175.1217399680477},{"$f":"IF(O20-P20>=C20,0,IF(O20<>0,(Q20)*((1+RDR)^O20)/((1+RDR)^O20-1)*((1+RDR)^-C20-(1+RDR)^-M81),0)/(1+RDR)^(D20-BASEYR-0.5))","v":0},{"$f":"$E20/(1+RDR)^($D20-(BASEYR+0.5))","v":17931.633256368892},{"$f":"SUM(C81:H81)","v":19106.754996336938},{"$f":"SUMIF(E81:H81,\">0\")*RiskDiscount","v":1910.675499633694},{"$f":"I81-J81","v":17196.079496703245},{"$f":"V20","v":69.509281930305349},{"$f":"MAX(0,O20-P20)","v":0},{"$f":"IF(M81<=0,SUM(F20:I20),PMT(RDR,C20,PV(RDR,M81,SUM(F20:I20))+PV(RDR,C20-M81,R20*SUM(F20:I20))/(1+RDR)^M81))","v":7051.1248112094027},{"$f":"$J20*K20","v":-3.0610030147041749E-4},3.2038259392052439,0,{"$f":"IF(T20=0,0,INDEX(Fuel_Name,T20))","v":0},null,{"$f":"H81*(1+RDR)^($D20-BASEYR)","v":19023.669721681756},{"$f":"(F81+G81)*(1+RDR)^($D20-BASEYR)","v":1246.6866539321018},null,{"$f":"IF($T20=W$78,1,0)","v":0},0,0,0,0,0,0,{"$f":"IF($U20>0,1,0)","v":0},{"$f":"IF($U20<0,1,0)","v":0},null,{"$f":"ROUND(M81,0)","v":0},null,{"$f":"-IF(End_Use_Ext?=0,0.05*S144,IF(U20>0,IF(OR($O20=0,$AG81>0),$U20*$AC20*PV(RDR,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),OFFSET(End_Use_Ext_Values,0,$T20-1,1,1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$S20*$U20*PV(RDR,$AB20-$AG81,OFFSET(End_Use_Ext_Values,0,$T20-1,1,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0),0))","v":0},{"$f":"IF(U20>0,IF(OR($O20=0,$AG81>0),$U20*$AC20*NPV(RDR,OFFSET(Fuel_Prices,$D20-ACYear1,$T20-1,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$S20*$U20*NPV(RDR,OFFSET(Fuel_Prices,$D20-ACYear1+$AG81,$T20-1,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0),0)","v":0},{"$f":"AJ81*(1+NEB_adder)","v":0},{"$f":"AJ81*(1+NEB_adder)*(1+Low_Income_Adder)","v":0}]
["Ward PV",0,0,{"$f":"IF(ISERROR(AI82),0,AI82)","v":0},{"$f":"IF(ISERROR(AJ82),0,CHOOSE(NEBFlag,AK82,AL82,AJ82))","v":0},1014.4935884616236,{"$f":"IF(O21-P21>=C21,0,IF(O21<>0,(Q21)*((1+RDR)^O21)/((1+RDR)^O21-1)*((1+RDR)^-C21-(1+RDR)^-M82),0)/(1+RDR)^(D21-BASEYR-0.5))","v":0},15913.218534357797,{"$f":"SUM(C82:H82)","v":16927.712122819419},{"$f":"SUMIF(E82:H82,\">0\")*RiskDiscount","v":1692.7712122819421},15234.940910537476,{"$f":"V21","v":60.008013177242027},{"$f":"MAX(0,O21-P21)","v":0},6087.3019952886925,-2.642592530679863E-4,2.7658928971556067,0,0,null,16882.333543100187,{"$f":"(F82+G82)*(1+RDR)^($D21-BASEYR)","v":1076.2762479989365},null,0,0,0,0,0,0,{"$f":"IF($T21=AC$78,1,0)","v":0},{"$f":"IF($U21>0,1,0)","v":0},{"$f":"IF($U21<0,1,0)","v":0},null,{"$f":"ROUND(M82,0)","v":0},null,0,{"$f":"IF(U21>0,IF(OR($O21=0,$AG82>0),$U21*$AC21*NPV(RDR,OFFSET(Fuel_Prices,$D21-ACYear1,$T21-1,IF(AND($AB21>=$AG82,$AG82>0),$AG82,$AB21),1))/(1+RDR)^($D21-BASEYR-1),0)+IF(AND($AB21-$AG82<>0,$O21<>0,$AB21>$AG82),$S21*$U21*NPV(RDR,OFFSET(Fuel_Prices,$D21-ACYear1+$AG82,$T21-1,$AB21-$AG82,1))/(1+RDR)^($D21-BASEYR-1+$AG82),0),0)","v":0},{"$f":"AJ82*(1+NEB_adder)","v":0},0]
["Measure 3",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 4",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 5",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 6",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 7",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 8",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 9",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 10",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 11",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,{"$f":"IF($T30=W$78,1,0)","v":0},0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 12",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 13",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 14",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 15",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 16",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 17",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$f":"I97-J97","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 18",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 19",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 20",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[{"$f":"A40","v":"Measure 21"},0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$f":"$J40*K40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,{"$f":"IF($T40=W$78,1,0)","v":0},0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 22",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 23",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 24",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 25",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 26",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 27",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 28",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 29",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
["Measure 30",0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,{"$f":"IF($T50=W$78,1,0)","v":0},0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,{"$f":"IF(U52>0,AS176,0)","v":0},0,{"$f":"IF(ISERROR(AJ113),0,CHOOSE(NEBFlag,AK113,AL113,AJ113))","v":0},{"$f":"-PV(RDR,C52,V52)/(1+RDR)^(D52-BASEYR-1)","v":{"$error":"#NUM!"}},0,{"$f":"$E52/(1+RDR)^($D52-(BASEYR+0.5))","v":0},{"$error":"#NUM!"},0,{"$f":"I113-J113","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,{"$f":"IF(M113<=0,SUM(F52:I52),PMT(RDR,C52,PV(RDR,M113,SUM(F52:I52))+PV(RDR,C52-M113,R52*SUM(F52:I52))/(1+RDR)^M113))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(T52=0,0,INDEX(Fuel_Name,T52))","v":0},null,{"$f":"H113*(1+RDR)^($D52-BASEYR)","v":0},{"$f":"(F113+G113)*(1+RDR)^($D52-BASEYR)","v":{"$error":"#NUM!"}},null,0,0,0,0,0,0,0,{"$f":"IF($U52>0,1,0)","v":0},{"$f":"IF($U52<0,1,0)","v":0},null,0,null,{"$f":"-IF(End_Use_Ext?=0,0.05*S176,IF(U52>0,IF(OR($O52=0,$AG113>0),$U52*$AC52*PV(RDR,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),OFFSET(End_Use_Ext_Values,0,$T52-1,1,1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$S52*$U52*PV(RDR,$AB52-$AG113,OFFSET(End_Use_Ext_Values,0,$T52-1,1,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0),0))","v":0},{"$f":"IF(U52>0,IF(OR($O52=0,$AG113>0),$U52*$AC52*NPV(RDR,OFFSET(Fuel_Prices,$D52-ACYear1,$T52-1,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$S52*$U52*NPV(RDR,OFFSET(Fuel_Prices,$D52-ACYear1+$AG113,$T52-1,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0),0)","v":0},{"$f":"AJ113*(1+NEB_adder)","v":0},{"$f":"AJ113*(1+NEB_adder)*(1+Low_Income_Adder)","v":0}]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[{"$f":"A60","v":0},0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$f":"$J60*K60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,{"$f":"IF($T60=W$78,1,0)","v":0},0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$f":"I129-J129","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[0,0,0,0,0,{"$error":"#NUM!"},0,0,{"$error":"#NUM!"},0,{"$f":"I130-J130","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,{"$error":"#NUM!"},null,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
["INTERMEDIATE CALCULATION OF MEASURE BENEFITS (AVOIDED COSTS)"]
[{"$f":"\"All costs are present valued to the Base Year (\"&TEXT(BASEYR,\"00\")&\").\"","v":"All costs are present valued to the Base Year (2015)."}]
[null,"Column:",0,1,2,3,4,5,6,7,null,null,0,1,2,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,null,null,6]
[null,null,{"$f":"'Avoided Costs'!B37","v":"Winter Peak Energy"},{"$f":"'Avoided Costs'!C37","v":"Winter Off-Peak Energy"},{"$f":"'Avoided Costs'!D37","v":"Summer Peak Energy"},{"$f":"'Avoided Costs'!E37","v":"Summer Off-Peak Energy"},{"$f":"'Avoided Costs'!F37","v":"Winter Capacity"},{"$f":"'Avoided Costs'!G37","v":"Summer Capacity"},{"$f":"'Avoided Costs'!H37","v":"Fall/Spring Capacity"},{"$f":"'Avoided Costs'!I37","v":"Generic T&D Capacity"},"TOTAL Energy & Capacity",null,{"$f":"'Avoided Costs'!AA37&\" Externalities\"","v":"Winter Peak Energy Externalities"},{"$f":"'Avoided Costs'!AB37&\" Externalities\"","v":"Winter Off-Peak Energy Externalities"},{"$f":"'Avoided Costs'!AC37&\" Externalities\"","v":"Summer Peak Energy Externalities"},{"$f":"'Avoided Costs'!AD37&\" Externalities\"","v":"Summer Off-Peak Energy Externalities"},"TOTAL Electric Externalities",null,"End-Use Fuel-Savings Benefits","Avoided End-Use Externalities","Water Savings Benefits","TOTAL Avoided Costs",null,"Electric Energy Benefits","Electric Capacity Benefits",null,"Lifetime kWh Savings",null,"End-Use Fuel-Savings Benefits","Avoided End-Use Fuel Externalities","Avoided Natural Gas DRIPE","Electric Benefits w/ NEB adder","Electric Benefits w/ NEB and LI adders","End-Use Fuel-Savings Benefits w/ NEB adder","End-Use Fuel-Savings Benefits w/ NEB and LI adders",null,{"$f":"'Avoided Costs'!AH37&\" DRIPE\"","v":"Winter Peak Energy DRIPE"},{"$f":"'Avoided Costs'!AI37&\" DRIPE\"","v":"Winter Off-Peak Energy DRIPE"},{"$f":"'Avoided Costs'!AJ37&\" DRIPE\"","v":"Summer Peak Energy DRIPE"},{"$f":"'Avoided Costs'!AK37&\" DRIPE\"","v":"Summer Off-Peak Energy DRIPE"},{"$f":"'Avoided Costs'!AL37&\" DRIPE\"","v":"Winter Capacity  DRIPE"},{"$f":"'Avoided Costs'!AM37&\" DRIPE\"","v":"Summer Capacity  DRIPE"},"TOTAL Electric DRIPE","NG Penalty (Savings)",{"$f":"'Avoided Costs'!AN37&\" DRIPE\"","v":"Natural Gas DRIPE"}]
[]
[{"$f":"A20","v":"Calfee PV"},0,{"$f":"IF(OR($O20=0,$AG81>0),F20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*F20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":4323.4872838029023},{"$f":"IF(OR($O20=0,$AG81>0),G20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*G20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":1437.4228444366888},{"$f":"IF(OR($O20=0,$AG81>0),H20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*H20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":3352.278381125579},{"$f":"IF(OR($O20=0,$AG81>0),I20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*I20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":1083.0298157096222},{"$f":"IF(OR($O20=0,$AG81>0),$J20*K20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*$J20*K20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":0},{"$f":"IF(OR($O20=0,$AG81>0),$J20*L20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*$J20*L20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":8496.6846487390285},{"$f":"IF(OR($O20=0,$AG81>0),$J20*M20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*$J20*M20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":0},{"$f":"IF(OR($O20=0,$AG81>0),N20*$AC20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*N20*NPV(RDR,OFFSET(AnnualAC,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":5297.0635259685032},{"$f":"IF(ISERROR(SUM(C144:J144)),0,SUM(C144:J144))","v":23989.966499782324},null,{"$f":"IF(Electric_Ext?=0,0,IF(OR($O20=0,$AG81>0),F20*$AC20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*F20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0))","v":2052.9757441455663},{"$f":"IF(Electric_Ext?=0,0,IF(OR($O20=0,$AG81>0),G20*$AC20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*G20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0))","v":734.04865174705208},{"$f":"IF(Electric_Ext?=0,0,IF(OR($O20=0,$AG81>0),H20*$AC20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*H20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0))","v":1619.9538023693215},{"$f":"IF(Electric_Ext?=0,0,IF(OR($O20=0,$AG81>0),I20*$AC20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*I20*NPV(RDR,OFFSET(Electric_Ext_Values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0))","v":652.23518029494994},{"$f":"IF(ISERROR(IF(Electric_Ext?=0,0.05*K144,SUM(M144:P144))),0,IF(Electric_Ext?=0,0.05*K144,SUM(M144:P144)))","v":5059.2133785568894},null,{"$f":"IF(ISERROR(AC144),0,AC144)","v":0},{"$f":"IF(ISERROR(AD144),0,AD144)","v":0},{"$f":"-W20*PV(RDR,C20,Water_AC)/(1+RDR)^(D20-BASEYR-1)","v":0},{"$f":"CHOOSE(NEBFlag,AF144,AG144,K144)+Q144+CHOOSE(NEBFlag,AH144,AI144,S144)+T144+U144+AE144+AQ144","v":32653.126867758328},null,{"$f":"IF(ISERROR(SUM(C144:F144)),0,SUM(C144:F144))","v":10196.218325074793},{"$f":"IF(ISERROR(SUM(G144:J144)),0,SUM(G144:J144))","v":13793.748174707533},null,{"$f":"IF(OR($O20=0,$M81>0),Z20*IF(AND($C20>=$M81,$M81>0),$M81,$C20),0)+IF(AND($C20-$M81<>0,$O20<>0,$C20>$M81),$R20*Z20*($C20-$M81),0)","v":176278.12028023507},null,{"$f":"IF(U20<0,IF(OR($O20=0,$AG81>0),-$U20*$AC20*NPV(RDR,OFFSET(Fuel_Prices,$D20-ACYear1,$T20-1,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$S20*-$U20*NPV(RDR,OFFSET(Fuel_Prices,$D20-ACYear1+$AG81,$T20-1,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0),0)","v":0},{"$f":"-IF(End_Use_Ext?=0,0.05*S144,IF(U20<0,IF(OR($O20=0,$AG81>0),-$U20*$AC20*PV(RDR,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),OFFSET(End_Use_Ext_Values,0,$T20-1,1,1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$S20*-$U20*PV(RDR,$AB20-$AG81,OFFSET(End_Use_Ext_Values,0,$T20-1,1,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0),0))","v":0},{"$f":"IF(U20<0,-AS144,0)","v":0},{"$f":"$K144*(1+NEB_adder)","v":27588.461474749671},{"$f":"$K144*(1+NEB_adder)*(1+Low_Income_Adder)","v":31726.73069596212},{"$f":"$S144*(1+NEB_adder)","v":0},{"$f":"$S144*(1+NEB_adder)*(1+Low_Income_Adder)","v":0},null,{"$f":"IF(OR($O20=0,$AG81>0),F20*$AC20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*F20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":9.1066711614890554},{"$f":"IF(OR($O20=0,$AG81>0),G20*$AC20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*G20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":2.1823155353390105},{"$f":"IF(OR($O20=0,$AG81>0),H20*$AC20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*H20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":-6.7925892150617582},{"$f":"IF(OR($O20=0,$AG81>0),I20*$AC20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*I20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":0.95561697000032608},{"$f":"IF(OR($O20=0,$AG81>0),O81*$AC20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*O81*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":0},{"$f":"IF(OR($O20=0,$AG81>0),P81*$AC20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$R20*P81*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":0},{"$f":"IFERROR(SUM(AK144:AP144),0)","v":5.4520144517666331},{"$f":"IF(OR(Y81=1,AB81=1,AC81=1),U20,0)","v":0},{"$f":"IF(OR($O20=0,$AG81>0),AR144*$AC20*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1,Column,IF(AND($AB20>=$AG81,$AG81>0),$AG81,$AB20),1))/(1+RDR)^($D20-BASEYR-1),0)+IF(AND($AB20-$AG81<>0,$O20<>0,$AB20>$AG81),$S20*AR144*NPV(RDR,OFFSET(DRIPE_values,$D20-ACYear1+$AG81,Column,$AB20-$AG81,1))/(1+RDR)^($D20-BASEYR-1+$AG81),0)","v":0}]
["Ward PV",0,3732.5070075996273,1240.940585125199,2894.0532786695644,934.98976895794726,0,7335.2673226524003,0,4573.004482850507,{"$f":"IF(ISERROR(SUM(C145:J145)),0,SUM(C145:J145))","v":20710.762445855245},null,{"$f":"IF(Electric_Ext?=0,0,IF(OR($O21=0,$AG82>0),F21*$AC21*NPV(RDR,OFFSET(Electric_Ext_Values,$D21-ACYear1,Column,IF(AND($AB21>=$AG82,$AG82>0),$AG82,$AB21),1))/(1+RDR)^($D21-BASEYR-1),0)+IF(AND($AB21-$AG82<>0,$O21<>0,$AB21>$AG82),$R21*F21*NPV(RDR,OFFSET(Electric_Ext_Values,$D21-ACYear1+$AG82,Column,$AB21-$AG82,1))/(1+RDR)^($D21-BASEYR-1+$AG82),0))","v":1772.3531604134384},633.71106625644779,1398.5212682325077,563.08073118988477,4367.6662260922785,null,{"$f":"IF(ISERROR(AC145),0,AC145)","v":0},{"$f":"IF(ISERROR(AD145),0,AD145)","v":0},0,28189.749813892082,null,{"$f":"IF(ISERROR(SUM(C145:F145)),0,SUM(C145:F145))","v":8802.4906403523364},{"$f":"IF(ISERROR(SUM(G145:J145)),0,SUM(G145:J145))","v":11908.271805502907},null,152182.54988221731,null,{"$f":"IF(U21<0,IF(OR($O21=0,$AG82>0),-$U21*$AC21*NPV(RDR,OFFSET(Fuel_Prices,$D21-ACYear1,$T21-1,IF(AND($AB21>=$AG82,$AG82>0),$AG82,$AB21),1))/(1+RDR)^($D21-BASEYR-1),0)+IF(AND($AB21-$AG82<>0,$O21<>0,$AB21>$AG82),$S21*-$U21*NPV(RDR,OFFSET(Fuel_Prices,$D21-ACYear1+$AG82,$T21-1,$AB21-$AG82,1))/(1+RDR)^($D21-BASEYR-1+$AG82),0),0)","v":0},0,{"$f":"IF(U21<0,-AS145,0)","v":0},23817.376812733532,27389.983334643559,0,0,null,7.8618743840193277,1.8840134118034622,-5.8641057971756192,0.82499306762618074,0,0,{"$f":"IFERROR(SUM(AK145:AP145),0)","v":4.7067750662733516},{"$f":"IF(OR(Y82=1,AB82=1,AC82=1),U21,0)","v":0},0]
["Measure 3",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 4",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 5",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 6",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 7",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 8",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 9",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 10",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 11",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 12",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 13",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 14",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 15",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 16",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 17",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 18",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 19",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 20",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[{"$f":"A40","v":"Measure 21"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 22",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 23",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 24",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 25",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 26",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 27",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 28",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 29",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
["Measure 30",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$f":"IF(OR($O52=0,$AG113>0),F52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*F52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),G52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*G52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),H52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*H52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),I52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*I52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),$J52*K52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*$J52*K52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),$J52*L52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*$J52*L52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),$J52*M52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*$J52*M52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),N52*$AC52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*N52*NPV(RDR,OFFSET(AnnualAC,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},0,null,{"$f":"IF(Electric_Ext?=0,0,IF(OR($O52=0,$AG113>0),F52*$AC52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*F52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0))","v":{"$error":"#N/A"}},{"$f":"IF(Electric_Ext?=0,0,IF(OR($O52=0,$AG113>0),G52*$AC52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*G52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0))","v":{"$error":"#N/A"}},{"$f":"IF(Electric_Ext?=0,0,IF(OR($O52=0,$AG113>0),H52*$AC52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*H52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0))","v":{"$error":"#N/A"}},{"$f":"IF(Electric_Ext?=0,0,IF(OR($O52=0,$AG113>0),I52*$AC52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*I52*NPV(RDR,OFFSET(Electric_Ext_Values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(IF(Electric_Ext?=0,0.05*K176,SUM(M176:P176))),0,IF(Electric_Ext?=0,0.05*K176,SUM(M176:P176)))","v":0},null,0,0,{"$f":"-W52*PV(RDR,C52,Water_AC)/(1+RDR)^(D52-BASEYR-1)","v":0},{"$f":"CHOOSE(NEBFlag,AF176,AG176,K176)+Q176+CHOOSE(NEBFlag,AH176,AI176,S176)+T176+U176+AE176+AQ176","v":0},null,0,0,null,{"$f":"IF(OR($O52=0,$M113>0),Z52*IF(AND($C52>=$M113,$M113>0),$M113,$C52),0)+IF(AND($C52-$M113<>0,$O52<>0,$C52>$M113),$R52*Z52*($C52-$M113),0)","v":{"$error":"#N/A"}},null,{"$f":"IF(U52<0,IF(OR($O52=0,$AG113>0),-$U52*$AC52*NPV(RDR,OFFSET(Fuel_Prices,$D52-ACYear1,$T52-1,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$S52*-$U52*NPV(RDR,OFFSET(Fuel_Prices,$D52-ACYear1+$AG113,$T52-1,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0),0)","v":0},{"$f":"-IF(End_Use_Ext?=0,0.05*S176,IF(U52<0,IF(OR($O52=0,$AG113>0),-$U52*$AC52*PV(RDR,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),OFFSET(End_Use_Ext_Values,0,$T52-1,1,1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$S52*-$U52*PV(RDR,$AB52-$AG113,OFFSET(End_Use_Ext_Values,0,$T52-1,1,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0),0))","v":0},0,{"$f":"$K176*(1+NEB_adder)","v":0},{"$f":"$K176*(1+NEB_adder)*(1+Low_Income_Adder)","v":0},{"$f":"$S176*(1+NEB_adder)","v":0},{"$f":"$S176*(1+NEB_adder)*(1+Low_Income_Adder)","v":0},null,{"$f":"IF(OR($O52=0,$AG113>0),F52*$AC52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*F52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),G52*$AC52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*G52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),H52*$AC52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*H52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),I52*$AC52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*I52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),O113*$AC52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*O113*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR($O52=0,$AG113>0),P113*$AC52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$R52*P113*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#N/A"}},0,0,{"$f":"IF(OR($O52=0,$AG113>0),AR176*$AC52*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1,Column,IF(AND($AB52>=$AG113,$AG113>0),$AG113,$AB52),1))/(1+RDR)^($D52-BASEYR-1),0)+IF(AND($AB52-$AG113<>0,$O52<>0,$AB52>$AG113),$S52*AR176*NPV(RDR,OFFSET(DRIPE_values,$D52-ACYear1+$AG113,Column,$AB52-$AG113,1))/(1+RDR)^($D52-BASEYR-1+$AG113),0)","v":{"$error":"#REF!"}}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[{"$f":"A60","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,0,0,0,0,null,0,0,null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#REF!"}]
[]
[]
[]
[]
[]
["MEASURE OUTPUTS"]
[{"$f":"NOW()","v":"2016-10-05T09:02:55.940"},{"$f":"NOW()","v":42648.377036342594}]
[null,{"$f":"IF(ACSource=0,'Avoided Costs'!K37,'Avoided Costs'!L37)&\" T&D Avoided Costs\"","v":"Generic T&D Avoided Costs"}]
[{"$f":"IF($A$14=0,\"\",$A$14)","v":"SAMPLE - FOR ILLUSRATION ONLY"},null,"Measure Benefit",null,"Measure Cost",null,"Benefit-","PV of"]
[null,"Measure",null,null,null,null,"Cost","Net"]
["Measure Name","ID","PV","¢/kWh","PV","¢/kWh","Ratio","Benefits","PASS/fail"]
[]
[null,"[1]","[2]","[3]","[5]","[6]","[7]","[8]","[9]"]
[]
[{"$f":"A20","v":"Calfee PV"},0,{"$f":"V144","v":32653.126867758328},{"$f":"PMT(RDR,C20,-C208)/N81*100","v":26.594332237671338},{"$f":"$K81","v":17196.079496703245},{"$f":"PMT(RDR,$C20,-E208)/$N81*100","v":14.005343291404348},{"$f":"C208/E208","v":1.8988704299732062},{"$f":"C208-E208","v":15457.047371055083},{"$f":"IF(H208>0,\"  PASS\",IF(H208<0,\"  Fail\",\"  NB=0\"))","v":"  PASS"}]
["Ward PV",0,28189.749813892082,26.594332237671338,15234.940910537476,14.372709331264014,1.8503353560363478,12954.808903354606,"  PASS"]
["Measure 3",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 4",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 5",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 6",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 7",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 8",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 9",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 10",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 11",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 12",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 13",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 14",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 15",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 16",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 17",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"C224/E224","v":{"$error":"#NUM!"}},{"$f":"C224-E224","v":{"$error":"#NUM!"}},{"$f":"IF(H224>0,\"  PASS\",IF(H224<0,\"  Fail\",\"  NB=0\"))","v":{"$error":"#NUM!"}}]
["Measure 18",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 19",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 20",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[{"$f":"A40","v":"Measure 21"},0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 22",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 23",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 24",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 25",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 26",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 27",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 28",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 29",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Measure 30",0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,{"$f":"V176","v":0},{"$f":"PMT(RDR,C52,-C240)/N113*100","v":{"$error":"#NUM!"}},{"$f":"$K113","v":{"$error":"#NUM!"}},{"$f":"PMT(RDR,$C52,-E240)/$N113*100","v":{"$error":"#NUM!"}},{"$f":"C240/E240","v":{"$error":"#NUM!"}},{"$f":"C240-E240","v":{"$error":"#NUM!"}},{"$f":"IF(H240>0,\"  PASS\",IF(H240<0,\"  Fail\",\"  NB=0\"))","v":{"$error":"#NUM!"}}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[{"$f":"A60","v":0},0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"C256/E256","v":{"$error":"#NUM!"}},{"$f":"C256-E256","v":{"$error":"#NUM!"}},{"$f":"IF(H256>0,\"  PASS\",IF(H256<0,\"  Fail\",\"  NB=0\"))","v":{"$error":"#NUM!"}}]
[0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"C257/E257","v":{"$error":"#NUM!"}},{"$f":"C257-E257","v":{"$error":"#NUM!"}},{"$f":"IF(H257>0,\"  PASS\",IF(H257<0,\"  Fail\",\"  NB=0\"))","v":{"$error":"#NUM!"}}]

{"sheet":"Avoided Costs","index":12,"n_rows":160,"n_cols":40,"rows_kept":160,"cut":false,"hidden":true,"merged":[]}
["Annual Avoided Costs & Fuel Prices"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel reference","Natural Gas - Weighted National Average","Natural Gas - Weighted National Average","Propane","Propane","Middle Distillate Fuels ","Weighted average of Middle Distillate Fuels and Heavy Fuel Oil","Kerosene"]
[null,null,null,null,null,null,null,null,1,"0, if 5% adder;  1 if user defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton CO2e",100,100,100,100,98,98,100]
[null,null,null,null,null,null,null,null,"User-defined values ($/MMBtu)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg CO2/MMBtu",53.06,53.06,63.07,63.07,73.150000000000006,{"$f":"73.15*AG7+78.8*AG6","v":74.257400000000004},72.31]
[null,"FINANCIAL ASSUMPTIONS",null,null,null,null,null,null,{"$f":"+N37","v":"Res. Distillate"},"Res. High-Use LPG","Space Heat Natural Gas","Com. Distillate","Com. LPG","Baseload Natural Gas",{"$f":"+Y37","v":"Compressed Natural Gas"},"Kerosene","Wood",{"$f":"+W37","v":"Wood Pellets"},null,"Percent Biofuels","$/ton CO2e",null,null,null,null,null,"kg/ton",{"$f":"2.205/2000","v":1.1025E-3},{"$f":"2.205/2000","v":1.1025E-3},1.1025E-3,1.1025E-3,1.1025E-3,1.1025E-3,1.1025E-3]
[null,null,null,null,null,null,null,{"$f":"\"$/MMBtu (\"&BASEYR&\"$)\"","v":"$/MMBtu (2015$)"},{"$f":"I10*(1+inflate)^(BASEYR-AvCostYear)","v":8},{"$f":"J10*(1+inflate)^(BASEYR-2013)","v":7.0612958778871739},5.984752837680583,8.1323427165081394,7.0612958778871739,5.984752837680583,5.984752837680583,8.095803154114817,0,0,null,0.02,100,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.18*0.36+0.82*0.16","v":0.19599999999999998}]
[null,"Real Discount Rate (RDR)",null,null,null,0.03,null,"$/ton CO2e",98,{"$f":"Dollars_per_ton","v":100},{"$f":"Dollars_per_ton","v":100},{"$f":"I7","v":98},{"$f":"J7","v":100},{"$f":"K7","v":100},{"$f":"K7","v":100},{"$f":"Dollars_per_ton","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.18*0.64+0.82*0.84","v":0.80399999999999994}]
[null,"Inflation Rate to Base Year",null,null,null,{"$f":"Inflation!N48-1","v":8.8682314599259904E-3},null,"kg CO2/MMBtu",73.150000000000006,63.07,53.06,{"$f":"73.15*0.804+78.8*0.196","v":74.257400000000018},{"$f":"J8","v":63.07},{"$f":"K8","v":53.06},{"$f":"K8","v":53.06},72.31]
[null,"Future Inflation Rate",null,null,null,1.8800000000000001E-2,null,"kg/ton",{"$f":"2.2/2000","v":1.1000000000000001E-3},{"$f":"$I9","v":1.1000000000000001E-3},{"$f":"$I9","v":1.1000000000000001E-3},1.1000000000000001E-3,1.1000000000000001E-3,1.1000000000000001E-3,1.1000000000000001E-3,1.1000000000000001E-3]
[null,"Base Year for Discounting (BASEYR)",null,null,null,2015,null,{"$f":"\"$/MMBtu (\"&AvCostYear&\"$)\"","v":"$/MMBtu (2015$)"},8,{"$f":"J7*J8*J9","v":6.9377000000000004},5.88,7.99,6.9377000000000004,{"$f":"K10","v":5.88},{"$f":"K10","v":5.88},7.9541000000000004]
[null,"Avoided Costs Year",null,null,null,2015]
[null,"Program year",null,null,null,2017,null,null,"ELECTRIC EXTERNALITIES"]
[null,"Length of Evaluation Period in Years",null,null,null,50,null,null,1,"0, if 5% adder;  1 if user defined",null,null,null,null,null,"Non-Energy Benefits adder",0.15]
[null,"T&D Avoided Cost Source",null,null,null,0,null,null,null,"(user-defined values below)",null,null,null,null,null,"Low Income Adder",0.15]
[null,{"$f":"\"(Enter 0 for '\"&K37&\"' or 1 for '\"&L37&\"' T&D)\"","v":"(Enter 0 for 'Generic' or 1 for 'BED Custom' T&D)"}]
[null,null,null,null,null,null,null,null,"RISK DISCOUNT ON COSTS"]
[null,"Energy Units",null,null,null,"kWh",null,null,0.1,"Discount on Societal Cost of DSM"]
[null,"Demand Units",null,null,null,"kW"]
[null,"Avoided Costs Source",null,null,null,"AESC 2015/",null,null,"WATER AVOIDED COST",null,null,"2000$",{"$f":"BASEYR&\"$\"","v":"2015$"}]
[null,null,null,null,null,"PSB Order EEU-2015-04",null,null,null,null,null,"$/gal","$/CCF"]
[null,null,null,null,null,null,null,null,null,null,null,0.01,{"$f":"L21*7.481*100*Inflation!$N$37","v":10.245633991081382},null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Losses from PSB Order in EEU-2013-07 entered 10/24/2014 \"ORDER RE: DEMAND REDUCTION INDUCED PRICE EFFECT\nAND DISTRIBUTION LINE LOSS VALUES\""]
[null,"Winter Peak Period","Winter Off-Peak Period","Summer Peak Period","Summer Off-Peak Period","Winter Peak","Summer Peak","Spring/Fall Peak","T&D Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter Peak Period","Winter Off-Peak Period","Summer Peak Period","Summer Off-Peak Period","Winter Peak","Summer Peak","Spring/Fall Peak","T&D Capacity"]
[null,{"$f":"IF(ACSource=1,AA24,AA23)","v":0.14799999999999999},0.123,0.15,0.11899999999999999,0.113,0.112,null,null,"Line losses to express savings at generation (including PTF).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14799999999999999,0.123,0.15,0.11899999999999999,0.113,0.112,null,null,"Statewide Line losses to express savings at generation (including PTF)."]
[null,{"$f":"IF(ACSource=1,AA26,AA25)","v":0.11799999999999999},9.8000000000000004E-2,0.11899999999999999,9.5000000000000001E-2,0.09,8.8999999999999996E-2,null,{"$f":"IF(ACSource=1,AH26,AH25)","v":8.9399999999999993E-2},"Line losses from ISO distribution point at which avoided costs are calculated (\"not including PTF\"); to be added to savings.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4000000000000001E-2,5.0999999999999997E-2,7.2999999999999995E-2,5.7000000000000002E-2,0.05,5.2999999999999999E-2,null,null,"BED Line losses to express savings at generation (including PTF)."]
[null,null,null,null,null,{"$f":"(1+F23)/(1+F26)-1","v":3.0555555555555447E-2},{"$f":"(1+G23)/(1+G26)-1","v":2.9629629629629672E-2},null,null,"Line losses used for Capacity, adjusted to remove losses already included in AESC Capacity avoided costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11799999999999999,9.8000000000000004E-2,0.11899999999999999,9.5000000000000001E-2,0.09,8.8999999999999996E-2,null,{"$f":"AE25*TD_Winter_Weight+AF25*TD_Summer_Weight","v":8.9399999999999993E-2},"Statewide Line losses from ISO distribution point at which avoided costs are calculated (\"not including PTF\"); to be added to savings."]
[null,0,0,0,0,0.08,0.08,null,0,"Line losses already included in AESC Capacity avoided costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7999999999999999E-2,0.03,4.2999999999999997E-2,3.4000000000000002E-2,0.03,3.2000000000000001E-2,null,{"$f":"AE26*TD_Winter_Weight+AF26*TD_Summer_Weight","v":3.1199999999999999E-2},"BED Line losses from ISO distribution point at which avoided costs are calculated (\"not including PTF\"); to be added to savings."]
[null,null,null,null,null,null,null,null,"Weighting"]
[null,null,null,null,null,null,null,null,0.4,"Winter"]
[null,null,null,null,null,null,null,null,{"$f":"1-I28","v":0.6},"Summer"]
[]
[]
[]
[{"$f":"BASEYR&\"$\"","v":"2015$"}]
[null,"ELECTRIC AVOIDED COSTS including losses (AnnualAC)",null,null,null,null,null,null,null,null,"T&D AVOIDED COSTS",null,null,"END USE FUEL COSTS ($/MMBtu) ",null,null,null,null,null,null,null,null,null,null,null,null,"ELECTRIC EXTERNALITIES including losses",null,null,null,null,null,null,"DRIPE values including losses"]
[null,{"$f":"\"Including \"&I37&\" Costs\"","v":"Including Generic T&D Capacity Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":"2015$"},null,null,null,null,null,null,{"$f":"A33","v":"2015$"}]
[]
["Period:","Winter Peak Energy","Winter Off-Peak Energy","Summer Peak Energy","Summer Off-Peak Energy","Winter Capacity","Summer Capacity","Fall/Spring Capacity",{"$f":"IF(ACSource=0,K37,L37)&\" T&D Capacity\"","v":"Generic T&D Capacity"},null,"Generic","BED Custom",null,"Res. Distillate","Res. High-Use LPG","Space Heat Natural Gas","Com. Distillate","Com. LPG","Baseload Natural Gas","#6 Fuel Oil","Kerosene","Wood","Wood Pellets","Wood Chips","Compressed Natural Gas",null,{"$f":"B37","v":"Winter Peak Energy"},"Winter Off-Peak Energy","Summer Peak Energy","Summer Off-Peak Energy",null,null,null,"Winter Peak Energy","Winter Off-Peak Energy","Summer Peak Energy","Summer Off-Peak Energy","Winter Capacity ","Summer Capacity ","Natural Gas"]
["Units:",{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},null,"$/kW","$/kW",null,"$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu",null,"$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu",null,"$/kWh","$/kWh","$/kWh","$/kWh",null,null,"year","$/kWh","$/kWh","$/kWh","$/kWh","$/kW‐month","$/kW‐month","$/MMBtu"]
[]
[2012]
[{"$f":"A40+1","v":2013},{"$f":"(1+B$24)*'AESC Elect'!C16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*'AESC Elect'!D16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*'AESC Elect'!E16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*'AESC Elect'!F16*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,{"$f":"'AESC Elect'!I16*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,{"$f":"IF(ACSource=1,L41,K41)","v":0},null,0,0,null,{"$f":"'AESC Fossil Fuel'!C10*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!M10*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'Nat Gas'!N8*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"('AESC Fossil Fuel'!F10*82%+'AESC Fossil Fuel'!I10*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!M10*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'Nat Gas'!M8*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,{"$f":"'AESC Fossil Fuel'!L10*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!J10*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!K10*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"V41","v":0},{"$f":"Q41*0.75","v":0},null,{"$f":"(1+B$23)*'AESC Elect'!T16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$23)*'AESC Elect'!U16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$23)*'AESC Elect'!V16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$23)*'AESC Elect'!W16*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,null,{"$f":"AG40+1","v":1},{"$f":"(1+B$24)*DRIPE!B11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E11*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G11*(1+inflate)^(BASEYR-AvCostYear)","v":0}]
[2014,0,{"$f":"(1+C$24)*'AESC Elect'!D17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*'AESC Elect'!E17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*'AESC Elect'!F17*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,{"$f":"'AESC Elect'!I17*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,175.62662807838797,null,{"$f":"K108*(1+$AH$25)*(1+inflate)^(BASEYR-$K$102)","v":175.62662807838797},{"$f":"L108*(1+$AH$26)*(1+inflate)^(BASEYR-$K$102)","v":50.826181337315433},null,{"$f":"'AESC Fossil Fuel'!C11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!M11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'Nat Gas'!N9*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"('AESC Fossil Fuel'!F11*82%+'AESC Fossil Fuel'!I11*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!M11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'Nat Gas'!M9*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,{"$f":"'AESC Fossil Fuel'!L11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!J11*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"'AESC Fossil Fuel'!K11*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,0,null,0,{"$f":"(1+C$23)*'AESC Elect'!U17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$23)*'AESC Elect'!V17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$23)*'AESC Elect'!W17*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,null,2014,{"$f":"(1+B$24)*DRIPE!B12*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C12*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D12*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E12*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F12*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G12*(1+inflate)^(BASEYR-AvCostYear)","v":0}]
[2015,{"$f":"(1+B$24)*'AESC Elect'!C18*(1+inflate)^(BASEYR-AvCostYear)","v":8.1613999999999992E-2},{"$f":"(1+C$24)*'AESC Elect'!D18*(1+inflate)^(BASEYR-AvCostYear)","v":7.1370000000000003E-2},{"$f":"(1+D$24)*'AESC Elect'!E18*(1+inflate)^(BASEYR-AvCostYear)","v":4.4760000000000001E-2},{"$f":"(1+E$24)*'AESC Elect'!F18*(1+inflate)^(BASEYR-AvCostYear)","v":3.3944999999999996E-2},null,{"$f":"'AESC Elect'!I18*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":0},null,174.50798713521351,null,174.50798713521351,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C12*(1+inflate)^(BASEYR-AvCostYear)","v":15.350882457599997},{"$f":"'AESC Fossil Fuel'!M12*(1+inflate)^(BASEYR-AvCostYear)","v":14.100736244999997},{"$f":"'Nat Gas'!N10*(1+inflate)^(BASEYR-AvCostYear)","v":13.011413171027204},{"$f":"('AESC Fossil Fuel'!F12*82%+'AESC Fossil Fuel'!I12*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":14.042932221988796},{"$f":"'AESC Fossil Fuel'!M12*(1+inflate)^(BASEYR-AvCostYear)","v":14.100736244999997},{"$f":"'Nat Gas'!M10*(1+inflate)^(BASEYR-AvCostYear)","v":6.8897244575461984},null,{"$f":"'AESC Fossil Fuel'!L12*(1+inflate)^(BASEYR-AvCostYear)","v":16.745792711364693},{"$f":"'AESC Fossil Fuel'!J12*(1+inflate)^(BASEYR-AvCostYear)","v":5.4375382783146025},{"$f":"'AESC Fossil Fuel'!K12*(1+inflate)^(BASEYR-AvCostYear)","v":6.1866829925417699},5.4375382783146025,10.532199166491598,null,{"$f":"(1+B$23)*'AESC Elect'!T18*(1+inflate)^(BASEYR-AvCostYear)","v":5.5104E-2},{"$f":"(1+C$23)*'AESC Elect'!U18*(1+inflate)^(BASEYR-AvCostYear)","v":5.2781000000000002E-2},{"$f":"(1+D$23)*'AESC Elect'!V18*(1+inflate)^(BASEYR-AvCostYear)","v":5.8649999999999994E-2},{"$f":"(1+E$23)*'AESC Elect'!W18*(1+inflate)^(BASEYR-AvCostYear)","v":5.4831000000000005E-2},null,null,2015,{"$f":"(1+B$24)*DRIPE!B13*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C13*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D13*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E13*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F13*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G13*(1+inflate)^(BASEYR-AvCostYear)","v":0}]
[2016,{"$f":"(1+B$24)*'AESC Elect'!C19*(1+inflate)^(BASEYR-AvCostYear)","v":7.3787999999999992E-2},{"$f":"(1+C$24)*'AESC Elect'!D19*(1+inflate)^(BASEYR-AvCostYear)","v":6.8076000000000012E-2},{"$f":"(1+D$24)*'AESC Elect'!E19*(1+inflate)^(BASEYR-AvCostYear)","v":5.2593000000000001E-2},{"$f":"(1+E$24)*'AESC Elect'!F19*(1+inflate)^(BASEYR-AvCostYear)","v":3.3944999999999996E-2},null,{"$f":"'AESC Elect'!I19*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":42.429872320000008},null,173.38934619203908,null,173.38934619203908,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C13*(1+inflate)^(BASEYR-AvCostYear)","v":16.1687764381},{"$f":"'AESC Fossil Fuel'!M13*(1+inflate)^(BASEYR-AvCostYear)","v":15.293344989649999},{"$f":"'Nat Gas'!N11*(1+inflate)^(BASEYR-AvCostYear)","v":13.346751958232758},{"$f":"('AESC Fossil Fuel'!F13*82%+'AESC Fossil Fuel'!I13*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":14.636195705156217},{"$f":"'AESC Fossil Fuel'!M13*(1+inflate)^(BASEYR-AvCostYear)","v":15.293344989649999},{"$f":"'Nat Gas'!M11*(1+inflate)^(BASEYR-AvCostYear)","v":7.1392915944799125},null,{"$f":"'AESC Fossil Fuel'!L13*(1+inflate)^(BASEYR-AvCostYear)","v":17.638007415969192},{"$f":"'AESC Fossil Fuel'!J13*(1+inflate)^(BASEYR-AvCostYear)","v":5.7272499505168772},{"$f":"'AESC Fossil Fuel'!K13*(1+inflate)^(BASEYR-AvCostYear)","v":6.5163090445187688},5.7272499505168772,10.977146778867162,null,{"$f":"(1+B$23)*'AESC Elect'!T19*(1+inflate)^(BASEYR-AvCostYear)","v":5.3955999999999997E-2},{"$f":"(1+C$23)*'AESC Elect'!U19*(1+inflate)^(BASEYR-AvCostYear)","v":5.2781000000000002E-2},{"$f":"(1+D$23)*'AESC Elect'!V19*(1+inflate)^(BASEYR-AvCostYear)","v":5.7499999999999996E-2},{"$f":"(1+E$23)*'AESC Elect'!W19*(1+inflate)^(BASEYR-AvCostYear)","v":5.3712000000000003E-2},null,null,2016,{"$f":"(1+B$24)*DRIPE!B14*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C14*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D14*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E14*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F14*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G14*(1+inflate)^(BASEYR-AvCostYear)","v":0}]
[2017,{"$f":"(1+B$24)*'AESC Elect'!C20*(1+inflate)^(BASEYR-AvCostYear)","v":7.3787999999999992E-2},{"$f":"(1+C$24)*'AESC Elect'!D20*(1+inflate)^(BASEYR-AvCostYear)","v":6.697800000000001E-2},{"$f":"(1+D$24)*'AESC Elect'!E20*(1+inflate)^(BASEYR-AvCostYear)","v":5.7068999999999995E-2},{"$f":"(1+E$24)*'AESC Elect'!F20*(1+inflate)^(BASEYR-AvCostYear)","v":4.2705E-2},null,{"$f":"'AESC Elect'!I20*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":127.35597000000001},null,173.38934619203908,null,173.38934619203908,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C14*(1+inflate)^(BASEYR-AvCostYear)","v":17.50807236487459},{"$f":"'AESC Fossil Fuel'!M14*(1+inflate)^(BASEYR-AvCostYear)","v":17.144289669315583},{"$f":"'Nat Gas'!N12*(1+inflate)^(BASEYR-AvCostYear)","v":14.312898361639999},{"$f":"('AESC Fossil Fuel'!F14*82%+'AESC Fossil Fuel'!I14*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":15.926417596346973},{"$f":"'AESC Fossil Fuel'!M14*(1+inflate)^(BASEYR-AvCostYear)","v":17.144289669315583},{"$f":"'Nat Gas'!M12*(1+inflate)^(BASEYR-AvCostYear)","v":8.0663433429142231},null,{"$f":"'AESC Fossil Fuel'!L14*(1+inflate)^(BASEYR-AvCostYear)","v":19.099003031751447},{"$f":"'AESC Fossil Fuel'!J14*(1+inflate)^(BASEYR-AvCostYear)","v":6.2016508774956529},{"$f":"'AESC Fossil Fuel'!K14*(1+inflate)^(BASEYR-AvCostYear)","v":7.0560695016157906},6.2016508774956529,11.944813197260229,null,{"$f":"(1+B$23)*'AESC Elect'!T20*(1+inflate)^(BASEYR-AvCostYear)","v":5.2807999999999994E-2},{"$f":"(1+C$23)*'AESC Elect'!U20*(1+inflate)^(BASEYR-AvCostYear)","v":5.1657999999999996E-2},{"$f":"(1+D$23)*'AESC Elect'!V20*(1+inflate)^(BASEYR-AvCostYear)","v":5.7499999999999996E-2},{"$f":"(1+E$23)*'AESC Elect'!W20*(1+inflate)^(BASEYR-AvCostYear)","v":5.2593000000000001E-2},null,null,2017,{"$f":"(1+B$24)*DRIPE!B15*(1+inflate)^(BASEYR-AvCostYear)","v":2.2359999999999997E-3},{"$f":"(1+C$24)*DRIPE!C15*(1+inflate)^(BASEYR-AvCostYear)","v":1.098E-3},{"$f":"(1+D$24)*DRIPE!D15*(1+inflate)^(BASEYR-AvCostYear)","v":-3.3570000000000002E-3},{"$f":"(1+E$24)*DRIPE!E15*(1+inflate)^(BASEYR-AvCostYear)","v":1.0950000000000001E-3},0,{"$f":"(1+G$24)*DRIPE!F15*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G15*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2018,{"$f":"(1+B$24)*'AESC Elect'!C21*(1+inflate)^(BASEYR-AvCostYear)","v":6.2607999999999997E-2},{"$f":"(1+C$24)*'AESC Elect'!D21*(1+inflate)^(BASEYR-AvCostYear)","v":5.7096000000000001E-2},{"$f":"(1+D$24)*'AESC Elect'!E21*(1+inflate)^(BASEYR-AvCostYear)","v":5.595E-2},{"$f":"(1+E$24)*'AESC Elect'!F21*(1+inflate)^(BASEYR-AvCostYear)","v":4.5990000000000003E-2},null,{"$f":"'AESC Elect'!I21*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":147.81420016800001},null,170.03342336251572,null,170.03342336251572,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C15*(1+inflate)^(BASEYR-AvCostYear)","v":18.607493348249999},{"$f":"'AESC Fossil Fuel'!M15*(1+inflate)^(BASEYR-AvCostYear)","v":18.382992653999999},{"$f":"'Nat Gas'!N13*(1+inflate)^(BASEYR-AvCostYear)","v":14.359133694861592},{"$f":"('AESC Fossil Fuel'!F15*82%+'AESC Fossil Fuel'!I15*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":16.948928619940197},{"$f":"'AESC Fossil Fuel'!M15*(1+inflate)^(BASEYR-AvCostYear)","v":18.382992653999999},{"$f":"'Nat Gas'!M13*(1+inflate)^(BASEYR-AvCostYear)","v":8.2659258256974475},null,{"$f":"'AESC Fossil Fuel'!L15*(1+inflate)^(BASEYR-AvCostYear)","v":20.298326649854882},{"$f":"'AESC Fossil Fuel'!J15*(1+inflate)^(BASEYR-AvCostYear)","v":6.591084103735124},{"$f":"'AESC Fossil Fuel'!K15*(1+inflate)^(BASEYR-AvCostYear)","v":7.4991560224252014},6.591084103735124,12.711696464955148,null,{"$f":"(1+B$23)*'AESC Elect'!T21*(1+inflate)^(BASEYR-AvCostYear)","v":5.2807999999999994E-2},{"$f":"(1+C$23)*'AESC Elect'!U21*(1+inflate)^(BASEYR-AvCostYear)","v":5.0534999999999997E-2},{"$f":"(1+D$23)*'AESC Elect'!V21*(1+inflate)^(BASEYR-AvCostYear)","v":5.6349999999999997E-2},{"$f":"(1+E$23)*'AESC Elect'!W21*(1+inflate)^(BASEYR-AvCostYear)","v":5.2593000000000001E-2},null,null,2018,{"$f":"(1+B$24)*DRIPE!B16*(1+inflate)^(BASEYR-AvCostYear)","v":1.1179999999999999E-3},{"$f":"(1+C$24)*DRIPE!C16*(1+inflate)^(BASEYR-AvCostYear)","v":1.098E-3},{"$f":"(1+D$24)*DRIPE!D16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E16*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F16*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G16*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2019,{"$f":"(1+B$24)*'AESC Elect'!C22*(1+inflate)^(BASEYR-AvCostYear)","v":6.2607999999999997E-2},{"$f":"(1+C$24)*'AESC Elect'!D22*(1+inflate)^(BASEYR-AvCostYear)","v":5.5997999999999999E-2},{"$f":"(1+D$24)*'AESC Elect'!E22*(1+inflate)^(BASEYR-AvCostYear)","v":5.595E-2},{"$f":"(1+E$24)*'AESC Elect'!F22*(1+inflate)^(BASEYR-AvCostYear)","v":4.4894999999999997E-2},null,{"$f":"'AESC Elect'!I22*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":137.10252212000003},null,170.03342336251572,null,170.03342336251572,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C16*(1+inflate)^(BASEYR-AvCostYear)","v":18.994052724749999},{"$f":"'AESC Fossil Fuel'!M16*(1+inflate)^(BASEYR-AvCostYear)","v":18.574442813999998},{"$f":"'Nat Gas'!N14*(1+inflate)^(BASEYR-AvCostYear)","v":14.75557283866592},{"$f":"('AESC Fossil Fuel'!F16*82%+'AESC Fossil Fuel'!I16*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":17.3317287653466},{"$f":"'AESC Fossil Fuel'!M16*(1+inflate)^(BASEYR-AvCostYear)","v":18.574442813999998},{"$f":"'Nat Gas'!M14*(1+inflate)^(BASEYR-AvCostYear)","v":8.4082629620582576},null,{"$f":"'AESC Fossil Fuel'!L16*(1+inflate)^(BASEYR-AvCostYear)","v":20.72001206158172},{"$f":"'AESC Fossil Fuel'!J16*(1+inflate)^(BASEYR-AvCostYear)","v":6.7280098741177596},{"$f":"'AESC Fossil Fuel'!K16*(1+inflate)^(BASEYR-AvCostYear)","v":7.6549464355695669},6.7280098741177596,12.998796574009951,null,{"$f":"(1+B$23)*'AESC Elect'!T22*(1+inflate)^(BASEYR-AvCostYear)","v":5.1659999999999991E-2},{"$f":"(1+C$23)*'AESC Elect'!U22*(1+inflate)^(BASEYR-AvCostYear)","v":5.0534999999999997E-2},{"$f":"(1+D$23)*'AESC Elect'!V22*(1+inflate)^(BASEYR-AvCostYear)","v":5.5199999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W22*(1+inflate)^(BASEYR-AvCostYear)","v":5.1473999999999999E-2},null,null,2019,{"$f":"(1+B$24)*DRIPE!B17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E17*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F17*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G17*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[{"$f":"A47+1","v":2020},{"$f":"(1+B$24)*'AESC Elect'!C23*(1+inflate)^(BASEYR-AvCostYear)","v":6.1489999999999996E-2},{"$f":"(1+C$24)*'AESC Elect'!D23*(1+inflate)^(BASEYR-AvCostYear)","v":5.4900000000000004E-2},{"$f":"(1+D$24)*'AESC Elect'!E23*(1+inflate)^(BASEYR-AvCostYear)","v":5.7068999999999995E-2},{"$f":"(1+E$24)*'AESC Elect'!F23*(1+inflate)^(BASEYR-AvCostYear)","v":4.3799999999999999E-2},null,{"$f":"'AESC Elect'!I23*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":150.95835533333337},null,170.03342336251572,null,170.03342336251572,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C17*(1+inflate)^(BASEYR-AvCostYear)","v":19.361561675249998},{"$f":"'AESC Fossil Fuel'!M17*(1+inflate)^(BASEYR-AvCostYear)","v":18.703038707250002},{"$f":"'Nat Gas'!N15*(1+inflate)^(BASEYR-AvCostYear)","v":14.463939709082471},{"$f":"('AESC Fossil Fuel'!F17*82%+'AESC Fossil Fuel'!I17*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":17.679986888634897},{"$f":"'AESC Fossil Fuel'!M17*(1+inflate)^(BASEYR-AvCostYear)","v":18.703038707250002},{"$f":"'Nat Gas'!M15*(1+inflate)^(BASEYR-AvCostYear)","v":8.1011852931894026},null,{"$f":"'AESC Fossil Fuel'!L17*(1+inflate)^(BASEYR-AvCostYear)","v":21.12091596542194},{"$f":"'AESC Fossil Fuel'!J17*(1+inflate)^(BASEYR-AvCostYear)","v":6.85818766627313},{"$f":"'AESC Fossil Fuel'!K17*(1+inflate)^(BASEYR-AvCostYear)","v":7.8030591828298759},6.85818766627313,13.259990166476172,null,{"$f":"(1+B$23)*'AESC Elect'!T23*(1+inflate)^(BASEYR-AvCostYear)","v":5.0511999999999994E-2},{"$f":"(1+C$23)*'AESC Elect'!U23*(1+inflate)^(BASEYR-AvCostYear)","v":4.9411999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V23*(1+inflate)^(BASEYR-AvCostYear)","v":5.4049999999999994E-2},{"$f":"(1+E$23)*'AESC Elect'!W23*(1+inflate)^(BASEYR-AvCostYear)","v":5.0354999999999997E-2},null,null,2020,{"$f":"(1+B$24)*DRIPE!B18*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C18*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D18*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E18*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F18*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G18*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2021,{"$f":"(1+B$24)*'AESC Elect'!C24*(1+inflate)^(BASEYR-AvCostYear)","v":6.3725999999999991E-2},{"$f":"(1+C$24)*'AESC Elect'!D24*(1+inflate)^(BASEYR-AvCostYear)","v":5.7096000000000001E-2},{"$f":"(1+D$24)*'AESC Elect'!E24*(1+inflate)^(BASEYR-AvCostYear)","v":6.0426000000000001E-2},{"$f":"(1+E$24)*'AESC Elect'!F24*(1+inflate)^(BASEYR-AvCostYear)","v":4.8179999999999994E-2},null,{"$f":"'AESC Elect'!I24*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":154.12347800000001},null,170.03342336251572,null,170.03342336251572,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C18*(1+inflate)^(BASEYR-AvCostYear)","v":19.736433668999997},{"$f":"'AESC Fossil Fuel'!M18*(1+inflate)^(BASEYR-AvCostYear)","v":18.917018628749997},{"$f":"'Nat Gas'!N16*(1+inflate)^(BASEYR-AvCostYear)","v":14.848813719553789},{"$f":"('AESC Fossil Fuel'!F18*82%+'AESC Fossil Fuel'!I18*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":18.048099756557097},{"$f":"'AESC Fossil Fuel'!M18*(1+inflate)^(BASEYR-AvCostYear)","v":18.917018628749997},{"$f":"'Nat Gas'!M16*(1+inflate)^(BASEYR-AvCostYear)","v":8.4462640507417319},null,{"$f":"'AESC Fossil Fuel'!L18*(1+inflate)^(BASEYR-AvCostYear)","v":21.529851980531973},{"$f":"'AESC Fossil Fuel'!J18*(1+inflate)^(BASEYR-AvCostYear)","v":6.9909735709997056},{"$f":"'AESC Fossil Fuel'!K18*(1+inflate)^(BASEYR-AvCostYear)","v":7.9541393695565441},6.9909735709997056,13.536074817417823,null,{"$f":"(1+B$23)*'AESC Elect'!T24*(1+inflate)^(BASEYR-AvCostYear)","v":4.9363999999999991E-2},{"$f":"(1+C$23)*'AESC Elect'!U24*(1+inflate)^(BASEYR-AvCostYear)","v":4.8288999999999999E-2},{"$f":"(1+D$23)*'AESC Elect'!V24*(1+inflate)^(BASEYR-AvCostYear)","v":5.2899999999999996E-2},{"$f":"(1+E$23)*'AESC Elect'!W24*(1+inflate)^(BASEYR-AvCostYear)","v":4.9235999999999995E-2},null,null,2021,{"$f":"(1+B$24)*DRIPE!B19*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C19*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D19*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E19*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F19*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G19*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2022,{"$f":"(1+B$24)*'AESC Elect'!C25*(1+inflate)^(BASEYR-AvCostYear)","v":6.8197999999999995E-2},{"$f":"(1+C$24)*'AESC Elect'!D25*(1+inflate)^(BASEYR-AvCostYear)","v":6.0390000000000006E-2},{"$f":"(1+D$24)*'AESC Elect'!E25*(1+inflate)^(BASEYR-AvCostYear)","v":6.3783000000000006E-2},{"$f":"(1+E$24)*'AESC Elect'!F25*(1+inflate)^(BASEYR-AvCostYear)","v":5.0369999999999998E-2},null,{"$f":"'AESC Elect'!I25*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":155.5725066666667},null,168.91478241934126,null,168.91478241934126,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C19*(1+inflate)^(BASEYR-AvCostYear)","v":20.12648420475},{"$f":"'AESC Fossil Fuel'!M19*(1+inflate)^(BASEYR-AvCostYear)","v":19.086114807000001},{"$f":"'Nat Gas'!N17*(1+inflate)^(BASEYR-AvCostYear)","v":15.017482024131201},{"$f":"('AESC Fossil Fuel'!F19*82%+'AESC Fossil Fuel'!I19*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":18.460301250179999},{"$f":"'AESC Fossil Fuel'!M19*(1+inflate)^(BASEYR-AvCostYear)","v":19.086114807000001},{"$f":"'Nat Gas'!M17*(1+inflate)^(BASEYR-AvCostYear)","v":8.6064488366579557},null,{"$f":"'AESC Fossil Fuel'!L19*(1+inflate)^(BASEYR-AvCostYear)","v":21.955345787592723},{"$f":"'AESC Fossil Fuel'!J19*(1+inflate)^(BASEYR-AvCostYear)","v":7.1291359681437036},{"$f":"'AESC Fossil Fuel'!K19*(1+inflate)^(BASEYR-AvCostYear)","v":8.1113367829574692},7.1291359681437036,13.845225937635,null,{"$f":"(1+B$23)*'AESC Elect'!T25*(1+inflate)^(BASEYR-AvCostYear)","v":4.8216000000000002E-2},{"$f":"(1+C$23)*'AESC Elect'!U25*(1+inflate)^(BASEYR-AvCostYear)","v":4.6043000000000001E-2},{"$f":"(1+D$23)*'AESC Elect'!V25*(1+inflate)^(BASEYR-AvCostYear)","v":5.0599999999999992E-2},{"$f":"(1+E$23)*'AESC Elect'!W25*(1+inflate)^(BASEYR-AvCostYear)","v":4.6998000000000005E-2},null,null,2022,{"$f":"(1+B$24)*DRIPE!B20*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C20*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D20*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E20*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F20*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G20*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2023,{"$f":"(1+B$24)*'AESC Elect'!C26*(1+inflate)^(BASEYR-AvCostYear)","v":6.9315999999999989E-2},{"$f":"(1+C$24)*'AESC Elect'!D26*(1+inflate)^(BASEYR-AvCostYear)","v":6.3684000000000004E-2},{"$f":"(1+D$24)*'AESC Elect'!E26*(1+inflate)^(BASEYR-AvCostYear)","v":6.8259E-2},{"$f":"(1+E$24)*'AESC Elect'!F26*(1+inflate)^(BASEYR-AvCostYear)","v":5.3655000000000001E-2},null,{"$f":"'AESC Elect'!I26*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":153.15483333333333},null,167.79614147616684,null,167.79614147616684,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C20*(1+inflate)^(BASEYR-AvCostYear)","v":20.481043784250001},{"$f":"'AESC Fossil Fuel'!M20*(1+inflate)^(BASEYR-AvCostYear)","v":19.211857235249997},{"$f":"'Nat Gas'!N18*(1+inflate)^(BASEYR-AvCostYear)","v":15.175296991323652},{"$f":"('AESC Fossil Fuel'!F20*82%+'AESC Fossil Fuel'!I20*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":18.7737505892628},{"$f":"'AESC Fossil Fuel'!M20*(1+inflate)^(BASEYR-AvCostYear)","v":19.211857235249997},{"$f":"'Nat Gas'!M18*(1+inflate)^(BASEYR-AvCostYear)","v":8.7507291290914431},null,{"$f":"'AESC Fossil Fuel'!L20*(1+inflate)^(BASEYR-AvCostYear)","v":22.342123631702666},{"$f":"'AESC Fossil Fuel'!J20*(1+inflate)^(BASEYR-AvCostYear)","v":7.2547268773829243},{"$f":"'AESC Fossil Fuel'!K20*(1+inflate)^(BASEYR-AvCostYear)","v":8.2542306997335313},7.2547268773829243,14.080312941947099,null,{"$f":"(1+B$23)*'AESC Elect'!T26*(1+inflate)^(BASEYR-AvCostYear)","v":4.5919999999999996E-2},{"$f":"(1+C$23)*'AESC Elect'!U26*(1+inflate)^(BASEYR-AvCostYear)","v":4.4920000000000002E-2},{"$f":"(1+D$23)*'AESC Elect'!V26*(1+inflate)^(BASEYR-AvCostYear)","v":4.9449999999999994E-2},{"$f":"(1+E$23)*'AESC Elect'!W26*(1+inflate)^(BASEYR-AvCostYear)","v":4.5879000000000003E-2},null,null,2023,{"$f":"(1+B$24)*DRIPE!B21*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C21*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D21*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E21*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F21*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G21*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2024,{"$f":"(1+B$24)*'AESC Elect'!C27*(1+inflate)^(BASEYR-AvCostYear)","v":7.1551999999999991E-2},{"$f":"(1+C$24)*'AESC Elect'!D27*(1+inflate)^(BASEYR-AvCostYear)","v":6.5880000000000008E-2},{"$f":"(1+D$24)*'AESC Elect'!E27*(1+inflate)^(BASEYR-AvCostYear)","v":6.8259E-2},{"$f":"(1+E$24)*'AESC Elect'!F27*(1+inflate)^(BASEYR-AvCostYear)","v":5.5844999999999992E-2},null,{"$f":"'AESC Elect'!I27*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":156.31643466666668},null,166.67750053299238,null,166.67750053299238,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C21*(1+inflate)^(BASEYR-AvCostYear)","v":20.835465419999998},{"$f":"'AESC Fossil Fuel'!M21*(1+inflate)^(BASEYR-AvCostYear)","v":19.365093823500001},{"$f":"'Nat Gas'!N19*(1+inflate)^(BASEYR-AvCostYear)","v":15.410202017841474},{"$f":"('AESC Fossil Fuel'!F21*82%+'AESC Fossil Fuel'!I21*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":19.067350564306199},{"$f":"'AESC Fossil Fuel'!M21*(1+inflate)^(BASEYR-AvCostYear)","v":19.365093823500001},{"$f":"'Nat Gas'!M19*(1+inflate)^(BASEYR-AvCostYear)","v":8.9505542615602991},null,{"$f":"'AESC Fossil Fuel'!L21*(1+inflate)^(BASEYR-AvCostYear)","v":22.728750997333616},{"$f":"'AESC Fossil Fuel'!J21*(1+inflate)^(BASEYR-AvCostYear)","v":7.3802689246480551},{"$f":"'AESC Fossil Fuel'!K21*(1+inflate)^(BASEYR-AvCostYear)","v":8.3970690226859546},7.3802689246480551,14.30051292322965,null,{"$f":"(1+B$23)*'AESC Elect'!T27*(1+inflate)^(BASEYR-AvCostYear)","v":4.4771999999999999E-2},{"$f":"(1+C$23)*'AESC Elect'!U27*(1+inflate)^(BASEYR-AvCostYear)","v":4.2673999999999997E-2},{"$f":"(1+D$23)*'AESC Elect'!V27*(1+inflate)^(BASEYR-AvCostYear)","v":4.7149999999999997E-2},{"$f":"(1+E$23)*'AESC Elect'!W27*(1+inflate)^(BASEYR-AvCostYear)","v":4.4760000000000001E-2},null,null,2024,{"$f":"(1+B$24)*DRIPE!B22*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C22*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D22*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E22*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F22*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G22*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2025,{"$f":"(1+B$24)*'AESC Elect'!C28*(1+inflate)^(BASEYR-AvCostYear)","v":7.6023999999999994E-2},{"$f":"(1+C$24)*'AESC Elect'!D28*(1+inflate)^(BASEYR-AvCostYear)","v":6.8076000000000012E-2},{"$f":"(1+D$24)*'AESC Elect'!E28*(1+inflate)^(BASEYR-AvCostYear)","v":7.4972999999999998E-2},{"$f":"(1+E$24)*'AESC Elect'!F28*(1+inflate)^(BASEYR-AvCostYear)","v":5.9129999999999995E-2},null,{"$f":"'AESC Elect'!I28*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":159.57088800000002},null,166.67750053299238,null,166.67750053299238,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C22*(1+inflate)^(BASEYR-AvCostYear)","v":21.162962800499997},{"$f":"'AESC Fossil Fuel'!M22*(1+inflate)^(BASEYR-AvCostYear)","v":19.549149410249999},{"$f":"'Nat Gas'!N20*(1+inflate)^(BASEYR-AvCostYear)","v":15.553098660528722},{"$f":"('AESC Fossil Fuel'!F22*82%+'AESC Fossil Fuel'!I22*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":19.381566822398099},{"$f":"'AESC Fossil Fuel'!M22*(1+inflate)^(BASEYR-AvCostYear)","v":19.549149410249999},{"$f":"'Nat Gas'!M20*(1+inflate)^(BASEYR-AvCostYear)","v":9.0769687682170463},null,{"$f":"'AESC Fossil Fuel'!L22*(1+inflate)^(BASEYR-AvCostYear)","v":23.086007543497367},{"$f":"'AESC Fossil Fuel'!J22*(1+inflate)^(BASEYR-AvCostYear)","v":7.4962739522049473},{"$f":"'AESC Fossil Fuel'!K22*(1+inflate)^(BASEYR-AvCostYear)","v":8.5290563843010005},7.4962739522049473,14.536175116798574,null,{"$f":"(1+B$23)*'AESC Elect'!T28*(1+inflate)^(BASEYR-AvCostYear)","v":4.2475999999999993E-2},{"$f":"(1+C$23)*'AESC Elect'!U28*(1+inflate)^(BASEYR-AvCostYear)","v":4.1550999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V28*(1+inflate)^(BASEYR-AvCostYear)","v":4.5999999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W28*(1+inflate)^(BASEYR-AvCostYear)","v":4.2521999999999997E-2},null,null,2025,{"$f":"(1+B$24)*DRIPE!B23*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C23*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D23*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E23*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F23*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G23*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2026,{"$f":"(1+B$24)*'AESC Elect'!C29*(1+inflate)^(BASEYR-AvCostYear)","v":7.8259999999999996E-2},{"$f":"(1+C$24)*'AESC Elect'!D29*(1+inflate)^(BASEYR-AvCostYear)","v":7.1370000000000003E-2},{"$f":"(1+D$24)*'AESC Elect'!E29*(1+inflate)^(BASEYR-AvCostYear)","v":7.9448999999999992E-2},{"$f":"(1+E$24)*'AESC Elect'!F29*(1+inflate)^(BASEYR-AvCostYear)","v":6.132E-2},null,{"$f":"'AESC Elect'!I29*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":160.22214933333336},null,165.55885958981796,null,165.55885958981796,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C23*(1+inflate)^(BASEYR-AvCostYear)","v":21.40700105925},{"$f":"'AESC Fossil Fuel'!M23*(1+inflate)^(BASEYR-AvCostYear)","v":19.7017459395},{"$f":"'Nat Gas'!N21*(1+inflate)^(BASEYR-AvCostYear)","v":15.72851385429011},{"$f":"('AESC Fossil Fuel'!F23*82%+'AESC Fossil Fuel'!I23*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":19.650700995252599},{"$f":"'AESC Fossil Fuel'!M23*(1+inflate)^(BASEYR-AvCostYear)","v":19.7017459395},{"$f":"'Nat Gas'!M21*(1+inflate)^(BASEYR-AvCostYear)","v":9.2290727023033199},null,{"$f":"'AESC Fossil Fuel'!L23*(1+inflate)^(BASEYR-AvCostYear)","v":23.35222117036588},{"$f":"'AESC Fossil Fuel'!J23*(1+inflate)^(BASEYR-AvCostYear)","v":7.5827163685931609},{"$f":"'AESC Fossil Fuel'!K23*(1+inflate)^(BASEYR-AvCostYear)","v":8.6274082118984214},7.5827163685931609,14.738025746439449,null,{"$f":"(1+B$23)*'AESC Elect'!T29*(1+inflate)^(BASEYR-AvCostYear)","v":4.1327999999999997E-2},{"$f":"(1+C$23)*'AESC Elect'!U29*(1+inflate)^(BASEYR-AvCostYear)","v":4.0427999999999999E-2},{"$f":"(1+D$23)*'AESC Elect'!V29*(1+inflate)^(BASEYR-AvCostYear)","v":4.3699999999999996E-2},{"$f":"(1+E$23)*'AESC Elect'!W29*(1+inflate)^(BASEYR-AvCostYear)","v":4.1402999999999995E-2},null,null,2026,{"$f":"(1+B$24)*DRIPE!B24*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C24*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D24*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E24*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F24*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G24*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2027,{"$f":"(1+B$24)*'AESC Elect'!C30*(1+inflate)^(BASEYR-AvCostYear)","v":8.0495999999999984E-2},{"$f":"(1+C$24)*'AESC Elect'!D30*(1+inflate)^(BASEYR-AvCostYear)","v":7.3566000000000006E-2},{"$f":"(1+D$24)*'AESC Elect'!E30*(1+inflate)^(BASEYR-AvCostYear)","v":7.7211000000000002E-2},{"$f":"(1+E$24)*'AESC Elect'!F30*(1+inflate)^(BASEYR-AvCostYear)","v":6.3509999999999997E-2},null,{"$f":"'AESC Elect'!I30*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":158.73420066666665},null,164.4402186466435,null,164.4402186466435,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C24*(1+inflate)^(BASEYR-AvCostYear)","v":21.753328155750001},{"$f":"'AESC Fossil Fuel'!M24*(1+inflate)^(BASEYR-AvCostYear)","v":19.85467511025},{"$f":"'Nat Gas'!N22*(1+inflate)^(BASEYR-AvCostYear)","v":15.870978560167838},{"$f":"('AESC Fossil Fuel'!F24*82%+'AESC Fossil Fuel'!I24*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":19.992009965502},{"$f":"'AESC Fossil Fuel'!M24*(1+inflate)^(BASEYR-AvCostYear)","v":19.85467511025},{"$f":"'Nat Gas'!M22*(1+inflate)^(BASEYR-AvCostYear)","v":9.3609727591877139},null,{"$f":"'AESC Fossil Fuel'!L24*(1+inflate)^(BASEYR-AvCostYear)","v":23.730018458849877},{"$f":"'AESC Fossil Fuel'!J24*(1+inflate)^(BASEYR-AvCostYear)","v":7.7053911952187786},{"$f":"'AESC Fossil Fuel'!K24*(1+inflate)^(BASEYR-AvCostYear)","v":8.7669842892797032},7.7053911952187786,14.9940074741265,null,{"$f":"(1+B$23)*'AESC Elect'!T30*(1+inflate)^(BASEYR-AvCostYear)","v":4.018E-2},{"$f":"(1+C$23)*'AESC Elect'!U30*(1+inflate)^(BASEYR-AvCostYear)","v":3.8182000000000001E-2},{"$f":"(1+D$23)*'AESC Elect'!V30*(1+inflate)^(BASEYR-AvCostYear)","v":4.2549999999999998E-2},{"$f":"(1+E$23)*'AESC Elect'!W30*(1+inflate)^(BASEYR-AvCostYear)","v":3.9165000000000005E-2},null,null,2027,{"$f":"(1+B$24)*DRIPE!B25*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C25*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D25*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E25*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F25*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G25*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2028,{"$f":"(1+B$24)*'AESC Elect'!C31*(1+inflate)^(BASEYR-AvCostYear)","v":8.2731999999999986E-2},{"$f":"(1+C$24)*'AESC Elect'!D31*(1+inflate)^(BASEYR-AvCostYear)","v":7.576200000000001E-2},{"$f":"(1+D$24)*'AESC Elect'!E31*(1+inflate)^(BASEYR-AvCostYear)","v":8.2805999999999991E-2},{"$f":"(1+E$24)*'AESC Elect'!F31*(1+inflate)^(BASEYR-AvCostYear)","v":6.6794999999999993E-2},null,{"$f":"'AESC Elect'!I31*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":162.54660000000001},null,163.32157770346905,null,163.32157770346905,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C25*(1+inflate)^(BASEYR-AvCostYear)","v":21.971345493749997},{"$f":"'AESC Fossil Fuel'!M25*(1+inflate)^(BASEYR-AvCostYear)","v":19.978383853499995},{"$f":"'Nat Gas'!N23*(1+inflate)^(BASEYR-AvCostYear)","v":16.012550700872918},{"$f":"('AESC Fossil Fuel'!F25*82%+'AESC Fossil Fuel'!I25*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":20.180630328496495},{"$f":"'AESC Fossil Fuel'!M25*(1+inflate)^(BASEYR-AvCostYear)","v":19.978383853499995},{"$f":"'Nat Gas'!M23*(1+inflate)^(BASEYR-AvCostYear)","v":9.4845282672664961},null,{"$f":"'AESC Fossil Fuel'!L25*(1+inflate)^(BASEYR-AvCostYear)","v":23.967846685319291},{"$f":"'AESC Fossil Fuel'!J25*(1+inflate)^(BASEYR-AvCostYear)","v":7.7826165680262109},{"$f":"'AESC Fossil Fuel'!K25*(1+inflate)^(BASEYR-AvCostYear)","v":8.8548492156648315},7.7826165680262109,15.135472746372372,null,{"$f":"(1+B$23)*'AESC Elect'!T31*(1+inflate)^(BASEYR-AvCostYear)","v":3.7884000000000001E-2},{"$f":"(1+C$23)*'AESC Elect'!U31*(1+inflate)^(BASEYR-AvCostYear)","v":3.7059000000000002E-2},{"$f":"(1+D$23)*'AESC Elect'!V31*(1+inflate)^(BASEYR-AvCostYear)","v":4.1399999999999992E-2},{"$f":"(1+E$23)*'AESC Elect'!W31*(1+inflate)^(BASEYR-AvCostYear)","v":3.8046000000000003E-2},null,null,2028,{"$f":"(1+B$24)*DRIPE!B26*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C26*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D26*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E26*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F26*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G26*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2029,{"$f":"(1+B$24)*'AESC Elect'!C32*(1+inflate)^(BASEYR-AvCostYear)","v":8.6085999999999996E-2},{"$f":"(1+C$24)*'AESC Elect'!D32*(1+inflate)^(BASEYR-AvCostYear)","v":8.0154000000000003E-2},{"$f":"(1+D$24)*'AESC Elect'!E32*(1+inflate)^(BASEYR-AvCostYear)","v":8.6163000000000003E-2},{"$f":"(1+E$24)*'AESC Elect'!F32*(1+inflate)^(BASEYR-AvCostYear)","v":7.0080000000000003E-2},null,{"$f":"'AESC Elect'!I32*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":168.86998799999998},null,162.20293676029462,null,162.20293676029462,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C26*(1+inflate)^(BASEYR-AvCostYear)","v":22.250773812749998},{"$f":"'AESC Fossil Fuel'!M26*(1+inflate)^(BASEYR-AvCostYear)","v":20.115462104999999},{"$f":"'Nat Gas'!N24*(1+inflate)^(BASEYR-AvCostYear)","v":16.222515304118239},{"$f":"('AESC Fossil Fuel'!F26*82%+'AESC Fossil Fuel'!I26*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":20.473326518160896},{"$f":"'AESC Fossil Fuel'!M26*(1+inflate)^(BASEYR-AvCostYear)","v":20.115462104999999},{"$f":"'Nat Gas'!M24*(1+inflate)^(BASEYR-AvCostYear)","v":9.6814931296944842},null,{"$f":"'AESC Fossil Fuel'!L26*(1+inflate)^(BASEYR-AvCostYear)","v":24.272666210879692},{"$f":"'AESC Fossil Fuel'!J26*(1+inflate)^(BASEYR-AvCostYear)","v":7.8815947332752954},{"$f":"'AESC Fossil Fuel'!K26*(1+inflate)^(BASEYR-AvCostYear)","v":8.9674638769761081},7.8815947332752954,15.354994888620672,null,{"$f":"(1+B$23)*'AESC Elect'!T32*(1+inflate)^(BASEYR-AvCostYear)","v":3.6735999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U32*(1+inflate)^(BASEYR-AvCostYear)","v":3.5936000000000003E-2},{"$f":"(1+D$23)*'AESC Elect'!V32*(1+inflate)^(BASEYR-AvCostYear)","v":3.9100000000000003E-2},{"$f":"(1+E$23)*'AESC Elect'!W32*(1+inflate)^(BASEYR-AvCostYear)","v":3.6927000000000001E-2},null,null,2029,{"$f":"(1+B$24)*DRIPE!B27*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C27*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D27*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E27*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F27*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G27*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2030,{"$f":"(1+B$24)*'AESC Elect'!C33*(1+inflate)^(BASEYR-AvCostYear)","v":9.3911999999999995E-2},{"$f":"(1+C$24)*'AESC Elect'!D33*(1+inflate)^(BASEYR-AvCostYear)","v":8.3448000000000008E-2},{"$f":"(1+D$24)*'AESC Elect'!E33*(1+inflate)^(BASEYR-AvCostYear)","v":0.10406699999999999},{"$f":"(1+E$24)*'AESC Elect'!F33*(1+inflate)^(BASEYR-AvCostYear)","v":7.5555000000000011E-2},null,{"$f":"'AESC Elect'!I33*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":170.72980800000002},null,161.08429581712016,null,161.08429581712016,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C27*(1+inflate)^(BASEYR-AvCostYear)","v":22.471136982749996},{"$f":"'AESC Fossil Fuel'!M27*(1+inflate)^(BASEYR-AvCostYear)","v":20.249254142249999},{"$f":"'Nat Gas'!N25*(1+inflate)^(BASEYR-AvCostYear)","v":16.502454608024532},{"$f":"('AESC Fossil Fuel'!F27*82%+'AESC Fossil Fuel'!I27*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":20.6995389098979},{"$f":"'AESC Fossil Fuel'!M27*(1+inflate)^(BASEYR-AvCostYear)","v":20.249254142249999},{"$f":"'Nat Gas'!M25*(1+inflate)^(BASEYR-AvCostYear)","v":9.9569064162759098},null,{"$f":"'AESC Fossil Fuel'!L27*(1+inflate)^(BASEYR-AvCostYear)","v":24.513053431368913},{"$f":"'AESC Fossil Fuel'!J27*(1+inflate)^(BASEYR-AvCostYear)","v":7.9596510388535142},{"$f":"'AESC Fossil Fuel'!K27*(1+inflate)^(BASEYR-AvCostYear)","v":9.0562742160420964},7.9596510388535142,15.524654182423426,null,{"$f":"(1+B$23)*'AESC Elect'!T33*(1+inflate)^(BASEYR-AvCostYear)","v":3.5587999999999995E-2},{"$f":"(1+C$23)*'AESC Elect'!U33*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V33*(1+inflate)^(BASEYR-AvCostYear)","v":3.7949999999999998E-2},{"$f":"(1+E$23)*'AESC Elect'!W33*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2030,{"$f":"(1+B$24)*DRIPE!B28*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C28*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D28*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E28*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F28*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G28*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2031,{"$f":"(1+B$24)*'AESC Elect'!C34*(1+inflate)^(BASEYR-AvCostYear)","v":9.7265999999999977E-2},{"$f":"(1+C$24)*'AESC Elect'!D34*(1+inflate)^(BASEYR-AvCostYear)","v":8.6742000000000014E-2},{"$f":"(1+D$24)*'AESC Elect'!E34*(1+inflate)^(BASEYR-AvCostYear)","v":0.108543},{"$f":"(1+E$24)*'AESC Elect'!F34*(1+inflate)^(BASEYR-AvCostYear)","v":7.8839999999999993E-2},null,{"$f":"'AESC Elect'!I34*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,159.96565487394574,null,159.96565487394574,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C28*(1+inflate)^(BASEYR-AvCostYear)","v":22.764634611255445},{"$f":"'AESC Fossil Fuel'!M28*(1+inflate)^(BASEYR-AvCostYear)","v":20.38753243939934},{"$f":"'Nat Gas'!N26*(1+inflate)^(BASEYR-AvCostYear)","v":16.685170424700203},{"$f":"('AESC Fossil Fuel'!F28*82%+'AESC Fossil Fuel'!I28*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":20.985231452538667},{"$f":"'AESC Fossil Fuel'!M28*(1+inflate)^(BASEYR-AvCostYear)","v":20.38753243939934},{"$f":"'Nat Gas'!M26*(1+inflate)^(BASEYR-AvCostYear)","v":10.125214598937339},null,{"$f":"'AESC Fossil Fuel'!L28*(1+inflate)^(BASEYR-AvCostYear)","v":24.833220722194341},{"$f":"'AESC Fossil Fuel'!J28*(1+inflate)^(BASEYR-AvCostYear)","v":8.0636127878930832},{"$f":"'AESC Fossil Fuel'!K28*(1+inflate)^(BASEYR-AvCostYear)","v":9.1745590632905394},8.0636127878930832,15.738923589403999,null,{"$f":"(1+B$23)*'AESC Elect'!T34*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U34*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V34*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W34*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2031,{"$f":"(1+B$24)*DRIPE!B29*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C29*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D29*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E29*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F29*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G29*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2032,{"$f":"(1+B$24)*'AESC Elect'!C35*(1+inflate)^(BASEYR-AvCostYear)","v":0.10173799999999998},{"$f":"(1+C$24)*'AESC Elect'!D35*(1+inflate)^(BASEYR-AvCostYear)","v":9.0036000000000005E-2},{"$f":"(1+D$24)*'AESC Elect'!E35*(1+inflate)^(BASEYR-AvCostYear)","v":0.11413799999999999},{"$f":"(1+E$24)*'AESC Elect'!F35*(1+inflate)^(BASEYR-AvCostYear)","v":8.212499999999999E-2},null,{"$f":"'AESC Elect'!I35*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,158.84701393077125,null,158.84701393077125,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C29*(1+inflate)^(BASEYR-AvCostYear)","v":23.061965639824471},{"$f":"'AESC Fossil Fuel'!M29*(1+inflate)^(BASEYR-AvCostYear)","v":20.526755012684891},{"$f":"'Nat Gas'!N27*(1+inflate)^(BASEYR-AvCostYear)","v":16.871282625840841},{"$f":"('AESC Fossil Fuel'!F29*82%+'AESC Fossil Fuel'!I29*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":21.274868635017892},{"$f":"'AESC Fossil Fuel'!M29*(1+inflate)^(BASEYR-AvCostYear)","v":20.526755012684891},{"$f":"'Nat Gas'!M27*(1+inflate)^(BASEYR-AvCostYear)","v":10.296917718216235},null,{"$f":"'AESC Fossil Fuel'!L29*(1+inflate)^(BASEYR-AvCostYear)","v":25.157569748045212},{"$f":"'AESC Fossil Fuel'!J29*(1+inflate)^(BASEYR-AvCostYear)","v":8.1689323910911593},{"$f":"'AESC Fossil Fuel'!K29*(1+inflate)^(BASEYR-AvCostYear)","v":9.2943888400270716},8.1689323910911593,15.956151476263418,null,{"$f":"(1+B$23)*'AESC Elect'!T35*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U35*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V35*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W35*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2032,{"$f":"(1+B$24)*DRIPE!B30*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C30*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D30*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E30*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F30*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G30*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2033,{"$f":"(1+B$24)*'AESC Elect'!C36*(1+inflate)^(BASEYR-AvCostYear)","v":0.10509199999999999},{"$f":"(1+C$24)*'AESC Elect'!D36*(1+inflate)^(BASEYR-AvCostYear)","v":9.4427999999999998E-2},{"$f":"(1+D$24)*'AESC Elect'!E36*(1+inflate)^(BASEYR-AvCostYear)","v":0.118614},{"$f":"(1+E$24)*'AESC Elect'!F36*(1+inflate)^(BASEYR-AvCostYear)","v":8.541E-2},null,{"$f":"'AESC Elect'!I36*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,157.72837298759683,null,157.72837298759683,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C30*(1+inflate)^(BASEYR-AvCostYear)","v":23.363180136854979},{"$f":"'AESC Fossil Fuel'!M30*(1+inflate)^(BASEYR-AvCostYear)","v":20.666928310388407},{"$f":"'Nat Gas'!N28*(1+inflate)^(BASEYR-AvCostYear)","v":17.060855353877546},{"$f":"('AESC Fossil Fuel'!F30*82%+'AESC Fossil Fuel'!I30*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":21.568504944290645},{"$f":"'AESC Fossil Fuel'!M30*(1+inflate)^(BASEYR-AvCostYear)","v":20.666928310388407},{"$f":"'Nat Gas'!M28*(1+inflate)^(BASEYR-AvCostYear)","v":10.472085075666964},null,{"$f":"'AESC Fossil Fuel'!L30*(1+inflate)^(BASEYR-AvCostYear)","v":25.486155126955047},{"$f":"'AESC Fossil Fuel'!J30*(1+inflate)^(BASEYR-AvCostYear)","v":8.2756275835083066},{"$f":"'AESC Fossil Fuel'!K30*(1+inflate)^(BASEYR-AvCostYear)","v":9.4157837247206917},8.2756275835083066,16.176378708217982,null,{"$f":"(1+B$23)*'AESC Elect'!T36*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U36*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V36*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W36*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2033,{"$f":"(1+B$24)*DRIPE!B31*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C31*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D31*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E31*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F31*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G31*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2034,{"$f":"(1+B$24)*'AESC Elect'!C37*(1+inflate)^(BASEYR-AvCostYear)","v":0.10844599999999999},{"$f":"(1+C$24)*'AESC Elect'!D37*(1+inflate)^(BASEYR-AvCostYear)","v":9.7722000000000003E-2},{"$f":"(1+D$24)*'AESC Elect'!E37*(1+inflate)^(BASEYR-AvCostYear)","v":0.124209},{"$f":"(1+E$24)*'AESC Elect'!F37*(1+inflate)^(BASEYR-AvCostYear)","v":8.8694999999999996E-2},null,{"$f":"'AESC Elect'!I37*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,156.60973204442237,null,156.60973204442237,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C31*(1+inflate)^(BASEYR-AvCostYear)","v":23.66832882469291},{"$f":"'AESC Fossil Fuel'!M31*(1+inflate)^(BASEYR-AvCostYear)","v":20.808058824825739},{"$f":"'Nat Gas'!N29*(1+inflate)^(BASEYR-AvCostYear)","v":17.253953970934447},{"$f":"('AESC Fossil Fuel'!F31*82%+'AESC Fossil Fuel'!I31*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":21.86619562025319},{"$f":"'AESC Fossil Fuel'!M31*(1+inflate)^(BASEYR-AvCostYear)","v":20.808058824825739},{"$f":"'Nat Gas'!M29*(1+inflate)^(BASEYR-AvCostYear)","v":10.650787400389421},null,{"$f":"'AESC Fossil Fuel'!L31*(1+inflate)^(BASEYR-AvCostYear)","v":25.819032190328628},{"$f":"'AESC Fossil Fuel'!J31*(1+inflate)^(BASEYR-AvCostYear)","v":8.3837163318443828},{"$f":"'AESC Fossil Fuel'!K31*(1+inflate)^(BASEYR-AvCostYear)","v":9.5387641593932742},8.3837163318443828,16.399646715189892,null,{"$f":"(1+B$23)*'AESC Elect'!T37*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U37*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V37*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W37*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2034,{"$f":"(1+B$24)*DRIPE!B32*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C32*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D32*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E32*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F32*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G32*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2035,{"$f":"(1+B$24)*'AESC Elect'!C38*(1+inflate)^(BASEYR-AvCostYear)","v":0.11291799999999999},{"$f":"(1+C$24)*'AESC Elect'!D38*(1+inflate)^(BASEYR-AvCostYear)","v":0.10101600000000001},{"$f":"(1+D$24)*'AESC Elect'!E38*(1+inflate)^(BASEYR-AvCostYear)","v":0.129804},{"$f":"(1+E$24)*'AESC Elect'!F38*(1+inflate)^(BASEYR-AvCostYear)","v":9.1980000000000006E-2},null,{"$f":"'AESC Elect'!I38*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,155.49109110124792,null,155.49109110124792,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C32*(1+inflate)^(BASEYR-AvCostYear)","v":23.977463088173529},{"$f":"'AESC Fossil Fuel'!M32*(1+inflate)^(BASEYR-AvCostYear)","v":20.950153092647522},{"$f":"'Nat Gas'!N30*(1+inflate)^(BASEYR-AvCostYear)","v":17.45064508219243},{"$f":"('AESC Fossil Fuel'!F32*82%+'AESC Fossil Fuel'!I32*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":22.167996666152277},{"$f":"'AESC Fossil Fuel'!M32*(1+inflate)^(BASEYR-AvCostYear)","v":20.950153092647522},{"$f":"'Nat Gas'!M30*(1+inflate)^(BASEYR-AvCostYear)","v":10.83309687868439},null,{"$f":"'AESC Fossil Fuel'!L32*(1+inflate)^(BASEYR-AvCostYear)","v":26.156256992259408},{"$f":"'AESC Fossil Fuel'!J32*(1+inflate)^(BASEYR-AvCostYear)","v":8.4932168374639971},{"$f":"'AESC Fossil Fuel'!K32*(1+inflate)^(BASEYR-AvCostYear)","v":9.6633508530618606},8.4932168374639971,16.625997499614208,null,{"$f":"(1+B$23)*'AESC Elect'!T38*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U38*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V38*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W38*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2035,{"$f":"(1+B$24)*DRIPE!B33*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C33*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D33*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E33*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F33*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G33*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[{"$f":"A63+1","v":2036},{"$f":"(1+B$24)*'AESC Elect'!C39*(1+inflate)^(BASEYR-AvCostYear)","v":0.11627199999999999},{"$f":"(1+C$24)*'AESC Elect'!D39*(1+inflate)^(BASEYR-AvCostYear)","v":0.10540800000000002},{"$f":"(1+D$24)*'AESC Elect'!E39*(1+inflate)^(BASEYR-AvCostYear)","v":0.13539899999999999},{"$f":"(1+E$24)*'AESC Elect'!F39*(1+inflate)^(BASEYR-AvCostYear)","v":9.6359999999999987E-2},null,{"$f":"'AESC Elect'!I39*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,154.37245015807349,null,154.37245015807349,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C33*(1+inflate)^(BASEYR-AvCostYear)","v":24.290634983274259},{"$f":"'AESC Fossil Fuel'!M33*(1+inflate)^(BASEYR-AvCostYear)","v":21.093217695141934},{"$f":"'Nat Gas'!N31*(1+inflate)^(BASEYR-AvCostYear)","v":17.650996559704019},{"$f":"('AESC Fossil Fuel'!F33*82%+'AESC Fossil Fuel'!I33*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":22.473964859138306},{"$f":"'AESC Fossil Fuel'!M33*(1+inflate)^(BASEYR-AvCostYear)","v":21.093217695141934},{"$f":"'Nat Gas'!M31*(1+inflate)^(BASEYR-AvCostYear)","v":11.019087184329813},null,{"$f":"'AESC Fossil Fuel'!L33*(1+inflate)^(BASEYR-AvCostYear)","v":26.497886318968614},{"$f":"'AESC Fossil Fuel'!J33*(1+inflate)^(BASEYR-AvCostYear)","v":8.6041475394614881},{"$f":"'AESC Fossil Fuel'!K33*(1+inflate)^(BASEYR-AvCostYear)","v":9.789564785225906},8.6041475394614881,16.855473644353729,null,{"$f":"(1+B$23)*'AESC Elect'!T39*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U39*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V39*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W39*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2036,{"$f":"(1+B$24)*DRIPE!B34*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C34*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D34*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E34*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F34*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G34*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2037,{"$f":"(1+B$24)*'AESC Elect'!C40*(1+inflate)^(BASEYR-AvCostYear)","v":0.12074399999999999},{"$f":"(1+C$24)*'AESC Elect'!D40*(1+inflate)^(BASEYR-AvCostYear)","v":0.10870200000000001},{"$f":"(1+D$24)*'AESC Elect'!E40*(1+inflate)^(BASEYR-AvCostYear)","v":0.14099400000000001},{"$f":"(1+E$24)*'AESC Elect'!F40*(1+inflate)^(BASEYR-AvCostYear)","v":0.10074},null,{"$f":"'AESC Elect'!I40*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,153.25380921489904,null,153.25380921489904,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C34*(1+inflate)^(BASEYR-AvCostYear)","v":24.607897245880519},{"$f":"'AESC Fossil Fuel'!M34*(1+inflate)^(BASEYR-AvCostYear)","v":21.237259258539513},{"$f":"'Nat Gas'!N32*(1+inflate)^(BASEYR-AvCostYear)","v":17.855077566668108},{"$f":"('AESC Fossil Fuel'!F34*82%+'AESC Fossil Fuel'!I34*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":22.784157760964572},{"$f":"'AESC Fossil Fuel'!M34*(1+inflate)^(BASEYR-AvCostYear)","v":21.237259258539513},{"$f":"'Nat Gas'!M32*(1+inflate)^(BASEYR-AvCostYear)","v":11.208833509490931},null,{"$f":"'AESC Fossil Fuel'!L34*(1+inflate)^(BASEYR-AvCostYear)","v":26.843977698367635},{"$f":"'AESC Fossil Fuel'!J34*(1+inflate)^(BASEYR-AvCostYear)","v":8.7165271177659367},{"$f":"'AESC Fossil Fuel'!K34*(1+inflate)^(BASEYR-AvCostYear)","v":9.9174272094000759},8.7165271177659367,17.088118320723428,null,{"$f":"(1+B$23)*'AESC Elect'!T40*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U40*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V40*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W40*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2037,{"$f":"(1+B$24)*DRIPE!B35*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C35*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D35*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E35*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F35*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G35*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2038,{"$f":"(1+B$24)*'AESC Elect'!C41*(1+inflate)^(BASEYR-AvCostYear)","v":0.12521599999999999},{"$f":"(1+C$24)*'AESC Elect'!D41*(1+inflate)^(BASEYR-AvCostYear)","v":0.113094},{"$f":"(1+D$24)*'AESC Elect'!E41*(1+inflate)^(BASEYR-AvCostYear)","v":0.14770800000000001},{"$f":"(1+E$24)*'AESC Elect'!F41*(1+inflate)^(BASEYR-AvCostYear)","v":0.10402499999999999},null,{"$f":"'AESC Elect'!I41*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,152.13516827172461,null,152.13516827172461,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C35*(1+inflate)^(BASEYR-AvCostYear)","v":24.929303300666085},{"$f":"'AESC Fossil Fuel'!M35*(1+inflate)^(BASEYR-AvCostYear)","v":21.382284454320065},{"$f":"'Nat Gas'!N33*(1+inflate)^(BASEYR-AvCostYear)","v":18.062958582173547},{"$f":"('AESC Fossil Fuel'!F35*82%+'AESC Fossil Fuel'!I35*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":23.09863372883439},{"$f":"'AESC Fossil Fuel'!M35*(1+inflate)^(BASEYR-AvCostYear)","v":21.382284454320065},{"$f":"'Nat Gas'!M33*(1+inflate)^(BASEYR-AvCostYear)","v":11.402412596277788},null,{"$f":"'AESC Fossil Fuel'!L35*(1+inflate)^(BASEYR-AvCostYear)","v":27.194589409745305},{"$f":"'AESC Fossil Fuel'!J35*(1+inflate)^(BASEYR-AvCostYear)","v":8.8303744962867299},{"$f":"'AESC Fossil Fuel'!K35*(1+inflate)^(BASEYR-AvCostYear)","v":10.046959656693186},8.8303744962867299,17.323975296625793,null,{"$f":"(1+B$23)*'AESC Elect'!T41*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U41*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V41*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W41*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2038,{"$f":"(1+B$24)*DRIPE!B36*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C36*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D36*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E36*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F36*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G36*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2039,{"$f":"(1+B$24)*'AESC Elect'!C42*(1+inflate)^(BASEYR-AvCostYear)","v":0.129688},{"$f":"(1+C$24)*'AESC Elect'!D42*(1+inflate)^(BASEYR-AvCostYear)","v":0.11748600000000001},{"$f":"(1+D$24)*'AESC Elect'!E42*(1+inflate)^(BASEYR-AvCostYear)","v":0.154422},{"$f":"(1+E$24)*'AESC Elect'!F42*(1+inflate)^(BASEYR-AvCostYear)","v":0.108405},null,{"$f":"'AESC Elect'!I42*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,151.01652732855015,null,151.01652732855015,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C36*(1+inflate)^(BASEYR-AvCostYear)","v":25.254907270089404},{"$f":"'AESC Fossil Fuel'!M36*(1+inflate)^(BASEYR-AvCostYear)","v":21.528299999521657},{"$f":"'Nat Gas'!N34*(1+inflate)^(BASEYR-AvCostYear)","v":18.274711426420666},{"$f":"('AESC Fossil Fuel'!F36*82%+'AESC Fossil Fuel'!I36*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":23.417451926398339},{"$f":"'AESC Fossil Fuel'!M36*(1+inflate)^(BASEYR-AvCostYear)","v":21.528299999521657},{"$f":"'Nat Gas'!M34*(1+inflate)^(BASEYR-AvCostYear)","v":11.599902768963679},null,{"$f":"'AESC Fossil Fuel'!L36*(1+inflate)^(BASEYR-AvCostYear)","v":27.549780493581725},{"$f":"'AESC Fossil Fuel'!J36*(1+inflate)^(BASEYR-AvCostYear)","v":8.9457088461002119},{"$f":"'AESC Fossil Fuel'!K36*(1+inflate)^(BASEYR-AvCostYear)","v":10.178183939433886},8.9457088461002119,17.563088944798753,null,{"$f":"(1+B$23)*'AESC Elect'!T42*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U42*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V42*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W42*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2039,{"$f":"(1+B$24)*DRIPE!B37*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C37*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D37*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E37*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F37*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G37*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2040,{"$f":"(1+B$24)*'AESC Elect'!C43*(1+inflate)^(BASEYR-AvCostYear)","v":0.13415999999999997},{"$f":"(1+C$24)*'AESC Elect'!D43*(1+inflate)^(BASEYR-AvCostYear)","v":0.12187800000000001},{"$f":"(1+D$24)*'AESC Elect'!E43*(1+inflate)^(BASEYR-AvCostYear)","v":0.16113599999999997},{"$f":"(1+E$24)*'AESC Elect'!F43*(1+inflate)^(BASEYR-AvCostYear)","v":0.11388},null,{"$f":"'AESC Elect'!I43*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C37*(1+inflate)^(BASEYR-AvCostYear)","v":25.584763983507436},{"$f":"'AESC Fossil Fuel'!M37*(1+inflate)^(BASEYR-AvCostYear)","v":21.67531265705173},{"$f":"'Nat Gas'!N35*(1+inflate)^(BASEYR-AvCostYear)","v":18.49040928643014},{"$f":"('AESC Fossil Fuel'!F37*82%+'AESC Fossil Fuel'!I37*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":23.74067233490355},{"$f":"'AESC Fossil Fuel'!M37*(1+inflate)^(BASEYR-AvCostYear)","v":21.67531265705173},{"$f":"'Nat Gas'!M35*(1+inflate)^(BASEYR-AvCostYear)","v":11.801383966878483},null,{"$f":"'AESC Fossil Fuel'!L37*(1+inflate)^(BASEYR-AvCostYear)","v":27.909610761490242},{"$f":"'AESC Fossil Fuel'!J37*(1+inflate)^(BASEYR-AvCostYear)","v":9.0625495886779515},{"$f":"'AESC Fossil Fuel'!K37*(1+inflate)^(BASEYR-AvCostYear)","v":10.311122154843693},9.0625495886779515,17.805504251177663,null,{"$f":"(1+B$23)*'AESC Elect'!T43*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U43*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V43*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W43*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2040,{"$f":"(1+B$24)*DRIPE!B38*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C38*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D38*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E38*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F38*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G38*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2041,{"$f":"(1+B$24)*'AESC Elect'!C44*(1+inflate)^(BASEYR-AvCostYear)","v":0.13863199999999998},{"$f":"(1+C$24)*'AESC Elect'!D44*(1+inflate)^(BASEYR-AvCostYear)","v":0.12736800000000001},{"$f":"(1+D$24)*'AESC Elect'!E44*(1+inflate)^(BASEYR-AvCostYear)","v":0.16896899999999998},{"$f":"(1+E$24)*'AESC Elect'!F44*(1+inflate)^(BASEYR-AvCostYear)","v":0.11825999999999999},null,{"$f":"'AESC Elect'!I44*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C38*(1+inflate)^(BASEYR-AvCostYear)","v":25.91892898640851},{"$f":"'AESC Fossil Fuel'!M38*(1+inflate)^(BASEYR-AvCostYear)","v":21.823329236000333},{"$f":"'Nat Gas'!N36*(1+inflate)^(BASEYR-AvCostYear)","v":18.710126742248548},{"$f":"('AESC Fossil Fuel'!F38*82%+'AESC Fossil Fuel'!I38*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":24.06835576449722},{"$f":"'AESC Fossil Fuel'!M38*(1+inflate)^(BASEYR-AvCostYear)","v":21.823329236000333},{"$f":"'Nat Gas'!M36*(1+inflate)^(BASEYR-AvCostYear)","v":12.006937777991169},null,{"$f":"'AESC Fossil Fuel'!L38*(1+inflate)^(BASEYR-AvCostYear)","v":28.274140806289296},{"$f":"'AESC Fossil Fuel'!J38*(1+inflate)^(BASEYR-AvCostYear)","v":9.1809163991571836},{"$f":"'AESC Fossil Fuel'!K38*(1+inflate)^(BASEYR-AvCostYear)","v":10.44579668875801},9.1809163991571836,18.051266823372913,null,{"$f":"(1+B$23)*'AESC Elect'!T44*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U44*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V44*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W44*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2041,{"$f":"(1+B$24)*DRIPE!B39*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C39*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D39*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E39*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F39*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G39*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2042,{"$f":"(1+B$24)*'AESC Elect'!C45*(1+inflate)^(BASEYR-AvCostYear)","v":0.14310399999999998},{"$f":"(1+C$24)*'AESC Elect'!D45*(1+inflate)^(BASEYR-AvCostYear)","v":0.13176000000000002},{"$f":"(1+D$24)*'AESC Elect'!E45*(1+inflate)^(BASEYR-AvCostYear)","v":0.17568300000000001},{"$f":"(1+E$24)*'AESC Elect'!F45*(1+inflate)^(BASEYR-AvCostYear)","v":0.12264},null,{"$f":"'AESC Elect'!I45*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C39*(1+inflate)^(BASEYR-AvCostYear)","v":26.257458549765794},{"$f":"'AESC Fossil Fuel'!M39*(1+inflate)^(BASEYR-AvCostYear)","v":21.972356591955492},{"$f":"'Nat Gas'!N37*(1+inflate)^(BASEYR-AvCostYear)","v":18.933939793660471},{"$f":"('AESC Fossil Fuel'!F39*82%+'AESC Fossil Fuel'!I39*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":24.400563865686493},{"$f":"'AESC Fossil Fuel'!M39*(1+inflate)^(BASEYR-AvCostYear)","v":21.972356591955492},{"$f":"'Nat Gas'!M37*(1+inflate)^(BASEYR-AvCostYear)","v":12.216647473195952},null,{"$f":"'AESC Fossil Fuel'!L39*(1+inflate)^(BASEYR-AvCostYear)","v":28.643432012205817},{"$f":"'AESC Fossil Fuel'!J39*(1+inflate)^(BASEYR-AvCostYear)","v":9.3008292096539513},{"$f":"'AESC Fossil Fuel'!K39*(1+inflate)^(BASEYR-AvCostYear)","v":10.582230219395736},9.3008292096539513,18.30042289926487,null,{"$f":"(1+B$23)*'AESC Elect'!T45*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U45*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V45*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W45*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2042,{"$f":"(1+B$24)*DRIPE!B40*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C40*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D40*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E40*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F40*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G40*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2043,{"$f":"(1+B$24)*'AESC Elect'!C46*(1+inflate)^(BASEYR-AvCostYear)","v":0.14869399999999999},{"$f":"(1+C$24)*'AESC Elect'!D46*(1+inflate)^(BASEYR-AvCostYear)","v":0.13725000000000001},{"$f":"(1+D$24)*'AESC Elect'!E46*(1+inflate)^(BASEYR-AvCostYear)","v":0.18351600000000001},{"$f":"(1+E$24)*'AESC Elect'!F46*(1+inflate)^(BASEYR-AvCostYear)","v":0.12811500000000001},null,{"$f":"'AESC Elect'!I46*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C40*(1+inflate)^(BASEYR-AvCostYear)","v":26.600409679512914},{"$f":"'AESC Fossil Fuel'!M40*(1+inflate)^(BASEYR-AvCostYear)","v":22.122401627320738},{"$f":"'Nat Gas'!N38*(1+inflate)^(BASEYR-AvCostYear)","v":19.161925887416839},{"$f":"('AESC Fossil Fuel'!F40*82%+'AESC Fossil Fuel'!I40*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":24.737359140956833},{"$f":"'AESC Fossil Fuel'!M40*(1+inflate)^(BASEYR-AvCostYear)","v":22.122401627320738},{"$f":"'Nat Gas'!M38*(1+inflate)^(BASEYR-AvCostYear)","v":12.430598041316982},null,{"$f":"'AESC Fossil Fuel'!L40*(1+inflate)^(BASEYR-AvCostYear)","v":29.017546565211877},{"$f":"'AESC Fossil Fuel'!J40*(1+inflate)^(BASEYR-AvCostYear)","v":9.4223082126195408},{"$f":"'AESC Fossil Fuel'!K40*(1+inflate)^(BASEYR-AvCostYear)","v":10.720445721178114},9.4223082126195408,18.553019355717623,null,{"$f":"(1+B$23)*'AESC Elect'!T46*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U46*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V46*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W46*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2043,{"$f":"(1+B$24)*DRIPE!B41*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C41*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D41*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E41*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F41*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G41*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2044,{"$f":"(1+B$24)*'AESC Elect'!C47*(1+inflate)^(BASEYR-AvCostYear)","v":0.154284},{"$f":"(1+C$24)*'AESC Elect'!D47*(1+inflate)^(BASEYR-AvCostYear)","v":0.14274000000000001},{"$f":"(1+D$24)*'AESC Elect'!E47*(1+inflate)^(BASEYR-AvCostYear)","v":0.19246799999999997},{"$f":"(1+E$24)*'AESC Elect'!F47*(1+inflate)^(BASEYR-AvCostYear)","v":0.13358999999999999},null,{"$f":"'AESC Elect'!I47*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C41*(1+inflate)^(BASEYR-AvCostYear)","v":26.947840126143348},{"$f":"'AESC Fossil Fuel'!M41*(1+inflate)^(BASEYR-AvCostYear)","v":22.273471291634795},{"$f":"'Nat Gas'!N39*(1+inflate)^(BASEYR-AvCostYear)","v":19.394163944989735},{"$f":"('AESC Fossil Fuel'!F41*82%+'AESC Fossil Fuel'!I41*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":25.0788049565511},{"$f":"'AESC Fossil Fuel'!M41*(1+inflate)^(BASEYR-AvCostYear)","v":22.273471291634795},{"$f":"'Nat Gas'!M39*(1+inflate)^(BASEYR-AvCostYear)","v":12.64887622484672},null,{"$f":"'AESC Fossil Fuel'!L41*(1+inflate)^(BASEYR-AvCostYear)","v":29.396547463496368},{"$f":"'AESC Fossil Fuel'!J41*(1+inflate)^(BASEYR-AvCostYear)","v":9.5453738642407355},{"$f":"'AESC Fossil Fuel'!K41*(1+inflate)^(BASEYR-AvCostYear)","v":10.86046646859746},{"$f":"V72","v":9.5453738642407355},{"$f":"Q72*0.75","v":18.809103717413326},null,{"$f":"(1+B$23)*'AESC Elect'!T47*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U47*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V47*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W47*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2044,{"$f":"(1+B$24)*DRIPE!B42*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C42*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D42*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E42*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F42*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G42*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2045,{"$f":"(1+B$24)*'AESC Elect'!C48*(1+inflate)^(BASEYR-AvCostYear)","v":0.15875599999999998},{"$f":"(1+C$24)*'AESC Elect'!D48*(1+inflate)^(BASEYR-AvCostYear)","v":0.14823000000000003},{"$f":"(1+D$24)*'AESC Elect'!E48*(1+inflate)^(BASEYR-AvCostYear)","v":0.20141999999999999},{"$f":"(1+E$24)*'AESC Elect'!F48*(1+inflate)^(BASEYR-AvCostYear)","v":0.13906499999999999},null,{"$f":"'AESC Elect'!I48*(1+$G$25)*(1+inflate)^(BASEYR-AvCostYear)","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,{"$f":"'AESC Fossil Fuel'!C42*(1+inflate)^(BASEYR-AvCostYear)","v":27.299808394435178},{"$f":"'AESC Fossil Fuel'!M42*(1+inflate)^(BASEYR-AvCostYear)","v":22.425572581893469},{"$f":"'Nat Gas'!N40*(1+inflate)^(BASEYR-AvCostYear)","v":19.630734390863804},{"$f":"('AESC Fossil Fuel'!F42*82%+'AESC Fossil Fuel'!I42*18%)*(1+inflate)^(BASEYR-AvCostYear)","v":25.424965554411557},{"$f":"'AESC Fossil Fuel'!M42*(1+inflate)^(BASEYR-AvCostYear)","v":22.425572581893469},{"$f":"'Nat Gas'!M40*(1+inflate)^(BASEYR-AvCostYear)","v":12.8715705564335},null,{"$f":"'AESC Fossil Fuel'!L42*(1+inflate)^(BASEYR-AvCostYear)","v":29.780498528073441},{"$f":"'AESC Fossil Fuel'!J42*(1+inflate)^(BASEYR-AvCostYear)","v":9.6700468878844958},{"$f":"'AESC Fossil Fuel'!K42*(1+inflate)^(BASEYR-AvCostYear)","v":11.002316040136417},{"$f":"V73","v":9.6700468878844958},{"$f":"Q73*0.75","v":19.068724165808668},null,{"$f":"(1+B$23)*'AESC Elect'!T48*(1+inflate)^(BASEYR-AvCostYear)","v":3.4439999999999998E-2},{"$f":"(1+C$23)*'AESC Elect'!U48*(1+inflate)^(BASEYR-AvCostYear)","v":3.3689999999999998E-2},{"$f":"(1+D$23)*'AESC Elect'!V48*(1+inflate)^(BASEYR-AvCostYear)","v":3.6799999999999999E-2},{"$f":"(1+E$23)*'AESC Elect'!W48*(1+inflate)^(BASEYR-AvCostYear)","v":3.4688999999999998E-2},null,null,2045,{"$f":"(1+B$24)*DRIPE!B43*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+C$24)*DRIPE!C43*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+D$24)*DRIPE!D43*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"(1+E$24)*DRIPE!E43*(1+inflate)^(BASEYR-AvCostYear)","v":0},0,{"$f":"(1+G$24)*DRIPE!F43*(1+inflate)^(BASEYR-AvCostYear)","v":0},{"$f":"DRIPE!G43*(1+inflate)^(BASEYR-AvCostYear)","v":2.5000000000000001E-3}]
[2046,{"$f":"B73*B$99","v":0.16495740624999997},{"$f":"C73*C$99","v":0.15440625000000005},{"$f":"D73*D$99","v":0.21040050955414011},{"$f":"E73*E$99","v":0.14527325892857143},null,{"$f":"G73*G$99","v":163.44560566666667},null,148.77924544220127,null,{"$f":"K140*(1+$AH$25)*(1+inflate)^(BASEYR-$K$102)","v":148.77924544220127},{"$f":"L140*(1+$AH$26)*(1+inflate)^(BASEYR-$K$102)","v":50.826181337315433},null,{"$f":"N73*N$99","v":27.656373753302894},{"$f":"O73*O$99","v":22.578712542873713},{"$f":"'Nat Gas'!N41*(1+inflate)^(BASEYR-AvCostYear)","v":19.871719181374811},{"$f":"Q73*Q$99","v":25.775900406563835},{"$f":"R73*R$99","v":22.578712542873713},{"$f":"'Nat Gas'!M41*(1+inflate)^(BASEYR-AvCostYear)","v":13.09877139613404},null,{"$f":"U73*U$99","v":30.169464413529493},{"$f":"V73*V$99","v":9.7963482775876205},{"$f":"W73*W$99","v":11.146018322238403},9.7963482775876205,{"$f":"Y73*Y$99","v":19.331925304922876},null,{"$f":"AA73","v":3.4439999999999998E-2},{"$f":"AB73","v":3.3689999999999998E-2},{"$f":"AC73","v":3.6799999999999999E-2},{"$f":"AD73","v":3.4688999999999998E-2},null,null,2046,{"$f":"AH73","v":0},{"$f":"AI73","v":0},{"$f":"AJ73","v":0},{"$f":"AK73","v":0},0,0,{"$f":"AN73","v":2.5000000000000001E-3}]
[2047,{"$f":"B74*'AESC Elect'!AR$46","v":0.1714010549316406},{"$f":"C74*'AESC Elect'!AS$46","v":0.16083984375000007},{"$f":"D74*'AESC Elect'!AT$46","v":0.21978142399285974},{"$f":"E74*'AESC Elect'!AU$46","v":0.15175867227359696},null,{"$f":"G74*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,28.017596245777835,22.73289826745992,{"$f":"'Nat Gas'!N42*(1+inflate)^(BASEYR-AvCostYear)","v":20.11720183410597},26.131679130389866,22.73289826745992,{"$f":"'Nat Gas'!M42*(1+inflate)^(BASEYR-AvCostYear)","v":13.33057096944713},null,30.563510618910545,9.9242993015919936,11.291597513329913,9.9242993015919936,19.598759347792399,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2047,0,0,0,0,0,0,2.5000000000000001E-3]
[2048,{"$f":"B75*'AESC Elect'!AR$46","v":0.17809640863990781},{"$f":"C75*'AESC Elect'!AS$46","v":0.16754150390625008},{"$f":"D75*'AESC Elect'!AT$46","v":0.22958059576324202},{"$f":"E75*'AESC Elect'!AU$46","v":0.15853361300009683},null,{"$f":"G75*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,28.383536699119002,22.888136896972441,{"$f":"'Nat Gas'!N43*(1+inflate)^(BASEYR-AvCostYear)","v":20.367267457852972},26.492368584717287,22.888136896972441,{"$f":"'Nat Gas'!M43*(1+inflate)^(BASEYR-AvCostYear)","v":13.567063406144923},null,30.962703498751804,10.053921505926002,11.439078127895362,10.053921505926002,19.869276438537963,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2048,0,0,0,0,0,0,2.5000000000000001E-3]
[2049,{"$f":"B76*'AESC Elect'!AR$46","v":0.18505329960240421},{"$f":"C76*'AESC Elect'!AS$46","v":0.17452239990234386},{"$f":"D76*'AESC Elect'!AT$46","v":0.23981667328134834},{"$f":"E76*'AESC Elect'!AU$46","v":0.16561100643760115},null,{"$f":"G76*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,28.754256735055936,23.044435621498337,{"$f":"'Nat Gas'!N44*(1+inflate)^(BASEYR-AvCostYear)","v":20.622002783168725},26.858036551210493,23.044435621498337,{"$f":"'Nat Gas'!M44*(1+inflate)^(BASEYR-AvCostYear)","v":13.808344779918695},null,31.367110274251285,10.185236718032733,11.588485000605147,10.185236718032733,20.143527413407867,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2049,0,0,0,0,0,0,2.5000000000000001E-3]
[2050,{"$f":"B77*'AESC Elect'!AR$46","v":0.19228194411812313},{"$f":"C77*'AESC Elect'!AS$46","v":0.18179416656494155},{"$f":"D77*'AESC Elect'!AT$46","v":0.25050913642128109},{"$f":"E77*'AESC Elect'!AU$46","v":0.17300435493927979},null,{"$f":"G77*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,29.129818780165365,23.201801680224406,{"$f":"'Nat Gas'!N45*(1+inflate)^(BASEYR-AvCostYear)","v":20.881496193499263},27.228751747108333,23.201801680224406,{"$f":"'Nat Gas'!M45*(1+inflate)^(BASEYR-AvCostYear)","v":14.054513148856291},null,31.776799044589378,10.318267050445552,11.739843290497621,10.318267050445552,20.42156381033125,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2050,0,0,0,0,0,0,2.5000000000000001E-3]
[2051,{"$f":"B78*'AESC Elect'!AR$46","v":0.19979295756023732},{"$f":"C78*'AESC Elect'!AS$46","v":0.18936892350514745},{"$f":"D78*'AESC Elect'!AT$46","v":0.26167833358656112},{"$f":"E78*'AESC Elect'!AU$46","v":0.18072776364192622},null,{"$f":"G78*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,29.510286076383402,23.360242361772478,{"$f":"'Nat Gas'!N46*(1+inflate)^(BASEYR-AvCostYear)","v":21.145837756922159},27.604583838137639,23.360242361772478,{"$f":"'Nat Gas'!M46*(1+inflate)^(BASEYR-AvCostYear)","v":14.305668596768783},null,32.191838798396255,10.453034904511702,11.893178485215703,10.453034904511702,20.703437878603228,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2051,0,0,0,0,0,0,2.5000000000000001E-3]
[2052,{"$f":"B79*'AESC Elect'!AR$46","v":0.20759736996493408},{"$f":"C79*'AESC Elect'!AS$46","v":0.19725929531786193},{"$f":"D79*'AESC Elect'!AT$46","v":0.27334552043436955},{"$f":"E79*'AESC Elect'!AU$46","v":0.18879596737594079},null,{"$f":"G79*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,29.895722691655013,23.519765004536982,{"$f":"'Nat Gas'!N47*(1+inflate)^(BASEYR-AvCostYear)","v":21.415119258499409},27.985603451604966,23.519765004536982,{"$f":"'Nat Gas'!M47*(1+inflate)^(BASEYR-AvCostYear)","v":14.561913275384333},null,32.612299425369066,10.589562974164519,12.048516405298804,10.589562974164519,20.989202588703726,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2052,0,0,0,0,0,0,2.5000000000000001E-3]
[2053,{"$f":"B80*'AESC Elect'!AR$46","v":0.21570664222918931},{"$f":"C80*'AESC Elect'!AS$46","v":0.20547843262277285},{"$f":"D80*'AESC Elect'!AT$46","v":0.28553290032634782},{"$f":"E80*'AESC Elect'!AU$46","v":0.19722435877665245},null,{"$f":"G80*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,30.28619353072261,23.680376997024855,{"$f":"'Nat Gas'!N48*(1+inflate)^(BASEYR-AvCostYear)","v":21.689434233256659},28.371882189669066,23.680376997024855,{"$f":"'Nat Gas'!M48*(1+inflate)^(BASEYR-AvCostYear)","v":14.823351447427523},null,33.038251728040848,10.727874249744934,12.205883208530825,10.727874249744934,21.278911642251803,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2053,0,0,0,0,0,0,2.5000000000000001E-3]
[2054,{"$f":"B81*'AESC Elect'!AR$46","v":0.22413268294126701},{"$f":"C81*'AESC Elect'!AS$46","v":0.21404003398205507},{"$f":"D81*'AESC Elect'!AT$46","v":0.29826366658293657},{"$f":"E81*'AESC Elect'!AU$46","v":0.20602901765061016},null,{"$f":"G81*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,30.68176434605553,23.842085778197731,{"$f":"'Nat Gas'!N49*(1+inflate)^(BASEYR-AvCostYear)","v":21.968877999801002},28.763492642796535,23.842085778197731,{"$f":"'Nat Gas'!M49*(1+inflate)^(BASEYR-AvCostYear)","v":15.090089530602906},null,33.469767433703169,10.86799202187288,12.365305394344935,10.86799202187288,21.572619482097405,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2054,0,0,0,0,0,0,2.5000000000000001E-3]
[2055,{"$f":"B82*'AESC Elect'!AR$46","v":0.23288786586866025},{"$f":"C82*'AESC Elect'!AS$46","v":0.22295836873130737},{"$f":"D82*'AESC Elect'!AT$46","v":0.3115620466216662},{"$f":"E82*'AESC Elect'!AU$46","v":0.21522674165286956},null,{"$f":"G82*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,31.082501748922287,24.004898837816498,{"$f":"'Nat Gas'!N50*(1+inflate)^(BASEYR-AvCostYear)","v":22.253547694589919},29.160508403403202,24.004898837816498,{"$f":"'Nat Gas'!M50*(1+inflate)^(BASEYR-AvCostYear)","v":15.362236142501871},null,33.906919206484474,11.009939885369258,12.526809808285886,11.009939885369258,21.870381302552403,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2055,0,0,0,0,0,0,2.5000000000000001E-3]
[2056,{"$f":"B83*'AESC Elect'!AR$46","v":0.24198504812915481},{"$f":"C83*'AESC Elect'!AS$46","v":0.23224830076177852},{"$f":"D83*'AESC Elect'!AT$46","v":0.32545334806339654},{"$f":"E83*'AESC Elect'!AU$46","v":0.22483507833380126},null,{"$f":"G83*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,31.488473220607418,24.168823716788197,{"$f":"'Nat Gas'!N51*(1+inflate)^(BASEYR-AvCostYear)","v":22.543542306863959},29.563004079683793,24.168823716788197,{"$f":"'Nat Gas'!M51*(1+inflate)^(BASEYR-AvCostYear)","v":15.639902146452332},null,34.349780659586223,11.153741743229144,12.690423646530611,11.153741743229144,22.172253059762845,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2056,0,0,0,0,0,0,2.5000000000000001E-3]
[2057,{"$f":"B84*'AESC Elect'!AR$46","v":0.25143758907169994},{"$f":"C84*'AESC Elect'!AS$46","v":0.2419253132935193},{"$f":"D84*'AESC Elect'!AT$46","v":0.3399640068942486},{"$f":"E84*'AESC Elect'!AU$46","v":0.23487235861656025},null,{"$f":"G84*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,31.899747123774851,24.333868007515282,{"$f":"'Nat Gas'!N52*(1+inflate)^(BASEYR-AvCostYear)","v":22.838962714256198},29.971055309632497,24.333868007515282,{"$f":"'Nat Gas'!M52*(1+inflate)^(BASEYR-AvCostYear)","v":15.923200698331158},null,34.798426367678786,11.299421810646871,12.856174460467859,11.299421810646871,22.478291482224371,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2057,{"$f":"AH84","v":0},0,0,0,0,0,2.5000000000000001E-3]
[2058,{"$f":"B85*'AESC Elect'!AR$46","v":0.26125936989481324},{"$f":"C85*'AESC Elect'!AS$46","v":0.25200553468074927},{"$f":"D85*'AESC Elect'!AT$46","v":0.35512163777488387},{"$f":"E85*'AESC Elect'!AU$46","v":0.24535773176908526},null,{"$f":"G85*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,32.316392713979681,24.500039354247274,{"$f":"'Nat Gas'!N53*(1+inflate)^(BASEYR-AvCostYear)","v":23.139911719091732},30.384738775257041,24.500039354247274,{"$f":"'Nat Gas'!M53*(1+inflate)^(BASEYR-AvCostYear)","v":16.212247294359745},null,35.252931879459318,11.447004619093699,13.024090161337654,11.447004619093699,22.788554081442779,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2058,{"$f":"AH85","v":0},{"$f":"AI85","v":0},{"$f":"AJ85","v":0},{"$f":"AK85","v":0},0,0,{"$f":"AN85","v":2.5000000000000001E-3}]
[2059,{"$f":"B86*'AESC Elect'!AR$46","v":0.27146481403132938},{"$f":"C86*'AESC Elect'!AS$46","v":0.26250576529244718},{"$f":"D86*'AESC Elect'!AT$46","v":0.3709550865928723},{"$f":"E86*'AESC Elect'!AU$46","v":0.25631120193734802},null,{"$f":"G86*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,32.738480151330307,24.667345453434823,{"$f":"'Nat Gas'!N54*(1+inflate)^(BASEYR-AvCostYear)","v":23.44649408539054},30.804132216988972,24.667345453434823,{"$f":"'Nat Gas'!M54*(1+inflate)^(BASEYR-AvCostYear)","v":16.50715981990345},null,35.713373730373583,11.596515020448734,13.194199024931343,11.596515020448734,23.103099162741728,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2059,0,0,0,0,0,0,2.5000000000000001E-3]
[2060,{"$f":"B87*'AESC Elect'!AR$46","v":0.28206890832942821},{"$f":"C87*'AESC Elect'!AS$46","v":0.27344350551296581},{"$f":"D87*'AESC Elect'!AT$46","v":0.38749448535815961},{"$f":"E87*'AESC Elect'!AU$46","v":0.26775366630955105},null,{"$f":"G87*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,33.166080512302884,24.835794054086172,{"$f":"'Nat Gas'!N55*(1+inflate)^(BASEYR-AvCostYear)","v":23.758816576587694},31.229314448292826,24.835794054086172,{"$f":"'Nat Gas'!M55*(1+inflate)^(BASEYR-AvCostYear)","v":16.808058599296146},null,36.179829455503992,11.74797819118381,13.366529696353041,11.74797819118381,23.421985836219616,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2060,0,0,0,0,0,0,2.5000000000000001E-3]
[2061,{"$f":"B88*'AESC Elect'!AR$46","v":0.29308722506104651},{"$f":"C88*'AESC Elect'!AS$46","v":0.2848369849093394},{"$f":"D88*'AESC Elect'!AT$46","v":0.40477130954610302},{"$f":"E88*'AESC Elect'!AU$46","v":0.2797069549840846},null,{"$f":"G88*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,33.599265801710096,25.005392958126063,{"$f":"'Nat Gas'!N56*(1+inflate)^(BASEYR-AvCostYear)","v":24.076987993984723},31.660365370476949,25.005392958126063,{"$f":"'Nat Gas'!M56*(1+inflate)^(BASEYR-AvCostYear)","v":17.115066446711616},null,36.65237760262594,11.901419636603018,13.541111194843252,11.901419636603018,23.745274027857707,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2061,0,0,0,0,0,0,2.5000000000000001E-3]
[2062,{"$f":"B89*'AESC Elect'!AR$46","v":0.30453594478999363},{"$f":"C89*'AESC Elect'!AS$46","v":0.29670519261389522},{"$f":"D89*'AESC Elect'!AT$46","v":0.42281843799720314},{"$f":"E89*'AESC Elect'!AU$46","v":0.29219387261730267},null,{"$f":"G89*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,34.038108964826243,25.176150020757092,{"$f":"'Nat Gas'!N57*(1+inflate)^(BASEYR-AvCostYear)","v":24.401119215946569},32.097365987708763,25.176150020757092,{"$f":"'Nat Gas'!M57*(1+inflate)^(BASEYR-AvCostYear)","v":17.428308718103835},null,37.131097745434687,12.056865195137622,13.717972918665502,12.056865195137622,24.073024490781567,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2062,0,0,0,0,0,0,2.5000000000000001E-3]
[2063,{"$f":"B90*'AESC Elect'!AR$46","v":0.31643188013335277},{"$f":"C90*'AESC Elect'!AS$46","v":0.30906790897280756},{"$f":"D90*'AESC Elect'!AT$46","v":0.44167021548752428},{"$f":"E90*'AESC Elect'!AU$46","v":0.30523824193057514},null,{"$f":"G90*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,34.482683899670683,25.348073150823542,{"$f":"'Nat Gas'!N58*(1+inflate)^(BASEYR-AvCostYear)","v":24.731323237858629},32.54039842223726,25.348073150823542,{"$f":"'Nat Gas'!M58*(1+inflate)^(BASEYR-AvCostYear)","v":17.747913364238826},null,37.616070496944985,12.214341042697059,13.897144650056799,12.214341042697059,24.405298816677941,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2063,0,0,0,0,0,0,2.5000000000000001E-3]
[2064,{"$f":"B91*'AESC Elect'!AR$46","v":0.32879250045106184},{"$f":"C91*'AESC Elect'!AS$46","v":0.32194573851334124},{"$f":"D91*'AESC Elect'!AT$46","v":0.46136251808887885},{"$f":"E91*'AESC Elect'!AU$46","v":0.31886494915961872},null,{"$f":"G91*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,34.933065469451755,25.521170311177684,{"$f":"'Nat Gas'!N59*(1+inflate)^(BASEYR-AvCostYear)","v":25.067715212858872},32.989545929825631,25.521170311177684,{"$f":"'Nat Gas'!M59*(1+inflate)^(BASEYR-AvCostYear)","v":18.074010984841184},null,38.107377523065743,12.373873697076778,14.078656560242738,12.373873697076778,24.742159447369218,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2064,0,0,0,0,0,0,2.5000000000000001E-3]
[2065,{"$f":"B92*'AESC Elect'!AR$46","v":0.34163595749993142},{"$f":"C92*'AESC Elect'!AS$46","v":0.33536014428473049},{"$f":"D92*'AESC Elect'!AT$46","v":0.48193282144316008},{"$f":"E92*'AESC Elect'!AU$46","v":0.333099991532816},null,{"$f":"G92*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,35.389329515173173,25.695449519048591,{"$f":"'Nat Gas'!N60*(1+inflate)^(BASEYR-AvCostYear)","v":25.410412493359988},33.444892915396885,25.695449519048591,{"$f":"'Nat Gas'!M60*(1+inflate)^(BASEYR-AvCostYear)","v":18.406734883878769},null,38.605101556351968,12.535490022423639,14.262539214518128,12.535490022423639,25.083669686547655,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2065,0,0,0,0,0,0,2.5000000000000001E-3]
[2066,{"$f":"B93*'AESC Elect'!AR$46","v":0.35498111208977251},{"$f":"C93*'AESC Elect'!AS$46","v":0.34933348362992761},{"$f":"D93*'AESC Elect'!AT$46","v":0.50342027208075324},{"$f":"E93*'AESC Elect'!AU$46","v":0.34797052686910246},null,{"$f":"G93*'AESC Elect'!AV$46","v":163.44560566666667},null,148.77924544220127,null,148.77924544220127,50.826181337315433,null,35.851552868405129,25.87091884641346,{"$f":"'Nat Gas'!N61*(1+inflate)^(BASEYR-AvCostYear)","v":25.759534673377274},33.906524948895438,25.87091884641346,{"$f":"'Nat Gas'!M61*(1+inflate)^(BASEYR-AvCostYear)","v":18.746221126009772},null,39.109326409936337,12.699217233759645,14.448823577393956,12.699217233759645,25.429893711671568,null,3.4439999999999998E-2,3.3689999999999998E-2,3.6799999999999999E-2,3.4688999999999998E-2,null,null,2066,0,0,0,0,0,0,2.5000000000000001E-3]
[]
[]
["Period:","Winter Peak Energy","Winter Off-Peak Energy","Summer Peak Energy","Summer Off-Peak Energy","Winter Capacity","Summer Capacity","Fall/Spring Capacity",{"$f":"IF(ACSource=0,K97,L97)&\" T&D Capacity\"","v":"Generic T&D Capacity"},null,"Generic","BED Custom",null,"Res. Distillate","Res. High-Use LPG","Space Heat Natural Gas","Com. Distillate","Com. LPG","Baseload Natural Gas",null,"Kerosene","Wood","Wood Pellets","Wood Chips","Compressed Natural Gas",null,{"$f":"B97","v":"Winter Peak Energy"},"Winter Off-Peak Energy","Summer Peak Energy","Summer Off-Peak Energy"]
["Units:",{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&EnergyUnits","v":"$/kWh"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},{"$f":"\"$/\"&DemandUnits","v":"$/kW"},null,"$/kW","$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/kWh","$/kWh","$/kWh","$/kWh"]
["assumed escalation rate",{"$f":"'AESC Elect'!AR$46","v":1.0390625},{"$f":"'AESC Elect'!AS$46","v":1.0416666666666667},{"$f":"'AESC Elect'!AT$46","v":1.0445859872611465},{"$f":"'AESC Elect'!AU$46","v":1.0446428571428572},null,{"$f":"'AESC Elect'!AV$46","v":1},null,null,null,null,null,"assumed escalation rate",{"$f":"'AESC Fossil Fuel'!C52","v":1.01306109382586},{"$f":"'AESC Fossil Fuel'!M52","v":1.0068288094059141},null,{"$f":"Q71/Q70","v":1.0138027660804987},{"$f":"'AESC Fossil Fuel'!M52","v":1.0068288094059141},null,null,{"$f":"'AESC Fossil Fuel'!L52","v":1.01306109382586},{"$f":"'AESC Fossil Fuel'!J52","v":1.01306109382586},{"$f":"'AESC Fossil Fuel'!K52","v":1.01306109382586},null,{"$f":"Y71/Y70","v":1.0138027660804987},null,{"$f":"AA71/AA70","v":1},{"$f":"AB71/AB70","v":1},{"$f":"AC71/AC70","v":1},{"$f":"AD71/AD70","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,"T&D AVOIDED COSTS"]
[null,null,null,null,null,null,null,null,null,null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Externalities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,"$"]
[null,null,null,null,null,null,null,null,null,null,"Generic",{"$f":"L37","v":"BED Custom"}]
[null,null,null,null,null,null,null,null,null,null,"$/kW","$/kW"]
[]
[null,null,null,null,null,null,null,null,null,2013,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,9.2323376753508293E-3,9.149676168207296E-3,9.2465887112877111E-3,9.0594389880703525E-3]
[null,null,null,null,null,null,null,null,null,2014,157,48]
[null,null,null,null,null,null,null,null,null,2015,156,48]
[null,null,null,null,null,null,null,null,null,2016,155,48]
[null,null,null,null,null,null,null,null,null,2017,155,48]
[null,null,null,null,null,null,null,null,null,2018,152,48]
[null,null,null,null,null,null,null,null,null,2019,152,48]
[null,null,null,null,null,null,null,null,null,2020,152,48]
[null,null,null,null,null,null,null,null,null,2021,152,48]
[null,null,null,null,null,null,null,null,null,2022,151,48]
[null,null,null,null,null,null,null,null,null,2023,150,48]
[null,null,null,null,null,null,null,null,null,2024,149,48]
[null,null,null,null,null,null,null,null,null,2025,149,48]
[null,null,null,null,null,null,null,null,null,2026,148,48]
[null,null,null,null,null,null,null,null,null,2027,147,48]
[null,null,null,null,null,null,null,null,null,2028,146,48]
[null,null,null,null,null,null,null,null,null,2029,145,48]
[null,null,null,null,null,null,null,null,null,2030,144,48]
[null,null,null,null,null,null,null,null,null,2031,143,48]
[null,null,null,null,null,null,null,null,null,2032,142,48]
[null,null,null,null,null,null,null,null,null,2033,141,48]
[null,null,null,null,null,null,null,null,null,2034,140,48]
[null,null,null,null,null,null,null,null,null,2035,139,48]
[null,null,null,null,null,null,null,null,null,2036,138,48]
[null,null,null,null,null,null,null,null,null,2037,137,48]
[null,null,null,null,null,null,null,null,null,2038,136,48]
[null,null,null,null,null,null,null,null,null,2039,135,48]
[null,null,null,null,null,null,null,null,null,2040,133,48]
[null,null,null,null,null,null,null,null,null,2041,133,48]
[null,null,null,null,null,null,null,null,null,2042,133,48]
[null,null,null,null,null,null,null,null,null,2043,133,48]
[null,null,null,null,null,null,null,null,null,2044,133,48]
[null,null,null,null,null,null,null,null,null,2045,133,48]
[null,null,null,null,null,null,null,null,null,2046,133,48]
[null,null,null,null,null,null,null,null,null,2047,{"$f":"K140","v":133},48]
[null,null,null,null,null,null,null,null,null,2048,{"$f":"K141","v":133},48]
[null,null,null,null,null,null,null,null,null,2049,133,48]
[null,null,null,null,null,null,null,null,null,2050,133,48]
[null,null,null,null,null,null,null,null,null,2051,133,48]
[null,null,null,null,null,null,null,null,null,2052,133,48]
[null,null,null,null,null,null,null,null,null,2053,133,48]
[null,null,null,null,null,null,null,null,null,2054,133,48]
[null,null,null,null,null,null,null,null,null,2055,133,48]
[null,null,null,null,null,null,null,null,null,2056,133,48]
[null,null,null,null,null,null,null,null,null,2057,133,48]
[null,null,null,null,null,null,null,null,null,2058,133,48]
[null,null,null,null,null,null,null,null,null,2059,133,48]
[null,null,null,null,null,null,null,null,null,2060,133,48]
[null,null,null,null,null,null,null,null,null,2061,133,48]
[null,null,null,null,null,null,null,null,null,2062,133,48]
[null,null,null,null,null,null,null,null,null,2063,133,48]
[null,null,null,null,null,null,null,null,null,2064,133,48]
[null,null,null,null,null,null,null,null,null,2065,133,48]
[null,null,null,null,null,null,null,null,null,2066,133,48]

{"sheet":"AESC Elect","index":13,"n_rows":61,"n_cols":49,"rows_kept":61,"cut":false,"hidden":true,"merged":[[8,43,9,46],[8,47,9,48],[10,25,11,28],[10,29,11,30],[10,31,11,32],[10,34,10,37],[10,38,10,41],[9,25,9,32],[9,33,11,33],[11,34,11,37],[11,38,11,41],[9,34,9,37],[9,38,9,41],[9,2,11,5],[9,6,10,8],[9,9,9,13],[10,9,10,13],[9,19,11,22],[11,6,12,6],[11,7,12,7],[11,8,12,8],[10,14,10,18],[11,9,11,12],[11,14,11,17],[9,14,9,18]]}
["Revision: 12/23/2015","Table One: Avoided Cost of Electricity (2015 $) Results :",null,null,null,null,null,null,null,null,null,null,"VT",null,null,null,null,null,null,null,"Page One of Two",null,null,"Revision: 4/3/2015",null,"Table Two: Inputs to Avoided Cost Calculations",null,null,null,null,null,null,null,null,null,null,null,null,"Page Two of Two"]
[null,null,"State","VT",null,null,null,null,null,null,null,null,"Vermont",null,null,null,null,null,null,null,null,null,null,null,null,"Zone:",{"$f":"M1","v":"VT"}]
[]
[null,null,"User-defined Inputs"]
[null,null,"Wholesale Risk Premium (WRP)",null,null,0,"modified to 0% per PSB order"]
[null,null,"Distribution Losses",null,null,0.08]
[null,null,"Real Discount Rate",null,null,0.03,"modified to 3% per PSB order"]
[null,null,"Pcnt of Capacity Bid into FCM (%Bid)",null,null,1,"modified to 100% per PSB order",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy",null,null,null,"Capacity"]
[null,null," Avoided Unit Cost of Electric Energy1",null,null,null,"Avoided Unit Cost of Electric Capacity2",null,null,"DRIPE: 2016 vintage measures",null,null,null,null,"DRIPE: 2017 vintage measures",null,null,null,null,"Avoided Non-Embedded Costs",null,null,null,null,null,"Wholesale Avoided Costs of Electricity ",null,null,null,null,null,null,null,"Avoided REC Costs to Load","DRIPE: 2016 vintage measures",null,null,null,"DRIPE: 2017 vintage measures"]
[null,null,null,null,null,null,null,null,null,"Intrastate",null,null,null,null,"Intrastate",null,null,null,null,null,null,null,null,null,null,"Energy",null,null,null,"Electric Cross DRIPE (5)",null,"Capacity",null,null,"Rest-of-Pool",null,null,null,"Rest-of-Pool",null,null,null,null,"Winter On Peak","Winter Off-Peak","Summer On Peak ","Summer Off-Peak","FCA Price","Reserve Margin"]
[null,null,null,null,null,null,"kW sold into FCA (PA to determine quantity)3","kW purchased from FCA (PA to determine quantity)","Weighted Average Avoided Cost Based on Percent Capacity Bid","Energy",null,null,null,"Capacity (See note 2)","Energy",null,null,null,"Capacity (See note 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy",null,null,null,"Energy"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Annual Value","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Annual Value","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter","Summer","FCA Price","Reserve Margin","REC Costs","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak"]
["Units:",null,"$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kWh","$/kWh","$/kWh","$/kWh","Units:",null,"$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","%","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh"]
["Period:",null,"a","b","c","d","e=ab*1.08","f=ab*(1+ac)*(1+WRP)*(1+Dist Loss) *(1+PTF Loss)","g=(e*%Bid)+(f*(1+%Bid))","h","i","j","k","l","m","n","o","p","q","r","s","t","u","Period:",null,"v","w ","x","y","z","aa","ab","ac","ad","ae","af","ag","ah","ai","aj","ak","al"]
[]
[null,null,"Values copied from PSB Order EEU-2015-04 Attachment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values copied from PSB Order EEU-2015-04 Attachment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17/C16","v":{"$error":"#VALUE!"}},{"$f":"D17/D16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I17/I16","v":{"$error":"#DIV/0!"}},{"$f":"AC17/AC16","v":{"$error":"#DIV/0!"}}]
[2015,null,7.2999999999999995E-2,6.5000000000000002E-2,0.04,3.1E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000001E-2,4.7E-2,5.0999999999999997E-2,4.9000000000000002E-2,2015,null,7.3207551907614563E-2,6.4864978632309819E-2,3.9599922224967041E-2,3.0502902513161827E-2,null,null,39.674354000000001,0.17,0,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A18+1","v":2016},null,6.6000000000000003E-2,6.2E-2,4.7E-2,3.1E-2,{"$f":"AF19*1.08","v":41.208868800000005},0,{"$f":"(G19*$F$8)+(H19*(1-$F$8))","v":41.208868800000005},2.431438943028952E-3,1.0056744839772183E-3,1.1532968774008983E-2,7.1862748289107121E-4,null,null,null,null,null,null,4.7E-2,4.7E-2,0.05,4.8000000000000001E-2,2016,null,6.6496390736754202E-2,6.1666001100322922E-2,4.7166585946322698E-2,3.0957762034121001E-2,4.1176371273928718E-3,2.6043321916466235E-3,38.156359999999999,0.17,0,1.6347079319523805E-3,1.3371554728477389E-3,-3.0526175524540735E-3,5.3699843012682273E-4,null,null,null,null,null,0.90410958904109595,0.95384615384615379,1.175,1,{"$error":"#DIV/0!"},1.0149120078249243]
[{"$f":"A19+1","v":2017},null,6.6000000000000003E-2,6.0999999999999999E-2,5.0999999999999997E-2,3.9E-2,{"$f":"AF20*1.08","v":123.69105},0,{"$f":"(G20*$F$8)+(H20*(1-$F$8))","v":123.69105},2.3260457340752326E-3,9.614947941985546E-4,1.1900842938757795E-2,8.5082812911817197E-4,null,2.3260457340752326E-3,9.614947941985546E-4,1.1900842938757795E-2,8.5082812911817197E-4,null,4.5999999999999999E-2,4.5999999999999999E-2,0.05,4.7E-2,2017,null,6.3507792360351409E-2,5.8942504734419164E-2,4.8709885853390276E-2,3.6660320869022482E-2,2.4144584467154467E-3,1.5477160956775373E-3,114.52875,0.17,0,1.5638498439282027E-3,1.2784136881873319E-3,-3.1499887631467952E-3,6.357861068798774E-4,1.5638498439282027E-3,1.2784136881873319E-3,-3.1499887631467952E-3,6.357861068798774E-4,null,1,0.9838709677419355,1.0851063829787233,1.2580645161290323,3.0015638284154984,1.1842044921921759]
[2018,null,5.6000000000000001E-2,5.1999999999999998E-2,0.05,4.2000000000000003E-2,143.56055412000001,0,143.56055412000001,1.2308464322393655E-3,5.0201305247489427E-4,0,0,null,1.2308464322393655E-3,5.0201305247489427E-4,0,0,null,4.5999999999999999E-2,4.4999999999999998E-2,4.9000000000000002E-2,4.7E-2,2018,null,5.3895515658967365E-2,4.9313682663679095E-2,4.7708837381922858E-2,3.9302324903285113E-2,1.090616638660084E-3,7.2548894530400417E-4,132.92643899999999,0.17,0,8.2752414226385993E-4,6.674818852946163E-4,0,0,8.2752414226385993E-4,6.674818852946163E-4,0,0,null,0.84848484848484851,0.85245901639344257,0.98039215686274517,1.0769230769230771,1.1606381716381258,1.072067127936545]
[2019,null,5.6000000000000001E-2,5.0999999999999997E-2,0.05,4.1000000000000002E-2,133.15712580000002,0,133.15712580000002,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,4.4999999999999998E-2,4.8000000000000001E-2,4.5999999999999999E-2,2019,null,5.3124459716364938E-2,4.8536652764468821E-2,4.7432206553794973E-2,3.885592716879701E-2,6.7680380188081079E-4,4.6797840313330449E-4,123.29363499999999,0.17,0,null,null,null,null,null,null,null,null,null,1,0.98076923076923073,1,0.97619047619047616,0.92753282136746329,0.98864195093835805]
[2020,null,5.5E-2,0.05,5.0999999999999997E-2,0.04,146.61423000000002,{"$f":"AF23*(1+$AG23)*(1+$F$5)*(1+$F$6)*(1+$E$60)","v":175.31249938019999},146.61423000000002,null,null,null,null,null,null,null,null,null,null,4.3999999999999997E-2,4.3999999999999997E-2,4.7E-2,4.4999999999999998E-2,2020,null,5.1625377859436758E-2,4.6785665297901444E-2,4.7708102585933089E-2,3.7483301551361745E-2,6.5944736853713382E-4,4.566050409268651E-4,135.75391666666667,0.17,0,null,null,null,null,null,null,null,null,null,0.9821428571428571,0.98039215686274517,1.0199999999999998,0.97560975609756095,1.1010618404321251,0.96467397080830586]
[2021,null,5.7000000000000002E-2,5.1999999999999998E-2,5.3999999999999999E-2,4.3999999999999997E-2,149.68826999999999,178.98825196979999,149.68826999999999,null,null,null,null,null,null,null,null,null,null,4.2999999999999997E-2,4.2999999999999997E-2,4.5999999999999999E-2,4.3999999999999997E-2,2021,null,5.3672365462147688E-2,4.9164717713689882E-2,5.0465061789772732E-2,4.0358037045252856E-2,8.180483997E-5,9.7565289517499986E-5,138.60024999999999,0.17,0,null,null,null,null,null,null,null,null,null,1.0363636363636364,1.0399999999999998,1.0588235294117647,1.0999999999999999,1.020966859765249,1.0766937642873318]
[2022,null,6.0999999999999999E-2,5.5E-2,5.7000000000000002E-2,4.5999999999999999E-2,151.09560000000002,180.67105274399998,151.09560000000002,null,null,null,null,null,null,null,null,null,null,4.2000000000000003E-2,4.1000000000000002E-2,4.3999999999999997E-2,4.2000000000000003E-2,2022,null,5.7042811510607812E-2,5.1950560314453234E-2,5.316709436905933E-2,4.2435510264755796E-2,8.1272811199999985E-5,9.6767246362499971E-5,139.90333333333334,0.17,0,null,null,null,null,null,null,null,null,null,1.0701754385964912,1.0576923076923077,1.0555555555555556,1.0454545454545454,1.0094017386933527,1.0514760719698408]
[2023,null,6.2E-2,5.8000000000000003E-2,6.0999999999999999E-2,4.9000000000000002E-2,148.7475,177.86333564999998,148.7475,null,null,null,null,null,null,null,null,null,null,0.04,0.04,4.2999999999999997E-2,4.1000000000000002E-2,2023,null,5.8402311952772124E-2,5.3703096506712338E-2,5.6971597784914368E-2,4.4988635927559223E-2,8.0751013752499993E-5,9.5984550191249989E-5,137.72916666666666,0.17,0,null,null,null,null,null,null,null,null,null,1.0163934426229508,1.0545454545454547,1.0701754385964912,1.0652173913043479,0.98445950775535473,1.0601648394675693]
[2024,null,6.4000000000000001E-2,0.06,6.0999999999999999E-2,5.0999999999999997E-2,151.81811999999999,181.53499880879997,151.81811999999999,null,null,null,null,null,null,null,null,null,null,3.9E-2,3.7999999999999999E-2,4.1000000000000002E-2,0.04,2024,null,6.0333478110883673E-2,5.5782664456592232E-2,5.7078343906014725E-2,4.7238980980751979E-2,8.0127339564820828E-5,9.5049038909731249E-5,140.57233333333332,0.17,0,null,null,null,null,null,null,null,null,null,1.032258064516129,1.0344827586206895,1,1.0408163265306121,1.0206431704734533,1.0500202997222736]
[2025,null,6.8000000000000005E-2,6.2E-2,6.7000000000000004E-2,5.3999999999999999E-2,154.97892000000002,185.31449380079999,154.97892000000002,null,null,null,null,null,null,null,null,null,null,3.6999999999999998E-2,3.6999999999999998E-2,0.04,3.7999999999999999E-2,2025,null,6.3456482736110154E-2,5.7713658623324816E-2,6.2746326561911828E-2,4.9634084519499612E-2,7.9510455432240019E-5,9.4123712710860022E-5,143.499,0.17,0,null,null,null,null,null,null,null,null,null,1.0625,1.0333333333333334,1.098360655737705,1.0588235294117647,1.0208196491960251,1.050701845997134]
[2026,null,7.0000000000000007E-2,6.5000000000000002E-2,7.0999999999999994E-2,5.6000000000000001E-2,155.61144000000002,186.07082326560001,155.61144000000002,null,null,null,null,null,null,null,null,null,null,3.5999999999999997E-2,3.5999999999999997E-2,3.7999999999999999E-2,3.6999999999999998E-2,2026,null,6.5799950964321022E-2,6.0066885037728904E-2,6.6678367794795787E-2,5.1606659094928488E-2,7.8900287430184153E-5,9.3208460707776215E-5,144.08466666666666,0.17,0,null,null,null,null,null,null,null,null,null,1.0294117647058825,1.0483870967741935,1.0597014925373134,1.037037037037037,1.0040813292543269,1.0397423382444761]
[2027,null,7.1999999999999995E-2,6.7000000000000004E-2,6.9000000000000006E-2,5.8000000000000003E-2,154.16630999999998,184.34282351939999,154.16630999999998,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.4000000000000002E-2,3.6999999999999998E-2,3.5000000000000003E-2,2027,null,6.7256417460636042E-2,6.1972310190869281E-2,6.4396873579545433E-2,5.3305431053127773E-2,7.8296762438910262E-5,9.23031732208654E-5,142.74658333333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0285714285714285,1.0307692307692309,0.97183098591549311,1.0357142857142858,0.99071321491530417,1.0329176890733125]
[2028,null,7.3999999999999996E-2,6.9000000000000006E-2,7.3999999999999996E-2,6.0999999999999999E-2,157.869,188.77027806000001,157.869,null,null,null,null,null,null,null,null,null,null,3.3000000000000002E-2,3.3000000000000002E-2,3.5999999999999997E-2,3.4000000000000002E-2,2028,null,6.8878821708839175E-2,6.4177441797475615E-2,6.8781668473849561E-2,5.5984198980503511E-2,7.7699808134743399E-5,9.1407741764615077E-5,146.17499999999998,0.17,0,null,null,null,null,null,null,null,null,null,1.0277777777777779,1.0298507462686568,1.0724637681159419,1.0517241379310345,1.0240175042134694,1.0502531894865628]
[2029,null,7.6999999999999999E-2,7.2999999999999995E-2,7.6999999999999999E-2,6.4000000000000001E-2,164.01041999999998,196.11381961079996,164.01041999999998,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,3.2000000000000001E-2,3.4000000000000002E-2,3.3000000000000002E-2,2029,null,7.2407047813294032E-2,6.8055896695504894E-2,7.1734261190858531E-2,5.8662812642364108E-2,7.7109352981409696E-5,9.052205903461453E-5,151.86149999999998,0.17,0,null,null,null,null,null,null,null,null,null,1.0405405405405406,1.0579710144927534,1.0405405405405406,1.0491803278688525,1.0389020010261671,1.0478458870652669]
[2030,null,8.4000000000000005E-2,7.5999999999999998E-2,9.2999999999999999E-2,6.9000000000000006E-2,165.81672,198.27368477280001,165.81672,null,null,null,null,null,null,null,null,null,null,3.1E-2,0.03,3.3000000000000002E-2,3.1E-2,2030,null,7.935712487133563E-2,7.1282674430198908E-2,8.7858772548613059E-2,6.3737649608922697E-2,7.6525326221463786E-5,8.9646018894695692E-5,153.53399999999999,0.17,0,null,null,null,null,null,null,null,null,null,1.0909090909090911,1.0410958904109588,1.2077922077922079,1.078125,1.0110133246412027,1.0865085858991652]
[2031,null,8.6999999999999994E-2,7.9000000000000001E-2,9.7000000000000003E-2,7.1999999999999995E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2031,null,8.2305796204741349E-2,7.4174954177263247E-2,9.1967881968467169E-2,6.6559264866059148E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0357142857142856,1.0394736842105263,1.043010752688172,1.043478260869565,0.95733491170251095,1.0442692078300524]
[2032,null,9.0999999999999998E-2,8.2000000000000003E-2,0.10199999999999999,7.4999999999999997E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2032,null,8.5364031268518437E-2,7.7184587575858568E-2,9.6269172313851417E-2,6.9505790795430233E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0459770114942528,1.0379746835443038,1.0515463917525771,1.0416666666666667,1,1.0442692078300526]
[2033,null,9.4E-2,8.5999999999999993E-2,0.106,7.8E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2033,null,8.8535901120324889E-2,8.0316336226083099E-2,0.10077163178740629,7.2582757093545267E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0329670329670331,1.0487804878048779,1.0392156862745099,1.04,1,1.0442692078300522]
[2034,null,9.7000000000000003E-2,8.8999999999999996E-2,0.111,8.1000000000000003E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2034,null,9.1825628086038655E-2,8.3575154928972509E-2,0.10548466896536807,7.5795938252197631E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0319148936170213,1.0348837209302326,1.0471698113207548,1.0384615384615385,1,1.0442692078300524]
[2035,null,0.10100000000000001,9.1999999999999998E-2,0.11600000000000001,8.4000000000000005E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2035,null,9.5237591380428102E-2,8.6966199525588053E-2,0.11041813245822482,7.9151364395357984E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0412371134020619,1.0337078651685394,1.045045045045045,1.037037037037037,1,1.0442692078300524]
[2036,null,0.104,9.6000000000000002E-2,0.121,8.7999999999999995E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2036,null,9.8776332936670042E-2,9.0494835054173842E-2,0.11558233149089106,8.2655332595808303E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0297029702970295,1.0434782608695652,1.0431034482758619,1.0476190476190474,1,1.0442692078300524]
[2037,null,0.108,9.9000000000000005E-2,0.126,9.1999999999999998E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2037,null,0.10244656345247471,9.4166644238289285E-2,0.12098805744540668,8.6314418692754247E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0384615384615385,1.03125,1.0413223140495869,1.0454545454545454,1,1.0442692078300524]
[2038,null,0.112,0.10299999999999999,0.13200000000000001,9.5000000000000001E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2038,null,0.10625316866086675,9.7987436319345547E-2,0.12664660641117662,9.0135489632593949E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.037037037037037,1.0404040404040402,1.0476190476190477,1.0326086956521738,1,1.0442692078300524]
[2039,null,0.11600000000000001,0.107,0.13800000000000001,9.9000000000000005E-2,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2039,null,0.11020121583396929,0.1019632562475206,0.13256980278987379,9.4125716356002781E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,{"$f":"C42/C41","v":1.0357142857142858},1.0388349514563107,1.0454545454545454,1.0421052631578949,{"$f":"I42/I41","v":1},{"$f":"AC42/AC41","v":1.0442692078300524}]
[2040,null,0.12,0.111,0.14399999999999999,0.104,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2040,null,0.11429596052844922,0.10610039424559349,0.13877002400433092,9.8292587255519231E-2,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0344827586206895,1.0373831775700935,1.043478260869565,1.0505050505050504,{"$f":"I43/I42","v":1},{"$f":"AC43/AC42","v":1.0442692078300524}]
[2041,null,0.124,0.11600000000000001,0.151,0.108,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2041,null,0.11854285358160271,0.11040539576082935,0.14526022636305461,0.10264392222888738,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.0333333333333334,1.045045045045045,1.0486111111111112,1.0384615384615385,{"$f":"I44/I43","v":1},{"$f":"AC44/AC43","v":1.0442692078300524}]
[2042,null,0.128,0.12,0.157,0.112,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2042,null,0.1229475483673943,0.11488507182066006,0.15205397213440947,0.10718788735452972,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,1.032258064516129,1.0344827586206895,1.0397350993377483,1.037037037037037,{"$f":"I45/I44","v":1},{"$f":"AC45/AC44","v":1.0442692078300524}]
[2043,null,0.13300000000000001,0.125,0.16400000000000001,0.11700000000000001,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2043,null,0.12751590832210832,0.11954650980854448,0.15916545788704761,0.11193301021669164,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0,null,null,null,null,null,null,null,null,null,{"$f":"C46/C45","v":1.0390625},{"$f":"D46/D45","v":1.0416666666666667},{"$f":"E46/E45","v":1.0445859872611465},{"$f":"F46/F45","v":1.0446428571428572},{"$f":"I46/I45","v":1},{"$f":"AC46/AC45","v":1.0442692078300524}]
[2044,null,0.13800000000000001,0.13,0.17199999999999999,0.122,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2044,null,0.13225401474963097,0.12439708467705697,0.16660954415580559,0.11688819590901774,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0]
[2045,null,0.14199999999999999,0.13500000000000001,0.18,0.127,158.74213499999999,189.81432050489997,158.74213499999999,null,null,null,null,null,null,null,null,null,null,0.03,0.03,3.2000000000000001E-2,3.1E-2,2045,null,0.13716817491675312,0.12944447061594472,0.17440178649505994,0.12206274374659393,7.6525326221463786E-5,8.9646018894695692E-5,146.98345833333332,0.17,0]
[]
["Levelized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized Costs"]
[{"$f":"\"10 years (\"&$A$19&\"-\"&$A$28&\")\"","v":"10 years (2016-2025)"},10,{"$f":"-PMT($F$7,$B51,NPV($F$7,C$19:C28))","v":6.1037623026097561E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,D$19:D28))","v":5.6258562202133718E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,E$19:E28))","v":5.4419337247689506E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,F$19:F28))","v":4.3190941524909925E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,G$19:G28))","v":132.4787049034158},{"$f":"-PMT($F$7,$B51,NPV($F$7,H$19:H28))","v":101.45806241728783},{"$f":"-PMT($F$7,$B51,NPV($F$7,I$19:I28))","v":132.4787049034158},{"$f":"-PMT($F$7,$B51,NPV($F$7,J$19:J28))","v":6.6581539519291241E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,K$19:K28))","v":2.7456523092030745E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,L$19:L28))","v":2.6276916692796006E-3},{"$f":"-PMT($F$7,$B51,NPV($F$7,M$19:M28))","v":1.7580867980633959E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,N$19:N28))","v":0},{"$f":"-PMT($F$7,$B51,NPV($F$7,O$19:O28))","v":4.0075103797790194E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,P$19:P28))","v":1.6490645861138488E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,Q$19:Q28))","v":1.3545066473194295E-3},{"$f":"-PMT($F$7,$B51,NPV($F$7,R$19:R28))","v":9.683787632081887E-5},{"$f":"-PMT($F$7,$B51,NPV($F$7,S$19:S28))","v":0},4.2999999999999997E-2,4.2999999999999997E-2,4.5999999999999999E-2,4.3999999999999997E-2,{"$f":"\"10 years (\"&$A$19&\"-\"&$A$28&\")\"","v":"10 years (2016-2025)"},null,{"$f":"-PMT($F$7,$B51,NPV($F$7,Z$19:Z28))","v":5.8189589271690184E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,AA$19:AA28))","v":5.340387581425831E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,AB$19:AB28))","v":5.1530484616093143E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,AC$19:AC28))","v":4.0373054067891226E-2},{"$f":"-PMT($F$7,$B51,NPV($F$7,AD$19:AD28))","v":1.0270238903762998E-3},{"$f":"-PMT($F$7,$B51,NPV($F$7,AE$19:AE28))","v":6.8462420190462117E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AF$19:AF28))","v":122.66546750316277},null,{"$f":"-PMT($F$7,$B51,NPV($F$7,AH$19:AH28))","v":0},{"$f":"-PMT($F$7,$B51,NPV($F$7,AI$19:AI28))","v":4.4764180110645806E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AJ$19:AJ28))","v":3.6506484655636251E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AK$19:AK28))","v":-6.9551369376438116E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AL$19:AL28))","v":1.3137402521660028E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AM$19:AM28))","v":2.6943341612540146E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AN$19:AN28))","v":2.1926137846125124E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AO$19:AO28))","v":-3.5851920243131928E-4},{"$f":"-PMT($F$7,$B51,NPV($F$7,AP$19:AP28))","v":7.2362647963155499E-5}]
[{"$f":"\"15 years (\"&$A$19&\"-\"&$A$33&\")\"","v":"15 years (2016-2030)"},15,{"$f":"-PMT($F$7,$B52,NPV($F$7,C$19:C33))","v":6.5082027500096826E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,D$19:D33))","v":6.0133978523896063E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,E$19:E33))","v":6.0721115786257163E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,F$19:F33))","v":4.8392050881714894E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,G$19:G33))","v":140.13974228372007},{"$f":"-PMT($F$7,$B52,NPV($F$7,H$19:H33))","v":126.87585879175596},{"$f":"-PMT($F$7,$B52,NPV($F$7,I$19:I33))","v":140.13974228372007},{"$f":"-PMT($F$7,$B52,NPV($F$7,J$19:J33))","v":4.757556756306169E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,K$19:K33))","v":1.9618946615573501E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,L$19:L33))","v":1.8776063673097351E-3},{"$f":"-PMT($F$7,$B52,NPV($F$7,M$19:M33))","v":1.2562337525817886E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,N$19:N33))","v":0},{"$f":"-PMT($F$7,$B52,NPV($F$7,O$19:O33))","v":2.8635502003916013E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,P$19:P33))","v":1.1783323755945938E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,Q$19:Q33))","v":9.6785720155194877E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,R$19:R33))","v":6.9195109647917811E-5},{"$f":"-PMT($F$7,$B52,NPV($F$7,S$19:S33))","v":0},0.04,0.04,4.2999999999999997E-2,4.1000000000000002E-2,{"$f":"\"15 years (\"&$A$19&\"-\"&$A$33&\")\"","v":"15 years (2016-2030)"},null,{"$f":"-PMT($F$7,$B52,NPV($F$7,Z$19:Z33))","v":6.1718011527346156E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,AA$19:AA33))","v":5.6697739736722742E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,AB$19:AB33))","v":5.7259232326399276E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,AC$19:AC33))","v":4.4972246792992852E-2},{"$f":"-PMT($F$7,$B52,NPV($F$7,AD$19:AD33))","v":7.5604733208693698E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AE$19:AE33))","v":5.1530595247812803E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AF$19:AF33))","v":129.75902063307413},null,{"$f":"-PMT($F$7,$B52,NPV($F$7,AH$19:AH33))","v":0},{"$f":"-PMT($F$7,$B52,NPV($F$7,AI$19:AI33))","v":3.1986062362556833E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AJ$19:AJ33))","v":2.608555974769665E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AK$19:AK33))","v":-4.9697647377370461E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AL$19:AL33))","v":9.3872774012875086E-5},{"$f":"-PMT($F$7,$B52,NPV($F$7,AM$19:AM33))","v":1.9252254882010585E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AN$19:AN33))","v":1.5667232389438661E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AO$19:AO33))","v":-2.5617843415867876E-4},{"$f":"-PMT($F$7,$B52,NPV($F$7,AP$19:AP33))","v":5.1706435027920489E-5}]
[{"$f":"\"30 years (\"&$A$19&\"-\"&$A$48&\")\"","v":"30 years (2016-2045)"},{"$f":"2039-2010+1","v":30},{"$f":"-PMT($F$7,$B53,NPV($F$7,C19:C$48))","v":8.2976834219659415E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,D19:D$48))","v":7.6695630425012096E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,E19:E$48))","v":8.8299349655912712E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,F19:F$48))","v":6.6530209398015155E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,G19:G$48))","v":147.41207601070715},{"$f":"-PMT($F$7,$B53,NPV($F$7,H19:H$48))","v":151.48073112307813},{"$f":"-PMT($F$7,$B53,NPV($F$7,I19:I$48))","v":147.41207601070715},{"$f":"-PMT($F$7,$B53,NPV($F$7,J19:J$48))","v":2.8976594310195166E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,K19:K$48))","v":1.1949205989383367E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,L19:L$48))","v":1.1435835822170104E-3},{"$f":"-PMT($F$7,$B53,NPV($F$7,M19:M$48))","v":7.6512751548547152E-5},{"$f":"-PMT($F$7,$B53,NPV($F$7,N19:N$48))","v":0},{"$f":"-PMT($F$7,$B53,NPV($F$7,O19:O$48))","v":1.7440870743925532E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,P19:P$48))","v":7.1768054400853798E-5},{"$f":"-PMT($F$7,$B53,NPV($F$7,Q19:Q$48))","v":5.8948756506998123E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,R19:R$48))","v":4.2144292190723644E-5},{"$f":"-PMT($F$7,$B53,NPV($F$7,S19:S$48))","v":0},3.6999999999999998E-2,3.5999999999999997E-2,3.9E-2,3.6999999999999998E-2,{"$f":"\"30 years (\"&$A$19&\"-\"&$A$48&\")\"","v":"30 years (2016-2045)"},null,{"$f":"-PMT($F$7,$B53,NPV($F$7,Z19:Z$48))","v":7.8810017326968143E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,AA19:AA$48))","v":7.2565751276792712E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,AB19:AB$48))","v":8.4103399261196768E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,AC19:AC$48))","v":6.240422658062373E-2},{"$f":"-PMT($F$7,$B53,NPV($F$7,AD19:AD$48))","v":4.9039812895186423E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,AE19:AE$48))","v":3.4890041860737839E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,AF19:AF$48))","v":136.49266297287693},null,{"$f":"-PMT($F$7,$B53,NPV($F$7,AH19:AH$48))","v":0},{"$f":"-PMT($F$7,$B53,NPV($F$7,AI19:AI$48))","v":1.94815784684412E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,AJ19:AJ$48))","v":1.5887791168470072E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,AK19:AK$48))","v":-3.0269078016071575E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,AL19:AL$48))","v":5.7174584112700013E-5},{"$f":"-PMT($F$7,$B53,NPV($F$7,AM19:AM$48))","v":1.1725867033179205E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,AN19:AN$48))","v":9.542356721452803E-5},{"$f":"-PMT($F$7,$B53,NPV($F$7,AO19:AO$48))","v":-1.5602921705132813E-4},{"$f":"-PMT($F$7,$B53,NPV($F$7,AP19:AP$48))","v":3.149255947487212E-5}]
[]
[null,null,"General","All Avoided Costs are in Year 2015 Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES: ",null,"General","All Avoided Costs are in Year 2015 Dollars"]
["NOTES: ",null,null,"ISO NE periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday  7 AM - 11 PM; Off-Peak Hours are all other hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISO NE periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7am - 11pm; Off-Peak Hours are all other hours"]
[null,null,1,"Avoided cost of electric energy = (wholesale energy avoided cost + REC cost to load) * risk premium, e.g.  A = (v+ad) * (1+Wholesale Risk Premium)"]
[null,null,2,"Absolute value of avoided capacity costs and capacity DRIPE each year is function of quantity of kW reduction in year, PA strategy re bidding that reduction into applicable FCAs, and unit values in columns e and f. \n"]
[null,null,3,"Proceeds from selling into the FCM also include the ISO-NE loss factor of 8%"]
[null,null,4,"PTF loss =",2.1999999999999999E-2]
[null,null,5,"Electric Cross -DRIPE is electric owen fuel DRIPE + Electric Cross-DRIPE"]

{"sheet":"AESC Fossil Fuel","index":14,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":true,"merged":[[49,1,49,10],[3,9,3,13],[0,1,0,13],[3,2,3,8],[4,3,4,5],[4,6,4,8],[4,9,4,12],[1,1,2,13],[3,1,5,1]]}
[null,"AESC 2015  Exhibit D - 1 "]
[null,"Avoided Costs of Petroleum Fuels by  Sector, asnd Other Fuels(2015$/MMBtu)"]
[]
[null,"Year","Fuel Oils ",null,null,null,null,null,null,"Other Fuels"]
[null,null," Residential","Commercial",null,null,"Industrial",null,null," Residential",null,null,null,"Industrial"]
[null,null,"   Distillate Fuel Oil","   Distillate Fuel Oil","   Residual Fuel","Weighted Average","   Distillate Fuel Oil","   Residual Fuel Oil","Weighted Average","Cord Wood","Wood Pellets","   Kerosene","Propane","Kerosene"]
[null,null,"$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu","$/MMBtu"]
[null,null,"2015$","2015$","2015$","2015$","2015$","2015$","2015$","2015$","2015$","2015$","2015$","2015$"]
[]
[]
[]
[null,2015,15.350882457599997,14.0934786696,12.671999067599998,13.89447152532,14.417109688270255,15.579200016,14.71925317347999,5.4375382783146025,6.1866829925417699,16.745792711364693,14.100736244999997,14.417109688270255]
[null,2016,16.1687764381,14.911439546249998,13.408155674550001,14.700979804211997,14.668848199199999,13.408155674550001,14.341068142791,5.7272499505168772,6.5163090445187688,17.638007415969192,15.293344989649999,14.668848199199999]
[null,2017,17.50807236487459,16.230841040151923,14.505908299741746,15.989350456494499,16.038090942894684,14.505908299741746,15.63972345567492,6.2016508774956529,7.0560695016157906,19.099003031751447,17.144289669315583,16.038090942894684]
[null,2018,18.607493348249999,17.282527864499997,15.373029287249999,17.015198063684998,17.094657936000001,15.373029287249999,16.647034487325001,6.591084103735124,7.4991560224252014,20.298326649854882,18.382992653999999,17.094657936000001]
[null,2019,18.994052724749999,17.693174584499999,15.596835533249999,17.399687117325001,17.52292362,15.596835533249999,17.022140717445001,6.7280098741177596,7.6549464355695669,20.72001206158172,18.574442813999998,17.52292362]
[null,2020,19.361561675249998,18.052408486499999,15.893137920000001,17.750110607189999,17.876106126750003,15.893137920000001,17.360534392995,6.85818766627313,7.8030591828298759,21.12091596542194,18.703038707250002,17.876106126750003]
[null,2021,19.736433668999997,18.439749806999998,16.1539714215,18.119740833029997,18.272570652750002,16.1539714215,17.721734852625001,6.9909735709997056,7.9541393695565441,21.529851980531973,18.917018628749997,18.272570652750002]
[null,2022,20.12648420475,18.84859222275,16.572273625499999,18.529907619134999,18.69515463075,16.572273625499999,18.143205569385,7.1291359681437036,8.1113367829574692,21.955345787592723,19.086114807000001,18.69515463075]
[null,2023,20.481043784250001,19.176351302250001,16.827642189749998,18.847532026500001,19.003308356250002,16.827642189749998,18.437635152959999,7.2547268773829243,8.2542306997335313,22.342123631702666,19.211857235249997,19.003308356250002]
[null,2024,20.835465419999998,19.491366744,17.033896472999999,19.147320906059999,19.289497495500001,17.033896472999999,18.703041229650001,7.3802689246480551,8.3970690226859546,22.728750997333616,19.365093823500001,19.289497495500001]
[null,2025,21.162962800499997,19.824966755999998,17.243868143250001,19.463612950215001,19.627561367249996,17.243868143250001,19.007801129009998,7.4962739522049473,8.5290563843010005,23.086007543497367,19.549149410249999,19.627561367249996]
[null,2026,21.40700105925,20.077142119499999,17.59608189075,19.729793687474999,19.885687229999998,17.59608189075,19.290389841794997,7.5827163685931609,8.6274082118984214,23.35222117036588,19.7017459395,19.885687229999998]
[null,2027,21.753328155750001,20.418419686500002,17.940598377000001,20.071524703170002,20.2232710575,17.940598377000001,19.62977616057,7.7053911952187786,8.7669842892797032,23.730018458849877,19.85467511025,20.2232710575]
[null,2028,21.971345493749997,20.625465372749996,18.040239483000001,20.263533748184997,20.422293147000001,18.040239483000001,19.80295919436,7.7826165680262109,8.8548492156648315,23.967846685319291,19.978383853499995,20.422293147000001]
[null,2029,22.250773812749998,20.896996214999998,18.447507763499999,20.554067831789997,20.688044540249997,18.447507763499999,20.105504978294999,7.8815947332752954,8.9674638769761081,24.272666210879692,20.115462104999999,20.688044540249997]
[null,2030,22.471136982749996,21.126984705750001,18.648324698250001,20.779972304700003,20.925075256499998,18.648324698250001,20.333120111354997,7.9596510388535142,9.0562742160420964,24.513053431368913,20.249254142249999,20.925075256499998]
[null,2031,22.764634611255445,21.416365362461153,18.918028420858853,21.066598190636828,21.210639685587648,18.918028420858853,20.614560756758159,8.0636127878930832,9.1745590632905394,24.833220722194341,20.38753243939934,21.210639685587648]
[null,2032,23.061965639824471,21.709709725571724,19.191632767205554,21.357178951400456,21.500101211443674,19.191632767205554,20.899899415941761,8.1689323910911593,9.2943888400270716,25.157569748045212,20.526755012684891,21.500101211443674]
[null,2033,23.363180136854979,22.007072086783857,19.469194150547573,21.651769175710779,21.793513017734092,19.469194150547573,21.189190112265599,8.2756275835083066,9.4157837247206917,25.486155126955047,20.666928310388407,21.793513017734092]
[null,2034,23.66832882469291,22.308507481444313,19.750769800026152,21.950424206045767,22.090929013922221,19.750769800026152,21.482487618309243,8.3837163318443828,9.5387641593932742,25.819032190328628,20.808058824825739,22.090929013922221]
[null,2035,23.977463088173529,22.614071698730321,20.036417772466134,22.253200149053335,22.392403845173636,20.036417772466134,21.779847466269686,8.4932168374639971,9.6633508530618606,26.156256992259408,20.950153092647522,22.392403845173636]
[null,2036,24.290634983274259,22.923821291974953,20.326196964346433,22.56015388610696,22.697992902396301,20.326196964346433,22.081325958503335,8.6041475394614881,9.789564785225906,26.497886318968614,21.093217695141934,22.697992902396301]
[null,2037,24.607897245880519,23.237813589133921,20.620167123943634,22.871343084007282,23.007752332417702,20.620167123943634,22.386980178214444,8.7165271177659367,9.9174272094000759,26.843977698367635,21.237259258539513,23.007752332417702]
[null,2038,24.929303300666085,23.556106703395738,20.918388863651231,23.186826205831508,23.321739048300888,20.918388863651231,22.696868000291978,8.8303744962867299,10.046959656693186,27.194589409745305,21.382284454320065,23.321739048300888]
[null,2039,25.254907270089404,23.878759543937218,21.220923672477021,23.506662521932789,23.640010739801276,21.220923672477021,23.011048102296968,8.9457088461002119,10.178183939433886,27.549780493581725,21.528299999521657,23.640010739801276]
[null,2040,25.584763983507436,24.205831826826294,21.527833928721243,23.830912121091586,23.962625883966183,21.527833928721243,23.329579975602496,9.0625495886779515,10.311122154843693,27.909610761490242,21.67531265705173,23.962625883966183]
[null,2041,25.91892898640851,24.537384086074169,21.839182912838091,24.159635921821117,24.289643755878981,21.839182912838091,23.65252393668835,9.1809163991571836,10.44579668875801,28.274140806289296,21.823329236000333,24.289643755878981]
[null,2042,26.257458549765794,24.87347768483885,22.155034820483223,24.492895683829062,24.621124439549895,22.155034820483223,23.979941138592562,9.3008292096539513,10.582230219395736,28.643432012205817,21.972356591955492,24.621124439549895]
[null,2043,26.600409679512914,25.214174826782152,22.475454775749974,24.830754019637649,24.957128838955438,22.475454775749974,24.311893582522018,9.4223082126195408,10.720445721178114,29.017546565211877,22.122401627320738,24.957128838955438]
[null,2044,26.947840126143348,25.559538567582237,22.800508844597001,25.173274406364307,25.297718689228468,22.800508844597001,24.648444129624284,9.5453738642407355,10.86046646859746,29.396547463496368,22.273471291634795,25.297718689228468]
[null,2045,27.299808394435178,25.909632826603872,23.130264048470139,25.52052119766515,25.642956568000994,23.130264048470139,24.98965651292297,9.6700468878844958,11.002316040136417,29.780498528073441,22.425572581893469,25.642956568000994]
[]
[null,"Levelized Costs"]
[null,"2016-2025",19.199927311267771,17.898046358976984,15.785126153301356,17.602237530182396,17.711163180439005,15.785126153301356,17.210393553383216,6.8009340820787409,7.7379176137102412,20.944594144070255,18.34997941911293,17.711163180439005]
[null,"2016-2030",20.011412709648798,18.697879568182454,16.472664930740706,18.386349518940616,18.507149227118344,16.472664930740706,17.978183310060157,7.0883757277416359,8.0649608913020376,21.829817928899654,18.82760608435964,18.507149227118344]
[null,"2016-2045",21.988969801147444,20.652096091672757,18.260884797248927,20.317326510453427,20.443945436680767,18.260884797248927,19.876349670428489,7.7888593912884625,8.8619521299847328,23.987072485476002,19.854454029939408,20.443945436680767]
[]
[null,"Notes"]
[null,"2031-2045 costs extrapolated based on 2021-2030 compound annual growth rate"]
[null,"Real discount rate",2.4299999999999999E-2]
[null,"Average escalation rate",1.01306109382586,1.0136972057651177,1.0144626247651169,1.0137941360698992,1.0136469965143349,1.0144626247651169,1.0138429215489284,1.01306109382586,1.01306109382586,1.01306109382586,1.0068288094059141,1.0136469965143349]
[null,10,0.03]
[null,15]
[null,30]
[]
[]
[null,null,"Test"]
[null,null,26.835076267191194,25.748315401866929,15.331555192185427,23.83566421814675,25.204647181736494,15.331555192185427,21.508102448329382,9.7244892834775065,16.207482139129183,29.481812023654122,27.282808487469477,25.271190112013485]
[null,null,27.908381741194443,26.844955884537274,16.229698102072661,24.86323515860677,26.318974151207119,16.229698102072661,22.536166152252299,10.113433494998276,16.855722491663798,30.660977303955935,28.172242622965406,26.388459022361154]
[null,null,31.177094737144809,30.161526831605393,19.265384368505625,27.972954238629246,29.578963147421479,19.265384368505625,25.729632480944549,11.297949021743602,18.829915036239342,34.252082510677631,30.499954104933543,29.657054733794133]
[]
[null,null,-7.6351489559234231,-7.8502690428899449,0.45357096111592909,-6.2334266879643536,-7.4934840012974888,0.45357096111592909,-4.2977088949461653,-2.9235552013987656,-8.4695645254189422,-8.5372178795838671,-8.932829068356547,-7.5600269315744804]
[null,null,-7.8969690315456447,-8.1470763163548199,0.24296682866804531,-6.476885639666154,-7.8118249240887749,0.24296682866804531,-4.5579828421921427,-3.0250577672566399,-8.7907616003617601,-8.8311593750562807,-9.3446365386057657,-7.8813097952428102]
[null,null,-9.1881249359973651,-9.5094307399326361,-1.004499571256698,-7.6556277281758192,-9.135017710740712,-1.004499571256698,-5.8532828105160597,-3.5090896304551391,-9.9679629062546091,-10.265010025201629,-10.645500074994136,-9.2131092971133661]

{"sheet":"Nat Gas","index":15,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":true,"merged":[[4,0,4,5],[4,6,4,9]]}
[]
["Avoided Natural Gas Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015 AESC"]
[null,"(2015$/MMBtu)",null,null,null,null,null,null,null,null,null,null,"EVT","EVT"]
["Vermont Bin Analysis",null,null,null,null,null,"Escalation rates",null,null,null,null,null,"Flat","Heating"]
[null,"Bin 1","Bin 2","Bin 3","Bin 4"]
["Year","Design Day","Peak Day","Remaining Winter","Shoulder/Summer","Avoided Peak Day Storage","Bin 1","Bin 2","Bin 3","Bin 4",null,null,"Measure","Measure",null,null,"Measure savings allocation across periods"]
[]
[]
[2015,521.44497603806224,15.66,5.7411888040197319,4.5537500000000009,186.20000000000002,null,null,null,null,null,null,{"$f":"+(B10*$R$20)+(C10*$S$20)+(D10*$T$20)+(E10*$U$20)","v":6.8897244575461984},{"$f":"+(B10*$R$21)+(C10*$S$21)+(D10*$T$21)+(E10*$U$21)","v":13.011413171027204},null,null,"Measure","Peak day","Peak","Shoulder","Off-peak"]
[2016,521.64685282883488,16.647142746445013,6.048767722451867,4.7260676666666672,186.20000000000002,{"$f":"B11/B10","v":1.0003871487885576},{"$f":"C11/C10","v":1.0630359352774592},{"$f":"D11/D10","v":1.0535740817680097},{"$f":"E11/E10","v":1.0378408271571049},null,null,7.1392915944799125,13.346751958232758,null,null,null,"@ 86 HDD","period","period","period"]
[2017,522.53770146734473,18.451649087693585,6.9396163609617103,5.6368919210000001,186.20000000000002,1.0017077619344943,1.1083973609605722,1.1472777066977102,1.1927234899232293,null,null,8.0663433429142231,14.312898361639999,null,null,null,"(Mcf)","(Mcf)","(Mcf)","(Mcf)","Total"]
[2018,522.41400032281479,19.695445759839501,6.7689364930275513,6.0543018259999997,186.20000000000002,0.99976326847960906,1.0674084287119612,0.9754049994904177,1.0740496555282455,null,null,8.2659258256974475,14.359133694861592]
[2019,522.83834819312256,20.194454563699267,7.2872418101438443,5.9070766949999998,186.20000000000002,1.0008122827298762,1.0253362533625556,1.0765711596866334,0.97568255841363138,null,null,8.4082629620582576,14.75557283866592,null,null,"dhw",3.3E-3,2.9799999999999997E-2,0.42570000000000002,0.54120000000000001,1]
[2020,522.49311892182254,20.69577243543085,6.9126508367161854,5.6096773270000009,186.20000000000002,0.99933970170226971,1.024824531415309,0.94859632997134413,0.94965371479741745,null,null,8.1011852931894026,14.463939709082471,null,null,"flat",2.7000000000000001E-3,2.47E-2,0.38629999999999998,0.58630000000000004,1]
[2021,522.83440747596308,21.239944514674015,7.3009181142609441,5.9140280089999981,186.20000000000002,1.0006531924379114,1.0262938762465106,1.0561676391179049,1.0542545790530808,null,null,8.4462640507417319,14.848813719553789,null,null,"heating",1.17E-2,7.1899999999999992E-2,0.69020000000000004,0.22620000000000001,1]
[2022,522.97540557775676,21.790948817392696,7.4301715352036117,6.0776655559999986,186.20000000000002,1.0002696802271953,1.0259418899299859,1.0177037214936291,1.0276693899235809,null,null,8.6064488366579557,15.017482024131201,null,null,"IN",0,0.08,0.76300000000000001,0.156,0.999]
[2023,523.1037642554478,22.369738312611908,7.5467855320435833,6.2209137029999999,186.20000000000002,1.0002454392239521,1.0265610047579592,1.0156946574231109,1.023569600149943,null,null,8.7507291290914431,15.175296991323652,null,null,"shell",1.4200000000000001E-2,8.5099999999999995E-2,0.76880000000000004,0.13189999999999999,1]
[2024,523.2989234410536,22.910832947782151,7.7654340793514463,6.3906785799999986,186.20000000000002,1.0003730792988721,1.0241886886475189,1.0289724077064974,1.0272893798411205,null,null,8.9505542615602991,15.410202017841474]
[2025,523.40352377862246,23.414146277845195,7.8759067573458275,6.5104379279999991,186.20000000000002,1.0001998863993089,1.0219683558083716,1.0142262076872344,1.018739691959285,null,null,9.0769687682170463,15.553098660528722,null,null,"EVT flat",{"$f":"ROUND(AVERAGE(R14:R15),4)","v":3.0000000000000001E-3},{"$f":"ROUND(AVERAGE(S14:S15),4)","v":2.7300000000000001E-2},{"$f":"ROUND(AVERAGE(T14:T15),4)","v":0.40600000000000003},{"$f":"ROUND(AVERAGE(U14:U15),4)-0.0001","v":0.56369999999999998},1]
[2026,523.55704493277426,23.837136172892059,8.0353002519232604,6.6441650659999985,186.20000000000002,1.0002933131841443,1.0180655698494163,1.0202381134627789,1.0205404213171079,null,null,9.2290727023033199,15.72851385429011,null,null,"EVT heating",{"$f":"ROUND(AVERAGE(R18,R16),4)","v":1.2999999999999999E-2},{"$f":"ROUND(AVERAGE(S18,S16),4)","v":7.85E-2},{"$f":"ROUND(AVERAGE(T18,T16),4)","v":0.72950000000000004},{"$f":"ROUND(AVERAGE(U18,U16),4)-0.0001","v":0.17900000000000002},1]
[2027,523.66642898822579,24.368361408591625,8.1388119669492252,6.7772920829999999,186.20000000000002,1.0002089248086912,1.0222856148425952,1.012882121610974,1.0200366811597215,null,null,9.3609727591877139,15.870978560167838]
[2028,523.77868474516049,24.798547690599808,8.2569400643094557,6.8899666399999999,186.20000000000002,1.0002143650055086,1.0176534759475666,1.0145141696159015,1.0166253063347572,null,null,9.4845282672664961,16.012550700872918,null,null,"EVT flat is the average of VGS' DHW and Flat usage profiles"]
[2029,523.96871810516052,25.242482238438246,8.4469734243094567,7.08,186.20000000000002,1.000362812320422,1.0179016349415784,1.0230149860020685,1.0275811727297419,null,null,9.6814931296944842,16.222515304118239,null,null,"EVT heating is the average of VGS' shell and heating usage profiles"]
[2030,524.24171810516054,25.603881014314624,8.7199734243094564,7.3529999999999998,186.20000000000002,1.0005210234706134,1.0143170854776735,1.0323192682498961,1.0385593220338982,null,null,9.9569064162759098,16.502454608024532]
[2031,524.38265734284118,26.086814051729945,8.8762378202256595,7.5148909850717924,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,10.125214598937339,16.685170424700203]
[2032,524.52363447118955,26.578856033156406,9.0353025184183551,7.6803463236112197,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,10.296917718216235,16.871282625840841]
[2033,524.66464950039222,27.080178768875282,9.1972177010982374,7.849444491980857,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,10.472085075666964,17.060855353877546]
[2034,524.8057024406387,27.590957309803951,9.3620344497554431,8.022265694357186,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,10.650787400389421,17.253953970934447]
[2035,524.94679330212102,28.111370008619829,9.5298047612748924,8.1988919007718657,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,10.83309687868439,17.45064508219243]
[2036,525.08792209503417,28.641598582037226,9.7005815643404247,8.3794068859905657,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,11.019087184329813,17.650996559704019]
[2037,525.22908882957586,29.181828174258829,9.8744187361329008,8.5638962692477918,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,11.208833509490931,17.855077566668108]
[2038,525.37029351594629,29.732247421624017,10.051371119327536,8.7524475548565466,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,11.402412596277788,18.062958582173547]
[2039,525.51153616434874,30.293048518476525,10.231494539395834,8.945150173712106,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,11.599902768963679,18.274711426420666]
[2040,525.652816784989,30.864427284274512,10.414845822217574,9.1420955257095731,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,11.801383966878483,18.49040928643014]
[2041,525.79413538807569,31.446583231966414,10.601482812008411,9.343377023095341,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,12.006937777991169,18.710126742248548]
[2042,525.93549198382016,32.039719637656503,10.791464389568747,9.5490901347730315,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,12.216647473195952,18.933939793660471]
[2043,526.07688658243649,32.644043611584443,10.984850490859612,9.7593324315849106,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,12.430598041316982,19.161925887416839]
[2044,526.21831919414149,33.259766170443662,11.18170212591146,9.9742036325902657,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,12.64887622484672,19.394163944989735]
[2045,526.35978982915481,33.887102311063735,11.382081398071781,10.193805652362698,186.20000000000002,1.0002688439946941,1.0188617122984334,1.0179202835046,1.0220169978337812,null,null,12.8715705564335,19.630734390863804]
[2046,{"$f":"B40*G$63","v":526.50129849769883},{"$f":"C40*H$63","v":34.526271085482598},{"$f":"D40*I$63","v":11.586051523597661},{"$f":"E40*J$63","v":10.418242649328754},186.20000000000002,null,null,null,null,null,null,13.09877139613404,19.871719181374811]
[2047,526.64284520999854,35.177495677434692,11.793676851599432,10.647621075170832,186.20000000000002,null,null,null,null,null,null,{"$f":"+(B42*$R$20)+(C42*$S$20)+(D42*$T$20)+(E42*$U$20)","v":13.33057096944713},{"$f":"+(B42*$R$21)+(C42*$S$21)+(D42*$T$21)+(E42*$U$21)","v":20.11720183410597}]
[2048,526.7844299762819,35.841003480281849,12.005022884341733,10.882049725317792,186.20000000000002,null,null,null,null,null,null,13.567063406144923,20.367267457852972]
[2049,526.92605280677935,36.51702617641407,12.220156297908346,11.121639790547214,186.20000000000002,null,null,null,null,null,null,13.808344779918695,20.622002783168725]
[2050,527.06771371172431,37.205799818147952,12.439144963237386,11.366504909723787,186.20000000000002,null,null,null,null,null,null,14.054513148856291,20.881496193499263]
[2051,527.20941270135279,37.90756491015096,12.662057967533416,11.616761223698839,186.20000000000002,null,null,null,null,null,null,14.305668596768783,21.145837756922159]
[2052,527.35114978590377,38.622566493420415,12.888965636063293,11.87252743039657,186.20000000000002,null,null,null,null,null,null,14.561913275384333,21.415119258499409]
[2053,527.49292497561873,39.351054230846422,13.119939554342594,12.133924841113119,186.20000000000002,null,null,null,null,null,null,14.823351447427523,21.689434233256659]
[2054,527.634738280742,40.093282494388696,13.355052590719628,12.40107743805517,186.20000000000002,null,null,null,null,null,null,15.090089530602906,21.968877999801002]
[2055,527.77658971152073,40.849510453897672,13.594378919364166,12.674111933145383,186.20000000000002,null,null,null,null,null,null,15.362236142501871,22.253547694589919]
[2056,527.91847927820481,41.620002167610934,13.837994043668129,12.953157828122546,186.20000000000002,null,null,null,null,null,null,15.639902146452332,22.543542306863959]
[2057,528.06040699104676,42.405026674356584,14.085974820065628,13.238347475964945,186.20000000000002,null,null,null,null,null,null,15.923200698331158,22.838962714256198]
[2058,528.20237286030203,43.204858087495694,14.338399482279861,13.529816143666109,186.20000000000002,null,null,null,null,null,null,16.212247294359745,23.139911719091732]
[2059,528.34437689622871,44.019775690636678,14.595347666004525,13.827702076392663,186.20000000000002,null,null,null,null,null,null,16.50715981990345,23.44649408539054]
[2060,528.48641910908759,44.850064035155036,14.856900434027526,14.132146563054771,186.20000000000002,null,null,null,null,null,null,16.808058599296146,23.758816576587694]
[2061,528.62849950914244,45.69601303955244,15.123140301804913,14.443294003320226,186.20000000000002,null,null,null,null,null,null,17.115066446711616,24.076987993984723]
[2062,528.77061810665964,46.557918090689938,15.394151263493098,14.761291976103992,186.20000000000002,null,null,null,null,null,null,17.428308718103835,24.401119215946569]
[2063,528.91277491190829,47.436080146930557,15.670018818447589,15.086291309565686,186.20000000000002,null,null,null,null,null,null,17.747913364238826,24.731323237858629]
[2064,529.05496993516033,48.330805843227388,15.950829998196587,15.418446152648185,186.20000000000002,null,null,null,null,null,null,18.074010984841184,25.067715212858872]
[2065,529.19720318669044,49.242407598193786,16.236673393897949,15.757914048191312,186.20000000000002,null,null,null,null,null,null,18.406734883878769,25.410412493359988]
[2066,529.33947467677604,50.171203723193109,16.527639184288194,16.10485600765525,186.20000000000002,null,null,null,null,null,null,18.746221126009772,25.759534673377274]
[null,null,null,null,null,null,{"$f":"AVERAGE(G9:G40)","v":1.0003128179977272},{"$f":"AVERAGE(H9:H40)","v":1.0262368463551184},{"$f":"AVERAGE(I9:I40)","v":1.0235320607517711},{"$f":"AVERAGE(J9:J40)","v":1.0278356919276193},"Mean Escalation Rate"]
[null,null,"VGS Transmission",196.51,null,null,{"$f":"G40","v":1.0002688439946941},{"$f":"H40","v":1.0188617122984334},{"$f":"I40","v":1.0179202835046},{"$f":"J40","v":1.0220169978337812},"Current Escalation Rate"]
[]
[null,null,null,null,null,"From Dispatch Data 2013-06-04.xlsx tabs 2013 -- 2028"]
["Bin 1 – Design day – This is our cost of expanding our transmission system plus one day of January cost"]
["Bin 2 – 9 coldest days – Typically January cost"]
["Bin 3 – remaining 141 days of winter period (Nov-Dec). "]
["     our calc    ((nov * 30) + (Dec * 31) + (jan * 21) + (Feb *28) + (mar * 31)/141 = Bin 3 cost"]
["Bin 4 – Shoulder period (Apr-Oct)"]

{"sheet":"Inflation","index":16,"n_rows":48,"n_cols":19,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
["CPI Northeast Urban"]
["http://data.bls.gov/PDQ/servlet/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0100SA0,CUUS0100SA0"]
[]
["Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2"]
[2000,null,null,null,null,null,null,null,null,null,null,null,null,179.4]
[2001,null,null,null,null,null,null,null,null,null,null,null,null,184.4]
[2002,null,null,null,null,null,null,null,null,null,null,null,null,188.2]
[2003,null,null,null,null,null,null,null,null,null,null,null,null,193.5]
[2004,null,null,null,null,null,null,null,null,null,null,null,null,200.2]
[2005,null,null,null,null,null,null,null,null,null,null,null,null,207.5]
[2006,211,211.6,212.8,214.7,215.7,216.7,217.5,218.1,216.3,215.2,214.8,215.2,215,213.8,216.2]
[2007,215.81299999999999,216.65100000000001,218.334,219.501,220.59100000000001,221.57900000000001,221.94499999999999,221.559,221.43600000000001,221.95099999999999,223.35599999999999,223.42500000000001,220.512,218.745,222.279]
[2008,224.32499999999999,225.21299999999999,226.92599999999999,228.13300000000001,230.089,232.649,234.54499999999999,233.78800000000001,232.84100000000001,230.83699999999999,227.23599999999999,225.09100000000001,229.30600000000001,227.88900000000001,230.72300000000001]
[2009,225.43600000000001,226.75399999999999,227.309,227.84,228.136,229.93,230.154,230.88300000000001,231.2,231.304,231.708,231.46199999999999,229.34299999999999,227.56800000000001,231.119]
[2010,232.29400000000001,232.38200000000001,233.18799999999999,233.61500000000001,234.13,233.834,233.88499999999999,234.15,234.02699999999999,234.67099999999999,235.09399999999999,235.14099999999999,233.86799999999999,233.24100000000001,234.495]
[2011,235.96899999999999,237.11,239.07400000000001,240.267,241.566,241.69,242.28200000000001,243.03299999999999,243.32300000000001,243.01400000000001,242.65199999999999,241.98699999999999,240.99700000000001,239.279,242.715,{"$f":"AVERAGE(B17:M17)","v":240.99725000000001}]
[2012,242.87899999999999,243.85,245.125,245.85,245.709,245.20099999999999,244.98400000000001,246.25200000000001,247.40899999999999,247.56399999999999,247.09700000000001,246.45599999999999,245.69800000000001,244.76900000000001,246.62700000000001,{"$f":"AVERAGE(B18:M18)","v":245.69800000000001}]
[2013,247.27699999999999,248.66499999999999,248.71899999999999,248.464,248.584,248.851,249.411,249.858,250.23099999999999,249.32,249.50299999999999,249.56700000000001,{"$f":"AVERAGE(B19:M19)","v":249.03750000000002},248.42699999999999,null,null,null,249.56700000000001]
[2014,251.04499999999999,251.233,252.41300000000001,252.506,253.59800000000001,253.55500000000001,253.833,253.185,253.154,252.73,251.78100000000001,250.51900000000001,{"$f":"AVERAGE(B20:M20)","v":252.46266666666665}]
[2015,250.01599999999999,250.619,251.45099999999999,251.76,252.77,253.626,253.405,252.90299999999999,252.922,252.50399999999999,252.57300000000001,{"$f":"L21*$D$42","v":252.96532850458931},{"$f":"AVERAGE(B21:M21)","v":252.29286070871572}]
[]
["Annual Inflation Factors"]
["2006 to 2007",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N13/N12","v":1.0256372093023256}]
["2007 to 2008",null,null,null,null,null,null,null,null,null,null,null,null,1.0398799158322449]
["2008 to 2009",null,null,null,null,null,null,null,null,null,null,null,null,1.0001613564407386]
["2009 to 2010",null,null,null,null,null,null,null,null,null,null,null,null,1.0197302729972137]
["2010 to 2011",null,null,null,null,null,null,null,null,null,null,null,null,1.0304830075085092]
["2011 to 2012",null,null,null,null,null,null,null,null,null,null,null,null,1.0195064668854799]
["2012 to 2013",null,null,null,null,null,null,null,null,null,null,null,null,1.0135918892298676]
["2013 to 2014",null,null,null,null,null,null,null,null,null,null,null,null,1.0137536180963373]
["2014 to 2015",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N21/N20","v":0.99932740170975409}]
[]
["2007 to 2009",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N25*N26","v":1.0400477071542591}]
["2006 to 2009",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N24*N25*N26","v":1.0667116279069768}]
["2009 to 2011",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N27*N28","v":1.050814718565642}]
["2000 to 2012",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N18/N6","v":1.3695540691192865}]
["2006 to 2012",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N18/N12","v":1.1427813953488373}]
[]
[]
[]
["Future inflation",{"$f":"future_inflation","v":1.8800000000000001E-2},null,{"$f":"(1+B42)^(1/12)","v":1.0015533271750714},"monthly increase"]
[]
["Average annual inflation"]
["2003 to 2013","annualized",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N19/N9)^(1/10)","v":1.0255536340025952}]
["2004 to 2014","annualized",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N20/N10)^(1/10)","v":1.0234657394150202}]
["2013 to 2015","annualized",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N21/N19)^(1/2)","v":1.0065146641485534}]
["2012 to 2015","annualized",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N21/N18)^(1/3)","v":1.008868231459926}]

{"sheet":"DRIPE","index":20,"n_rows":60,"n_cols":19,"rows_kept":60,"cut":false,"hidden":true,"merged":[[9,10,9,13],[9,14,9,17]]}
[null,"DRIPE values from Appendix A of PSB Order in EEU-2015-04 entered 12/22/2015 "]
[]
[null,"Vermont Electric Efficiency Measures",null,null,null,null,"Vermont Natural Gas Efficiency Measures",null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Rest-of- Pool DRIPE Values",null,null,null,null,"Natural Gas Supply DRIPE Values"]
[]
[null,"Winter Peak Energy","Winter Off-Peak Energy","Summer Peak Energy","Summer Off-Peak Energy"]
["year","$/kWh","$/kWh","$/kWh","$/kWh"]
[null,"(2015$)","(2015$)","(2015$)","(2015$)",null,null,null,null,"DRIPE values from Appendix A of PSB Order in EEU-2015-04 entered 12/22/2015 "]
[]
[2012,0,0,0,0,0,0,null,null,null,"Rest‐of‐Pool DRIPE: 2016 vintage measures",null,null,null,"Rest‐of‐Pool DRIPE: 2017 vintage measures"]
[{"$f":"A10+1","v":2013},0,0,0,0,0,0,null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak"]
[2014,0,0,0,0,0,0,null,null,"year","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh"]
[2015,0,0,0,0,0,0,null,null,2016,8.9999999999999998E-4,6.9999999999999999E-4,-1.6000000000000001E-3,2.9999999999999997E-4,0,0,0,0]
[2016,{"$f":"IF(progyear=2016,DRIPE!K13,DRIPE!O13)","v":0},{"$f":"IF(progyear=2016,DRIPE!L13,DRIPE!P13)","v":0},{"$f":"IF(progyear=2016,DRIPE!M13,DRIPE!Q13)","v":0},{"$f":"IF(progyear=2016,DRIPE!N13,DRIPE!R13)","v":0},null,{"$f":"IF(progyear=2016,K25,L25)","v":0},null,null,2017,8.0000000000000004E-4,6.9999999999999999E-4,-1.6999999999999999E-3,2.9999999999999997E-4,2E-3,1E-3,-3.0000000000000001E-3,1E-3]
[2017,{"$f":"IF(progyear=2016,DRIPE!K14,DRIPE!O14)","v":2E-3},{"$f":"IF(progyear=2016,DRIPE!L14,DRIPE!P14)","v":1E-3},{"$f":"IF(progyear=2016,DRIPE!M14,DRIPE!Q14)","v":-3.0000000000000001E-3},{"$f":"IF(progyear=2016,DRIPE!N14,DRIPE!R14)","v":1E-3},null,2.5000000000000001E-3,null,null,2018,4.0000000000000002E-4,4.0000000000000002E-4,0,0,1E-3,1E-3,0,0]
[2018,{"$f":"IF(progyear=2016,DRIPE!K15,DRIPE!O15)","v":1E-3},{"$f":"IF(progyear=2016,DRIPE!L15,DRIPE!P15)","v":1E-3},{"$f":"IF(progyear=2016,DRIPE!M15,DRIPE!Q15)","v":0},{"$f":"IF(progyear=2016,DRIPE!N15,DRIPE!R15)","v":0},null,2.5000000000000001E-3]
[2019,null,null,null,null,null,2.5000000000000001E-3,null,null,null,"Using these for 2016 program year",null,null,null,"Using these for 2017 program year"]
[2020,null,null,null,null,null,2.5000000000000001E-3]
[2021,null,null,null,null,null,2.5000000000000001E-3]
[2022,null,null,null,null,null,2.5000000000000001E-3]
[2023,null,null,null,null,null,2.5000000000000001E-3,null,null,null,"2016 vintage","2017 vintage"]
[2024,null,null,null,null,null,2.5000000000000001E-3,null,null,null,"measures","measures"]
[2025,null,null,null,null,null,2.5000000000000001E-3,null,null,null,"$/MMBtu","$/MMBtu"]
[2026,null,null,null,null,null,2.5000000000000001E-3,null,null,"Year","(2015$)","(2015$)"]
[2027,0,0,0,0,0,2.5000000000000001E-3,null,null,2016,2.5000000000000001E-3]
[2028,0,0,0,0,0,2.5000000000000001E-3,null,null,2017,2.5000000000000001E-3,2.5000000000000001E-3]
[2029,0,0,0,0,0,2.5000000000000001E-3,null,null,2018,2.5000000000000001E-3,2.5000000000000001E-3]
[2030,0,0,0,0,0,2.5000000000000001E-3,null,null,2019,2.5000000000000001E-3,2.5000000000000001E-3]
[2031,0,0,0,0,0,2.5000000000000001E-3,null,null,2020,2.5000000000000001E-3,2.5000000000000001E-3]
[2032,0,0,0,0,0,2.5000000000000001E-3,null,null,2021,2.5000000000000001E-3,2.5000000000000001E-3]
[2033,0,0,0,0,0,2.5000000000000001E-3,null,null,2022,2.5000000000000001E-3,2.5000000000000001E-3]
[2034,0,0,0,0,0,2.5000000000000001E-3,null,null,2023,2.5000000000000001E-3,2.5000000000000001E-3]
[2035,0,0,0,0,0,2.5000000000000001E-3,null,null,2024,2.5000000000000001E-3,2.5000000000000001E-3]
[2036,0,0,0,0,0,2.5000000000000001E-3,null,null,2025,2.5000000000000001E-3,2.5000000000000001E-3]
[2037,0,0,0,0,0,2.5000000000000001E-3,null,null,2026,2.5000000000000001E-3,2.5000000000000001E-3]
[2038,0,0,0,0,0,2.5000000000000001E-3,null,null,2027,2.5000000000000001E-3,2.5000000000000001E-3]
[2039,0,0,0,0,0,2.5000000000000001E-3,null,null,2028,2.5000000000000001E-3,2.5000000000000001E-3]
[2040,0,0,0,0,0,2.5000000000000001E-3,null,null,2029,2.5000000000000001E-3,2.5000000000000001E-3]
[2041,0,0,0,0,0,2.5000000000000001E-3,null,null,2030,2.5000000000000001E-3,2.5000000000000001E-3]
[2042,0,0,0,0,0,2.5000000000000001E-3,null,null,2031,2.5000000000000001E-3,2.5000000000000001E-3]
[2043,0,0,0,0,0,2.5000000000000001E-3,null,null,2032,2.5000000000000001E-3,2.5000000000000001E-3]
[2044,0,0,0,0,0,2.5000000000000001E-3,null,null,2033,2.5000000000000001E-3,2.5000000000000001E-3]
[2045,0,0,0,0,0,2.5000000000000001E-3,null,null,2034,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2035,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2036,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2037,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2038,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2039,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2040,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2041,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2042,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2043,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2043,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,2045,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,"Levelized",2E-3,2E-3]
[null,null,null,null,null,null,null,null,null,"(2016‐2025)"]
[null,null,null,null,null,null,null,null,null,"Levelized",2E-3,2E-3]
[null,null,null,null,null,null,null,null,null,"(2016‐2030)"]
[null,null,null,null,null,null,null,null,null,"Levelized",3.0000000000000001E-3,3.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,"(2016‐2045)"]