{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Form Instructions","Project Information","Terms and Conditions","Project Summary","Custom Input","Custom Calc","Custom Benefits","Retail Rates","Avoided Costs","Lookups","Custom Input Instructions","Validation","Whole Building Solutions","Version Tracking"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":17,"defined_names":282,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Form Instructions","index":0,"n_rows":31,"n_cols":18,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,6,1,14],[2,6,2,14],[3,6,3,14],[4,6,4,14],[5,3,6,4],[5,6,6,7],[5,9,6,10],[5,12,6,13],[5,15,6,16],[8,4,8,16],[8,17,8,18],[11,1,11,18],[13,1,13,8],[14,1,14,8],[13,10,13,17],[15,10,15,18],[16,10,16,18],[14,10,14,18],[16,1,16,8],[15,1,15,8],[30,2,30,10],[30,11,30,18],[19,1,19,18],[21,2,21,17],[24,1,24,18],[23,1,23,7],[23,8,23,18],[26,2,26,17],[28,2,28,17]]}
[]
[null,null,null,null,null,null,"Custom Application - Electronic Version"]
[null,null,null,null,null,null,"Dominion Energy South Carolina, Inc."]
[null,null,null,null,null,null,"Use Buttons Below to Navigate the Application"]
[]
[null,null,null,"Project Information & Signatures",null,null,"Project Summary Input",null,null,"Custom Input Instructions",null,null,"Whole Building Solutions",null,null,"Terms & \nConditions"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 15.1"}]
[]
[null,"Application and Instructions"]
[null,"The EnergyWise for Your Business Program is designed to help non-residential customers replace aging, inefficient equipment and systems with energy-efficient technologies. The custom program offers financial incentives for more complex and site-specific cost effective opportunities for energy conservation measures, or multi-measure projects that are not included in the other EnergyWise for Your Business incentive forms. \n\nCustom projects must be able to show specific and verifiable energy savings and costs, typically developed by a third-party firm.  Incentives will be determined on a project-by-project basis.   For each program year (December 1–November 30), EnergyWise for Your Business incentive payments are capped per Customer Federal Tax ID number at $150,000 per Project type. Details of the program, including incentive levels and technical requirements, are subject to change without prior notice. \n\nYou may go to www.DominionEnergy.com/ForYourBizSC to get the most current program information, or you may call 877-784-7234."]
[]
[null,"Eligible Participants",null,null,null,null,null,null,null,null,"Pre-Approval Requirements "]
[null,"EnergyWise for Your Business is open to all non-residential electric customers within our service territory, except for customers eligible for Rate 23 and certain large retail customers who have elected to opt out of the Demand Side Management (DSM) programs by notifying us in writing using the Opt-Out form.",null,null,null,null,null,null,null,null,"All projects require pre-approval prior to ordering, purchasing or installing any equipment. After the application has been pre-approved by Dominion Energy South Carolina, the customer will be notified in writing, assigned a project identification number, and given any specific instructions. The customer may then purchase and install the pre-approved equipment."]
[null,"Eligible Equipment",null,null,null,null,null,null,null,null,"Maximum Incentive will be capped based on Total Project Cost"]
[null,"This application is for custom energy conservation measures not included\non the other EnergyWise for Your Business prescriptive incentive applications. Energy conservation measures required by the most current energy code adopted by the State of South Carolina are not eligible for incentives.  Custom incentives are available for projects involving retrofitting existing equipment, end-of-life equipment replacements, or new construction. All equipment must be new; used or refurbished equipment is not eligible.",null,null,null,null,null,null,null,null,"Incentive will be capped at 50% of total project costs for retrofit/equipment replacement, and 75% of total project costs for renovation, end of useful life (EUL), and new construction projects. Total Project Cost is determined by the cost of eligible equipment and labor needed to install eligible equipment. \n\nTotal Project Cost does NOT include the tax burden/tariffs of project and/or freight/transportation/shipping/storage for eligible equipment.  Ancillary costs (e.g. lift fees, electrical upgrades, wiring, etc.) related to the project are not included in the Total Project Costs and may only be included if it is required for replacing existing equipment with the eligible equipment."]
[]
[null,"Participation Instructions"]
[null,"Please review the program Terms and Conditions tab, Custom Input Instructions tab and the Whole Building Solutions tab, for all program rules and requirements. Tabs colored Blue should be filled in by applicant.  "]
[null,"Step 1"]
[null,null,"All custom applications require thorough and complete documentation of the proposed costs and projected electric energy usage and savings. Before beginning the application process, the customer or the contractor should check with an EnergyWise for Your Business representative to determine the eligibility of the proposed project and to establish requirements for detailed savings projections and cost estimates. This information must be submitted for review and evaluation of potential incentives. "]
[null,"Step 2"]
[null,"Complete the Project Information tab and Project Summary tab. ",null,null,null,null,null,null,"Use the Custom Input Instructions tab as a reference for what supporting documentation is required."]
[null,"Submit Completed Applications to: EnergyExperts@SC.DominionEnergyAccount.com."]
[null,"Step 3"]
[null,null,"Applications will be processed and we will notify the customer in writing when the review is complete and funds have been reserved. Upon receipt\nof program pre-approval, customers may purchase and install their energy efficient equipment. We will notify customers if an inspection of the facility is necessary prior to pre-approval.\nNote: Any changes in the proposed equipment, quantities, or operating conditions must be approved by us prior to implementing."]
[null,"Step 4"]
[null,null,"Upon project completion, please return the signed customer acknowledgment at bottom of the pre-approval letter along with proof of purchase.   Dominion Energy South Carolina will notify customers if an inspection of the facility is necessary prior to final payment processing.\nProof of purchase must include an itemized invoice for all Energy Conservation Measures (ECMs) that may qualify for the EnergyWise for Your Business incentive. \nEach individual product or model number must include the corresponding costs and quantity. Labor and material must be listed separately when labor is included in the Overall Project Costs."]
[]
[null,"Questions","If you have questions, email EnergyExperts@SC.DominionEnergyAccount.com,",null,null,null,null,null,null,null,null,"visit  www.DominionEnergy.com/ForYourBizSC or call 877-784-7234."]

{"sheet":"Project Information","index":1,"n_rows":51,"n_cols":17,"rows_kept":51,"cut":false,"hidden":false,"merged":[[3,0,3,2],[3,3,3,9],[3,10,3,12],[3,13,3,14],[4,0,4,2],[4,3,4,9],[4,10,4,12],[4,13,4,14],[0,0,0,14],[1,0,1,14],[2,0,2,2],[2,3,2,9],[2,10,2,12],[2,13,2,14],[7,0,7,14],[8,0,8,2],[8,3,8,14],[9,0,9,14],[10,0,10,2],[10,3,10,6],[10,8,10,9],[10,11,10,14],[5,0,5,2],[5,3,5,9],[5,13,5,14],[6,0,6,2],[6,3,6,9],[6,10,6,12],[6,13,6,14],[13,0,13,14],[14,0,14,14],[15,0,15,2],[15,3,15,14],[16,0,16,2],[16,3,16,14],[11,0,11,2],[11,3,11,9],[11,11,11,14],[12,0,12,2],[12,3,12,9],[12,11,12,14],[19,0,19,2],[19,3,19,9],[19,11,19,14],[20,0,20,14],[21,0,21,8],[21,9,21,14],[17,0,17,2],[17,3,17,6],[17,8,17,9],[17,11,17,14],[18,0,18,2],[18,3,18,9],[18,11,18,14],[22,0,22,14],[23,0,23,2],[23,3,23,14],[24,0,24,2],[24,3,24,14],[25,0,25,2],[25,3,25,6],[25,8,25,9],[25,11,25,14],[28,0,28,14],[29,0,29,14],[30,0,30,2],[30,3,30,8],[31,0,31,2],[31,3,31,8],[31,9,31,12],[31,13,31,14],[26,0,26,2],[26,3,26,9],[26,11,26,14],[27,0,27,2],[27,3,27,9],[27,11,27,14],[34,1,34,14],[36,0,36,14],[37,0,37,14],[38,0,38,14],[39,0,39,14],[40,0,40,14],[32,0,32,2],[32,3,32,9],[32,11,32,14],[33,0,33,5],[33,6,33,9],[33,10,33,12],[33,13,33,14],[49,1,49,14],[50,0,50,9],[47,0,48,2],[47,3,48,7],[47,8,47,9],[47,10,47,14],[48,8,48,12],[48,13,48,14],[41,0,41,14],[42,0,42,14],[43,0,43,14],[44,0,44,14],[45,0,45,14],[46,0,46,14]]}
["Dominion Energy South Carolina, Inc. (Fill in Blue and Orange Cells Only!)"]
["PROJECT INFORMATION"]
["Application Date",null,null,null,null,null,null,null,null,null,"Expected Completion Date"]
["Company Name",null,false,null,null,null,null,null,null,null,"Electric Account # "]
["Street Address (of the facility)  ",null,false,null,null,null,null,null,null,null,"Customer Federal Tax ID "]
["City",null,false,null,null,null,null,null,null,null,"State   "," SC","Zip  "]
["Building Type (select one)",null,false,null,null,null,null,null,null,null,"Please indicate \"other\" type:"]
["CUSTOMER CONTACT INFORMATION",null,false]
["Mailing Address:"]
["(where all correspondence will be mailed, including incentive check if payment is to the customer)"]
["City   ",null,null,null,null,null,null,"State   ",null,null,"Zip"]
["Contact Person     ",null,null,null,null,null,null,null,null,null,"Title"]
["Telephone No.       ",null,null,null,null,null,null,null,null,null,"Email"]
[]
["CONTRACTOR INFORMATION"]
["Company Name  "]
["Street Address   "]
["City   ",null,null,null,null,null,null,"State   ",null,null,"Zip"]
["Contact Person     ",null,null,null,null,null,null,null,null,null,"Title"]
["Telephone No.       ",null,false,null,null,null,null,null,null,null,"Email"]
[]
["Please indicate if the Customer or Contractor should be primary point of contact for this project:"]
["ADDITIONAL PRIMARY POINT OF CONTACT (IF APPLICABLE)"]
["Company Name  "]
["Street Address   "]
["City   ",null,null,null,null,null,null,"State   ",null,null,"Zip  "]
["Contact Person     ",null,null,null,null,null,null,null,null,null,"Title"]
["Telephone No.       ",null,null,null,null,null,null,null,null,null,"Email "]
[]
["PAYMENT INFORMATION"]
["Payment to:"]
["Federal Tax ID # (of recipient)",null,null,null,null,null,null,null,null,"Tax Status of Recipient (select one)"]
["Customer Name",null,null,null,null,null,null,null,null,null,"Title"]
["Customer Signature  (if payment to contractor, Customer must type his/her name in the orange box to the right and check the box below)    ",null,null,null,null,null,null,null,null,null,"Date (XX/XX/XXXX)"]
[false,"I understand and intend that my electronic, PDF or facsimile signature be accepted and have the same force and effect as an original signature."]
[]
["Checklist & Acknowledgement"]
["APPLICATION CHECKLIST"]
["For faster application processing, please include the following items with your application:"]
["Complete application: Project Information tab, Customer Acknowledgment checkbox, and Project Summary tab.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Electric account number at top of page. Attach copy of electric bill.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["The most recent IRS Form W-9 completed for payment recipient. Physical signature is required on the W-9 Form. If payment is to a contractor, both the customer's and the contractor's W-9 Forms must be provided.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Supporting documentation for each energy conservation measure as indicated on the Custom Input Instructions tab.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Customer signature and proof of purchase (contractor receipts), at time of project completion. See Terms and Conditions for invoicing requirements.",null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Applications submitted for processing will be processed in the order in which they are received. Applicants will be notified as to their pre-approval status and/or any pre-inspection requirements within 20 business days from receipt of complete application. Applicants will be notified if post-installation inspections are required."]
[]
["CUSTOMER ACKNOWLEDGMENT"]
["Authorized Representative  ",null,null,null,null,null,null,null,"Title"]
[null,null,null,null,null,null,null,null,"Date (XX/XX/XXXX)"]
[false,"By checking this box and typing my name, I hereby certify that all statements made on this application are correct to the best of my knowledge and that I have read and agree to the Terms and Conditions. Furthermore, I understand and intend that my electronic, PDF or facsimile signature be accepted and have the same force and effect as an original signature.\n\nNote: Upon completion of project, Dominion Energy South Carolina, Inc. customer of record must sign and return the written pre-approval letter and provide invoices for all energy efficiency measures."]
["Dominion Energy South Carolina, Inc. Custom Application - Electronic Version",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 15.1"}]

{"sheet":"Terms and Conditions","index":2,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[2,3,2,4],[2,0,6,0],[2,1,6,1]]}
["Dominion Energy South Carolina, Inc."]
["TERMS AND CONDITIONS"]
["1.  Eligibility: EnergyWise for Your Business Program (“Program”) incentives are available to non-residential electric customers for the purchase and installation of qualifying energy conservation measures (ECMs) in the Dominion Energy South Carolina service territory, subject to these Terms and Conditions (T&Cs). The process of purchasing and installing ECMs for eligible Customers pursuant to the Program is referred to herein as a “Project” or “Projects”.  Customers eligible for Rate 23 and specific large retail customers who have elected to opt out of Demand Side Management programs, by notifying us in writing using the Opt-Out form provided, are not eligible to participate. Dominion Energy South Carolina and our Program implementer (“Implementer”) (together, “We”) reserve the right to deny any application that may result in our exceeding its Program budget. Program incentives are limited, offered on a first-come/first-served basis, and are subject to Project and Customer eligibility and funds availability.  For each Program year (December 1 – November 30), Program incentive payments are capped per Customer Federal tax ID number at $150,000 per Project type.\n\n2. Project Types: The Program includes the following five Project types: Lighting Projects, HVAC and Mechanical Projects, Food Service and High Efficiency Equipment Projects, Agriculture Projects, and Custom Projects. Lighting projects include Projects that use the Retrofit and New Construction Lighting application.  HVAC and Mechanical Projects include Projects listed on the HVAC Application and Compressed Air and Motors Application including Unitary HVAC, Chillers, Heat Pump Water Heaters, Window Film, Cool Roof, Variable Frequency Drives, Guestroom Energy Management Systems, Advanced Roof Top Controls, Compressed Air Engineered Nozzles, Zero Loss Condensate Drains and High Efficiency Motors.  Food Service and High Efficiency Equipment Projects include all cooking equipment and “plug load” equipment that is incentivized under the Food Service and High Efficiency Application. Restaurant cooking equipment, ice machines, vending machine and refrigeration controls, commercial washers/dryers, and lighting that may be included inside the aforementioned equipment are considered Food Service and High Efficiency Equipment Projects.  Agriculture Projects include all agriculture equipment that is incentivized under the Agriculture Application. Custom Projects are Projects that can demonstrate cost effective and lasting energy efficiency and do not fall under one of the aforementioned Project types. These Projects are “custom” tailored to the Customer for each Project and cannot receive a prescriptive incentive as the savings varies widely with each Project and technology.  Building controls, Building Tune-ups, Whole Building Solutions, System Optimization, Technical Services, and new emerging technologies generally fall under this Project type.  The above examples are provided for illustrative purposes only and may not be inclusive of all Projects.  \n\n3. Authorization, Program Changes, Suspension, or Cancellation: We may change the Program requirements, incentives or T&Cs, including suspending acceptance of applications or terminating the Program, at any time and without notice. In the event of a Program change, pre-approved applications will be processed to completion under the T&Cs in effect at time of pre-approval. Submission of a completed application does not entitle Customer to Program participation. For all Projects, entitlement to Program participation and our obligation to pay incentives may occur only after we have granted written authorization, which we may grant or not at its sole discretion.\n\n4.  Project Approval: Pre-approval is required for all Projects.  We reserve the right to inspect any project prior to pre-approval. For all Projects, no project-related ECMs may be ordered or installed prior to the date of our pre-approval. Violation of this prohibition will disqualify the ECM for incentives. Projects must be completed by the date listed on the pre-approval notification letter (within 180 calendar days for retrofit projects or one year for new construction projects).\n\n5. Creditworthiness: An incentive payment is conditioned upon and subject to Customer maintaining its financial creditworthiness and keeping its account in good standing.   At any time prior to an issuance of an incentive check, we may request financial information to support its financial due diligence procedures. Customer agrees to assist in this reasonable financial review.  If we believe in good faith that the Customer’s account is not in good standing, or if creditworthiness of participant has been diminished, we may reject approval of an incentive payment. \n\n6.  Proof of Purchase: Prior to our verification of the ECM installation, Customer must provide copies of all invoices or other appropriate documentation that clearly verifies the costs of purchasing and installing the ECMs, including all material, labor, and equipment discounts. Invoices must indicate a verifiable breakout of all ECMs purchased for installation under the ECM incentives application, including model numbers and quantity.\n\n7.  Project Verification: We (or our Third-Party Evaluator “Evaluator”) may conduct an inspection of Customer’s facility to verify pre- and post-installation conditions or verify documentation prior to incentive payment at any time after receipt of an application. No warranty is expressed or implied by this verification. We are not obligated to pay any incentive until it has performed a satisfactory post-installation inspection. Should we determine that ECMs were not installed in accordance with the approved application, or if an unapproved ECM was installed, or if the installation was not consistent  with generally accepted engineering/construction practices, changes may be required before  payment is issued. Notwithstanding anything to the contrary, should we determine at any point  before payment of the incentive that there has been significant deviation in the type, amount, cost  or performance of the ECMs underlying this incentive commitment that were set forth in the  Program application and pre-approved, we retain the right to revoke this commitment or reduce the  final incentive amount accordingly. We reserve this right despite a satisfactory post-installation inspection. Customer agrees to provide prompt notice to us of any significant deviation in the type, amount, cost or performance of the ECMs underlying this incentive commitment that were set forth in the Program application and pre-approved by us.","8.  Customer Tax Obligation: Customer or Customer’s designated contractor is responsible for declaring and paying any and all applicable federal, state, and local taxes that may be owed on any incentive payment. Neither Dominion Energy South Carolina, Inc. nor any of its subsidiaries shall be liable for any federal, state, and local taxes that may be owed on or as a result of any incentive payment. The party receiving the incentive payment (Customer or Contractor) must complete IRS Form W-9 and submit it to us with the incentive application materials.  If payment is to a contractor, customer's W-9 must also be provided.\n\n9.  Compliance: Customer is responsible for obtaining any and all necessary licenses and permits related to the installation of ECMs. Customer also agrees to comply with all federal, state, and local laws, codes, and regulations related to the installation and disposal of all equipment.\n\n10.  Removal of Equipment: Customer agrees to remove and dispose of the equipment being replaced by the ECMs in accordance with all legal requirements. Customer agrees not to re-install any of this equipment in our service territory or transfer it to any other party for such installation.\n\n11.  Replacement of Failed Equipment: Customers who install ECMs are expected to replace any of the ECMs that fail with similar or superior energy savings equipment at Customer’s expense.\n\n12.  Evaluation Follow-up Visits: With advance notice, we reserve the right to make or to have its contractor(s) make follow-up visits to Customer facilities during the 36 months following completion of the project to provide us with an opportunity to review the operation of the ECMs for Program evaluation purposes. Customer agrees to cooperate with this effort.\n\n13.  Contractor Selection: Customer may select any contractor to perform the work contemplated by the application, even after the application is pre-approved by us. However, we reserve the right, in its sole discretion, to prohibit specific contractors from Program participation.\n\n14.  No Warranties: Dominion Energy South Carolina, Inc. does not endorse, guarantee, or warrant any particular manufacturer or product and we provide no warranties, express or implied, for any products or services, and herein specifically disclaims any such guarantees or warranties. We are not liable or responsible for any act or omission of any contractor hired by Customer. Customer’s reliance on warranties is limited to any warranties that may arise from, or be provided by contractors, vendors, etc. Customer acknowledges that neither Dominion Energy South Carolina, Inc. nor any of its consultants are responsible for ensuring that the design, engineering, and construction of the facility or installation of the ECMs are proper or comply with any particular laws (including patent laws), codes, regulations, or industry standards. We make no representations of any kind regarding the results to be achieved by the ECMs or the adequacy or safety of such measures.\n\n15.  Assumption of Risk and Limitation of Liability: Customer assumes and acknowledges all risks arising from its participation in the Program including but not limited to exposure to the novel coronavirus (“COVID-19”) and releases and discharges Dominion Energy, Inc., Dominion Energy South Carolina, its Implementer, Evaluator, and their respective officers, directors, employees and agents from any liability related thereto. Our sole obligation is limited to paying the properly qualified rebates specified herein. Neither Dominion Energy South Carolina, Inc., any of its subsidiaries, nor its Implementer or Evaluator shall be  liable to Customer or any other party for any special, indirect, consequential, or incidental damages,  regardless of the theory of recovery, caused by or arising from any activities associated with this Program.\n\n16.  Obligations between the Parties: Customer acknowledges that any contractor selected by Customer is not an agent, contractor, or subcontractor of Dominion Energy South Carolina and is an independent contractor engaged by Customer, and that we do not manage or control the contractor’s performance. We shall have no obligation to maintain, remove, or perform any work whatsoever on the ECMs installed. We shall have no liability for a contractor’s failure to perform, for failure of the energy savings measures to function, for any damage to Customer’s premises caused by the contractor, or for any and all damages to property or injuries to persons caused by or associated with the energy savings measures. \n\n17.  Miscellaneous: These T&Cs and this application, of which these T&Cs are an integral part, constitute the entire agreement between the parties and supersede all other communications, representations, and understandings.",null,{"$f":"B6","v":0}]
[]
[]
[]
[]
[null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 15.1"}]

{"sheet":"Project Summary","index":3,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[[9,1,9,4],[10,1,10,4],[11,1,11,4],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[7,1,7,4],[8,1,8,4],[19,1,19,3],[20,1,20,4],[14,1,14,4],[13,1,13,4],[12,1,12,4]]}
[]
[null,"Copyright © 2025 ICF Resources, LLC, All Rights Reserved. Do not copy, distribute or quote without ICF’s written permission."]
[]
[null,"Fill in Light Blue Cells Only!"]
[null,"PROJECT SUMMARY"]
[null,"Attach project study including energy savings information and costs for each energy conservation measure. Briefly describe the project below."]
[null,"Project Overview"]
[]
[null,"Base Case Description"]
[]
[null,"Proposed System Description"]
[]
[]
[null,"SUMMARY OF COST ESTIMATES"]
[null,"Provide back-up documentation for all material/equipment and labor costs, categorized by major pieces of equipment and project components. Sales tax may not be included. Adjust for salvage/resale value of equipment being replaced. Enter summarized costs in the table below."]
[null,null,"Estimated Material/Equipment Cost","Estimated Labor Cost","Estimated Total Cost"]
[null,"Baseline Costs",null,null,{"$f":"C17+D17","v":0}]
[null,"Proposed Costs",null,null,{"$f":"C18+D18","v":0}]
[]
[null,"ENERGY IMPACTS"]
[null,"Please provide estimated annualized energy (kWh) usage and demand (kW) for each of the time periods listed below. Attach full documentation supporting energy and demand estimates. When a computer model is used for energy and demand calculations, please provide a complete description of input conditions for baseline and efficient states in addition to model outputs for both states. "]
[null,null,"Baseline","Proposed","Reduction"]
[null,"Estimated Annual Energy Consumption (kWh)",null,null,{"$f":"C23-D23","v":0}]
[null,"Estimated Summer Peak Demand (kW)\nTime Period:  December-February\n6am - 9am, M-F, Non-Holiday",null,null,{"$f":"C24-D24","v":0}]
[null,null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 15.1"}]

{"sheet":"Custom Input","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":true,"merged":[[21,1,25,5],[20,1,20,5],[24,7,24,9],[24,10,24,11],[25,7,25,9],[22,7,22,9],[22,10,22,11],[23,7,23,9],[23,10,23,11],[25,10,25,11],[20,7,20,9],[20,10,20,11],[21,7,21,9],[21,10,21,11],[15,5,15,6],[18,5,18,6],[7,1,7,2],[7,3,7,5],[7,6,7,7],[16,5,16,6],[17,5,17,6],[9,1,9,2],[9,3,9,5],[8,1,8,2],[8,3,8,5],[8,6,8,7],[13,1,18,4],[11,6,11,7],[10,1,10,2],[11,1,11,2],[1,5,1,8],[2,6,2,7],[5,1,5,5],[5,6,5,7],[5,8,5,11],[8,8,8,11],[13,5,14,6],[9,6,9,7],[9,8,9,9],[10,6,10,7],[11,8,11,9],[13,9,13,11],[13,7,14,7],[10,10,10,11],[13,8,14,8],[10,3,10,5],[11,3,11,5],[6,1,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,11],[7,8,7,11]]}
[]
[null,null,null,null,null," Custom Program\nMeasure Qualification Tool"]
[null,null,null,null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 15.1"},null,null,null,"Date:","2012-02-29"]
[null,null,"Copyright © 2011 ICF Resources, LLC, All Rights Reserved. Do not copy, distribute or quote without ICF’s written permission."]
[]
[null,"General Project Information",null,null,null,null,"SCE&G Project Number:"]
[null,"Project Name:",null,null,null,null,"Customer Name:"]
[null,"Project Type:",null,null,null,null,"Project Address:"]
[null,"Measure Name:",null,null,null,null,"Project City:"]
[null,"Measure Category:",null,null,null,null,"Customer Contact:",null,null,null,"Title:"]
[null,"Measure Life:",null,null,null,null,"Phone:",null,null,"Email:"]
[null,"Project Implementation Year",null,null,null,null,"Electric Account No:",null,null,null,"SCE&G Rate:","22 - School"]
[]
[null,"Peak Demand Definition\nThe highest estimated kW demand during the time period of:\n6:00 AM - 9:00 AM\non non-holiday weekdays during the months of December - February",null,null,null,"Measure \nImpacts and Costs",null,"Annualized kWh\nUsage","Peak\nDemand\n(kW)","Estimated Costs"]
[null,null,null,null,null,null,null,null,null,"Labor and Materials","Equipment","Total"]
[null,null,null,null,null,"Baseline State",null,null,null,null,null,{"$f":"SUM(J16:K16)","v":0}]
[null,null,null,null,null,"Efficient State",null,null,null,null,null,{"$f":"SUM(J17:K17)","v":0}]
[null,null,null,null,null,"Incremental",null,{"$f":"H16-H17","v":0},{"$f":"I16-I17","v":0},{"$f":"J17-J16","v":0},{"$f":"K17-K16","v":0},{"$f":"L17-L16","v":0}]
[null,null,null,null,null,"Avoided Cost Value",null,{"$f":"IF(H18=0,\"\",'Custom Calc'!D2)","v":""},{"$f":"IF(I18=0,\"\",'Custom Calc'!D3)","v":""},null,null,{"$f":"SUM(H19:I19)","v":0}]
[]
[null,"NOTES: ",null,null,null,null,null,"Pre-incentive Simple Payback:",null,null,{"$f":"IF(L19=0,\"\",'Custom Calc'!D12)","v":""}]
[null,null,null,null,null,null,null,"Qualifying Incentive:",null,null,{"$f":"IF(L19=0,\"\",IF('Custom Calc'!D15>0,'Custom Calc'!D15,\" \"))","v":""}]
[null,null,null,null,null,null,null,"Post-incentive Simple Payback:",null,null,{"$f":"IF(L19=0,\"\",'Custom Calc'!D16)","v":""}]
[null,null,null,null,null,null,null,"Approved Incentive:"]
[null,null,null,null,null,null,null,"Total kWh Saved:",null,null,{"$f":"H18","v":0}]
[null,null,null,null,null,null,null,"Winter Peak kW:",null,null,{"$f":"I18","v":0}]

{"sheet":"Custom Calc","index":5,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":true,"merged":[[0,6,0,7]]}
[null,null,"Incremental Impacts","$$ value",null,null,"Incentive Caps as % of cost"]
["Avoided Energy Cost",{"$f":"VLOOKUP('Custom Input'!$D$10,'Custom Benefits'!$A$15:$AE$20,'Custom Input'!D11+1,0)","v":{"$error":"#N/A"}},{"$f":"'Custom Input'!H18","v":0},{"$f":"B2*C2/VLOOKUP('Custom Input'!D8,'Custom Calc'!G8:H9,2,0)","v":{"$error":"#N/A"}},null,null,"Retrofit",0.5]
["Avoided Capacity Cost",{"$f":"HLOOKUP('Custom Input'!D11,'Custom Benefits'!B21:AE22,2)","v":{"$error":"#N/A"}},{"$f":"'Custom Input'!I18","v":0},{"$f":"B3*C3/VLOOKUP('Custom Input'!D8,'Custom Calc'!G8:H9,2,0)","v":{"$error":"#N/A"}},null,null,"New/ROB",0.75]
["Total Avoided Cost",null,null,{"$f":"SUM(D2:D3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Payback Threshold",1.5]
["Cost Effective",{"$f":"IF(D4/'Custom Input'!L18>=1,\"YES\",\"NO\")","v":{"$error":"#N/A"}},null,null,null,null,"Incentive Cap",25000]
[null,null,null,null,null,null,"Implementation and Admin Factor",0.75,"of Incentive"]
["Cust Avg Energy Cost",{"$f":"VLOOKUP('Custom Input'!L12,'Retail Rates'!B3:J12,6,0)","v":0.12731999999999999},{"$f":"C2","v":0},{"$f":"B8*C8","v":0},null,null,"Retrofit",{"$f":"1+(H$7*H2)","v":1.375}]
["Cust AVG kW Cost",{"$f":"VLOOKUP('Custom Input'!L12,'Retail Rates'!B3:J12,9,0)","v":0},{"$f":"C3","v":0},{"$f":"B9*C9","v":0},null,null,"New/ROB",{"$f":"1+(H$7*H3)","v":1.5625}]
["Total Cust Savings",null,null,{"$f":"SUM(D8:D9)","v":0}]
[]
["Cust Pre-Rebate payback",null,null,{"$f":"'Custom Input'!L18/'Custom Calc'!D10","v":{"$error":"#DIV/0!"}},"SPB Threshold Check"]
["Preliminary Incentive",null,null,{"$f":"IF(D12<H5,0,IF(B6=\"YES\",VLOOKUP('Custom Input'!D8,'Custom Calc'!G2:H3,2,0)*'Custom Input'!L18,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D13>H6,H6,D13)","v":{"$error":"#DIV/0!"}},"DESC Cap"]
["Test Payback",null,null,{"$f":"('Custom Input'!L18-'Custom Calc'!D13)/'Custom Calc'!D10","v":{"$error":"#DIV/0!"}}]
["Qualifying Incentive",null,null,{"$f":"IF(B6=\"NO\",0,IF(D14<H5,'Custom Input'!L18-('Custom Calc'!H5*'Custom Calc'!D10),D13))","v":{"$error":"#N/A"}}]
["Post Rebate Payback",null,null,{"$f":"('Custom Input'!L18-'Custom Calc'!D15)/'Custom Calc'!D10","v":{"$error":"#N/A"}}]

{"sheet":"Custom Benefits","index":6,"n_rows":22,"n_cols":31,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
["Energy Avoided Costs ($/kWh)","Start Value:Year-1","Year-2","Year-3","Year-4","Year-5","Year-6","Year-7","Year-8","Year-9","Year-10","Year-11","Year-12","Year-13","Year-14","Year-15","Year-16","Year-17","Year-18","Year-19","Year-20","Year-21","Year-22","Year-23","Year-24","Year-25","Year-26","Year-27","Year-28","Year-29","Year-30"]
["Energy End-Use",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
["Lighting",{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(B$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.0999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(C$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.1999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(D$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.2999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(E$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.3999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(F$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.5E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(G$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(H$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.7000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(I$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(J$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.06},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(K$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(L$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.2E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(M$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.3E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(N$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.4000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(O$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.6000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(P$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(Q$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(R$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(S$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0999999999999994E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(T$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.2999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(U$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.3999999999999996E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(V$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.5999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(W$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.6999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(X$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.9000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(Y$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.08},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(Z$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.2000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(AA$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.3000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(AB$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.5000000000000006E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(AC$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.6999999999999994E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(AD$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.8999999999999996E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A4,'Avoided Costs'!$A$4:$A$10,0),MATCH(AE$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.09}]
["Refrigeration",{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(B$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":4.7E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(C$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":4.8000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(D$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":4.9000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(E$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.05},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(F$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.0999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(G$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.1999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(H$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.2999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(I$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.3999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(J$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.5E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(K$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(L$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.7000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(M$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(N$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(O$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(P$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.2E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(Q$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.3E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(R$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.4000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(S$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.6000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(T$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(U$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(V$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(W$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0999999999999994E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(X$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.1999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(Y$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.3999999999999996E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(Z$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(AA$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.6999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(AB$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.8E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(AC$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.08},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(AD$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.2000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A5,'Avoided Costs'!$A$4:$A$10,0),MATCH(AE$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.3000000000000004E-2}]
["Heating and Cooling",{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(B$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(C$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.7000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(D$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(E$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(F$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.06},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(G$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(H$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.3E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(I$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.4000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(J$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(K$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.6000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(L$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(M$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.9000000000000006E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(N$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(O$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.1999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(P$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.2999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(Q$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(R$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.5999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(S$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.8E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(T$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.9000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(U$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.1000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(V$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.3000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(W$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.4000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(X$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.5999999999999993E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(Y$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.7999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(Z$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.8999999999999996E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(AA$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.0999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(AB$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.2999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(AC$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.5000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(AD$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.7000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A6,'Avoided Costs'!$A$4:$A$10,0),MATCH(AE$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.9000000000000005E-2}]
["Cooling",{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(B$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(C$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.7000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(D$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(E$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(F$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.06},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(G$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.2E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(H$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.3E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(I$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.4000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(J$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(K$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(L$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(M$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.9000000000000006E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(N$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0999999999999994E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(O$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.1999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(P$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.3999999999999996E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(Q$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(R$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.6999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(S$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.8E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(T$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.08},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(U$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.1000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(V$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.3000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(W$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.5000000000000006E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(X$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.5999999999999993E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(Y$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.7999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(Z$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.09},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(AA$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.1999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(AB$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.2999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(AC$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.5000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(AD$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.7000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A7,'Avoided Costs'!$A$4:$A$10,0),MATCH(AE$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.9000000000000005E-2}]
["Water Heating",{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(B$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.1999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(C$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.2999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(D$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.3999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(E$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.5E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(F$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(G$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.7000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(H$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(I$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.06},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(J$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(K$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.2E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(L$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.3E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(M$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.4000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(N$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.6000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(O$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(P$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(Q$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(R$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0999999999999994E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(S$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.2999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(T$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.3999999999999996E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(U$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(V$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.6999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(W$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.9000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(X$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.08},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(Y$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.2000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(Z$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.3000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(AA$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.5000000000000006E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(AB$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.6999999999999994E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(AC$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.7999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(AD$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.09},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A8,'Avoided Costs'!$A$4:$A$10,0),MATCH(AE$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.1999999999999998E-2}]
["Whole Facility",{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(B$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.1999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(C$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.2999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(D$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.5E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(E$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(F$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.7000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(G$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(H$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":5.8999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(I$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.06},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(J$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(K$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.3E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(L$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.4000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(M$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(N$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(O$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(P$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":6.9000000000000006E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(Q$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.0999999999999994E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(R$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.1999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(S$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.2999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(T$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(U$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.5999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(V$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.8E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(W$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":7.9000000000000001E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(X$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.1000000000000003E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(Y$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.3000000000000004E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(Z$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.4000000000000005E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(AA$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.5999999999999993E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(AB$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":8.7999999999999995E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(AC$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":0.09},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(AD$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.0999999999999998E-2},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A9,'Avoided Costs'!$A$4:$A$10,0),MATCH(AE$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":9.2999999999999999E-2}]
["Capacity Avoided Cost ($/kW)",{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(B$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":85.825027195393389},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(C$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":90.64839372377449},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(D$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":95.742833451050629},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(E$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":101.12358069099967},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(F$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":106.80672592583386},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(G$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":112.80926392286571},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(H$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":119.14914455533078},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(I$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":125.84532647934037},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(J$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":132.91783382747928},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(K$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":140.38781608858363},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(L$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":148.27761135276205},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(M$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":156.61081311078726},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(N$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":165.4123408076135},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(O$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":174.70851436100139},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(P$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":184.52713286808967},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(Q$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":194.89755773527631},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(R$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":205.85080047999884},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(S$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":217.41961546697479},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(T$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":229.63859785621881},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(U$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":242.54428705573829},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(V$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":256.17527598827081},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(W$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":270.57232649881161},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(X$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":285.77849124804482},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(Y$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":301.83924245618499},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(Z$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":318.8026078822225},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(AA$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":336.71931444520345},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(AB$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":355.64293991702397},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(AC$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":375.63007314036065},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(AD$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":396.74048325084891},{"$f":"IFERROR(INDEX('Avoided Costs'!$B$4:$AO$10,MATCH($A10,'Avoided Costs'!$A$4:$A$10,0),MATCH(AE$3,'Avoided Costs'!$B$3:$AO$3,0)),\"\")","v":419.03729840954662}]
[]
[]
["NPV of Avoided Costs"]
["Energy End-Use    /    Measure Life",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Lighting",{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:B4)","v":4.9807072474445158E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:C4)","v":9.6573516657749298E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:D4)","v":0.14046871776202857},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:E4)","v":0.18165428958804342},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:F4)","v":0.22028424409635047},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:G4)","v":0.2565051827808969},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:H4)","v":0.29045650533459083},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:I4)","v":0.32227063167355208},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:J4)","v":0.35257836275213733},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:K4)","v":0.3809537747881398},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:L4)","v":0.40751292639060521},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:M4)","v":0.43236560620956505},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:N4)","v":0.45561559865842138},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:O4)","v":0.47769549064928896},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:P4)","v":0.49833683498017667},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:Q4)","v":0.51762905718942276},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:R4)","v":0.53591770302192865},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:S4)","v":0.55300022646012892},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:T4)","v":0.56917457150251749},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:U4)","v":0.58427348614735808},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:V4)","v":0.59855380055846896},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:W4)","v":0.61187750742368807},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:X4)","v":0.62446593837810971},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:Y4)","v":0.63620530496959427},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:Z4)","v":0.64728629839096963},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:AA4)","v":0.65761517534786229},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:AB4)","v":0.66735618792569029},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:AC4)","v":0.67653770820727877},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:AD4)","v":0.68518729814497947},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B4:AE4)","v":0.69324216170653685}]
["Refrigeration",{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:B5)","v":4.5900635417625922E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:C5)","v":8.9069660817598983E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:D5)","v":0.12965201655551761},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:E5)","v":0.16778680528330908},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:F5)","v":0.20360730855464834},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:G5)","v":0.23724103733315577},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:H5)","v":0.26880981093571321},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:I5)","v":0.29842985959612539},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:J5)","v":0.32621194641816192},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:K5)","v":0.35226150500859038},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:L5)","v":0.37667878954634088},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:M5)","v":0.39955903445903396},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:N5)","v":0.42099262124782344},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:O5)","v":0.4413997941484738},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:P5)","v":0.46050073964869831},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:Q5)","v":0.47837441610726456},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:R5)","v":0.49509546372555563},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:S5)","v":0.51097499255543199},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:T5)","v":0.5258199393751587},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:U5)","v":0.53969461769744442},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:V5)","v":0.55284753886557303},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:W5)","v":0.56513303480622956},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:X5)","v":0.57660603516975317},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:Y5)","v":0.5874649492668762},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:Z5)","v":0.59760000422545134},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:AA5)","v":0.60718221537823125},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:AB5)","v":0.61612102692023818},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:AC5)","v":0.62456380419066437},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:AD5)","v":0.63253308930180441},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B5:AE5)","v":0.63996146347524063}]
["Heating and Cooling",{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:B6)","v":5.4690118795469186E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:C6)","v":0.10595333645793718},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:D6)","v":0.1539895942701674},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:E6)","v":0.19898864496896132},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:F6)","v":0.24113041352347811},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:G6)","v":0.28058536459057332},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:H6)","v":0.31811051057097189},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:I6)","v":0.35321575342775668},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:J6)","v":0.38604912876289071},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:K6)","v":0.41675039424446714},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:L6)","v":0.44587978632459052},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:M6)","v":0.47309938803107027},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:N6)","v":0.49852906727200685},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:O6)","v":0.52261622217113513},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:P6)","v":0.54510604509881888},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:Q6)","v":0.56638423135901672},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:R6)","v":0.58624047540573743},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:S6)","v":0.60500719129559122},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:T6)","v":0.6225109345606421},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:U6)","v":0.63903812491512968},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:V6)","v":0.65463373144305348},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:W6)","v":0.66916868438692889},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:X6)","v":0.68287254593224889},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:Y6)","v":0.69578584918288167},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:Z6)","v":0.70781278106705736},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:AA6)","v":0.71913721242943363},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:AB6)","v":0.72979502619105729},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:AC6)","v":0.73982082419968842},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:AD6)","v":0.74924790536774422},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B6:AE6)","v":0.75810825528545722}]
["Cooling",{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:B7)","v":5.4690118795469186E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:C7)","v":0.10595333645793718},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:D7)","v":0.1539895942701674},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:E7)","v":0.19898864496896132},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:F7)","v":0.24113041352347811},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:G7)","v":0.28123216706708309},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:H7)","v":0.31875731304748162},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:I7)","v":0.35386255590426641},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:J7)","v":0.38669593123940049},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:K7)","v":0.4178623674100917},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:L7)","v":0.44699175949021508},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:M7)","v":0.47421136119669483},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:N7)","v":0.50000432156964481},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:O7)","v":0.52409147646877308},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:P7)","v":0.5468893791625894},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:Q7)","v":0.56816756542278746},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:R7)","v":0.58828507583854395},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:S7)","v":0.60705179172839774},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:T7)","v":0.62477710136389208},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:U7)","v":0.64130429171837977},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:V7)","v":0.65689989824630357},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:W7)","v":0.67160788634427271},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:X7)","v":0.6853117478895927},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:Y7)","v":0.69822505114022537},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:Z7)","v":0.7103871170905155},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:AA7)","v":0.72183599275357724},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:AB7)","v":0.73249380651520091},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:AC7)","v":0.74251960452383203},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:AD7)","v":0.75194668569188783},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B7:AE7)","v":0.76080703560960095}]
["Water Heating",{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:B8)","v":5.0783681738649958E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:C8)","v":9.8449480617786869E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:D8)","v":0.14317289306365635},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:E8)","v":0.18512116066422696},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:F8)","v":0.22445347798177598},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:G8)","v":0.26132121914283218},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:H8)","v":0.29586817893431022},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:I8)","v":0.32877934411254595},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:J8)","v":0.35959220404244097},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:K8)","v":0.38843278676755816},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:L8)","v":0.41542031178296662},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:M8)","v":0.44066747858317973},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:N8)","v":0.4646440332960628},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:O8)","v":0.48705846910497386},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:P8)","v":0.50800789320199424},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:Q8)","v":0.5278675337115124},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:R8)","v":0.54641744591305408},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:S8)","v":0.56398116719458391},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:T8)","v":0.58037707860741627},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:U8)","v":0.59568003263934932},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:V8)","v":0.61014824592429073},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:W8)","v":0.62381802309769729},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:X8)","v":0.63656580127939011},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:Y8)","v":0.64859865203566169},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:Z8)","v":0.65981477952315137},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:AA8)","v":0.67039254508141488},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:AB8)","v":0.68036275795519185},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:AC8)","v":0.6896498129526607},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:AD8)","v":0.69839658929415593},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B8:AE8)","v":0.70663044982374767}]
["Whole Facility",{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:B9)","v":5.0783681738649958E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:C9)","v":9.8449480617786869E-2},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:D9)","v":0.14400110440524652},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:E9)","v":0.186712067780373},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:F9)","v":0.22674674790716395},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:G9)","v":0.26426129154472994},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:H9)","v":0.29940388857399214},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:I9)","v":0.33231505375222781},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:J9)","v":0.36312791368212288},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:K9)","v":0.39243366709635485},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:L9)","v":0.41984956552470631},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:M9)","v":0.44549121930617275},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:N9)","v":0.46983105515106927},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:O9)","v":0.4925800347780237},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:P9)","v":0.51383753864117676},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:Q9)","v":0.5339808883008309},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:R9)","v":0.55279206687140836},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:S9)","v":0.57035578815293808},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:T9)","v":0.58697326593621413},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:U9)","v":0.60248025935523952},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:V9)","v":0.61713637151401124},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:W9)","v":0.6308061486874178},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:X9)","v":0.64371327409638179},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:Y9)","v":0.65589286693504689},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:Z9)","v":0.66724412848865089},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:AA9)","v":0.67794633834759988},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:AB9)","v":0.68803115136935133},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:AC9)","v":0.69752927579858082},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:AD9)","v":0.70637323854387035},{"$f":"EnergyLineLossFactor*NPV(DiscountRate,$B9:AE9)","v":0.7146965975574795}]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Capacity Avoided Cost ($/kW)",{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:B10)","v":85.99100247590755},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:C10)","v":169.63010074927854},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:D10)","v":250.98162077537157},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:E10)","v":330.10812915695311},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:F10)","v":407.07048126361713},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:G10)","v":481.92786803501281},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:H10)","v":554.73786150397677},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:I10)","v":625.55645907458165},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:J10)","v":694.43812658915294},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:K10)","v":761.43584021737843},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:L10)","v":826.60112719972653},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:M10)","v":889.98410547650712},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:N10)","v":951.63352223305537},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:O10)","v":1011.5967913906815},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:P10)","v":1069.9200300722216},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:Q10)","v":1126.6480940702349},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:R10)","v":1181.824612345124},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:S10)","v":1235.4920205797109},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:T10)","v":1287.6915938160776},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:U10)","v":1338.463478199769},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:V10)","v":1387.846721855773},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:W10)","v":1435.8793049200251},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:X10)","v":1482.5981687495334},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:Y10)","v":1528.03924433359},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:Z10)","v":1572.2374799279173},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:AA10)","v":1615.2268679330089},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:AB10)","v":1657.0404710373255},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:AC10)","v":1697.7104476454656},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:AD10)","v":1737.2680766108563},{"$f":"CapacityLineLossFactor*NPV(DiscountRate,$B10:AE10)","v":1775.743781291992}]

{"sheet":"Retail Rates","index":7,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Rates","Base  or Off Peak kWh"," High Sum kWh","High Win kWh","High Avg kWh","AVG kWh","Sum Demand (kVA)","Win Demand (kVA)","AVG Demand Value  (kW @ 0.9 PF)"]
[null,"3 - Muni",0.11131000000000001,null,null,null,{"$f":"C3","v":0.11131000000000001},0,null,{"$f":"H3","v":0}]
[null,"9 - GS",null,0.12706999999999999,0.13533000000000001,{"$f":"(D4/3)+(2*E4/3)","v":0.13257666666666668},{"$f":"F4","v":0.13257666666666668},4.05,0,{"$f":"H4*0.85","v":3.4424999999999999}]
[null,"14 - Farm Serv",null,0.13966000000000001,0.1535,0.14888666666666667,{"$f":"F5","v":0.14888666666666667},0,null,{"$f":"H5","v":0}]
[null,"16 - GS TOU",0.11964,0.21349000000000001,0.21349000000000001,0.21349000000000001,{"$f":"AVERAGE(F6,C6)","v":0.16656500000000002},0,0,{"$f":"((H6/3)+(2*I6/3))*0.9","v":0}]
[null,"20 - Med GS",null,5.339E-2,5.0439999999999999E-2,5.1423333333333335E-2,{"$f":"AVERAGE(F7,C7)","v":5.1423333333333335E-2},19.5,null,{"$f":"H7*0.85","v":16.574999999999999}]
[null,"21 - GS TOU",5.0720000000000001E-2,8.5180000000000006E-2,8.5180000000000006E-2,8.5180000000000006E-2,{"$f":"AVERAGE(F8,C8)","v":6.795000000000001E-2},20.3,20.3,{"$f":"((H8/3)+(2*I8/3))*0.9","v":18.27}]
[null,"21A - Exp GS TOU",4.086E-2,7.739E-2,5.0950000000000002E-2,5.9763333333333335E-2,{"$f":"AVERAGE(F9,C9)","v":5.0311666666666671E-2},21.16,12.69,{"$f":"((H9/3)+(2*I9/3))*0.9","v":13.962}]
[null,"22 - School",null,0.1115,0.13522999999999999,0.12731999999999999,{"$f":"AVERAGE(F10,C10)","v":0.12731999999999999},0,null,{"$f":"H10","v":0}]
[null,"23 - Industrial",4.9020000000000001E-2,null,null,null,{"$f":"C11","v":4.9020000000000001E-2},null,null,15.05]
[null,"24 - Lrg GS",4.4580000000000002E-2,8.9109999999999995E-2,8.9109999999999995E-2,{"$f":"(D12/3)+(2*E12/3)","v":8.9109999999999995E-2},{"$f":"AVERAGE(F12,C12)","v":6.6845000000000002E-2},16.79,16.79,{"$f":"((H12/3)+(2*I12/3))","v":16.79}]

{"sheet":"Avoided Costs","index":8,"n_rows":10,"n_cols":37,"rows_kept":10,"cut":false,"hidden":true,"merged":[[1,1,1,36]]}
[]
["Energy Avoided Costs ($/kWh)","Avoided Costs"]
["Energy End-Use",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
["Lighting",5.0999999999999997E-2,5.1999999999999998E-2,5.2999999999999999E-2,5.3999999999999999E-2,5.5E-2,5.6000000000000001E-2,5.7000000000000002E-2,5.8000000000000003E-2,0.06,6.0999999999999999E-2,6.2E-2,6.3E-2,6.4000000000000001E-2,6.6000000000000003E-2,6.7000000000000004E-2,6.8000000000000005E-2,7.0000000000000007E-2,7.0999999999999994E-2,7.2999999999999995E-2,7.3999999999999996E-2,7.5999999999999998E-2,7.6999999999999999E-2,7.9000000000000001E-2,0.08,8.2000000000000003E-2,8.3000000000000004E-2,8.5000000000000006E-2,8.6999999999999994E-2,8.8999999999999996E-2,0.09,9.1999999999999998E-2,9.4E-2,9.6000000000000002E-2,9.8000000000000004E-2,0.1,0.10199999999999999]
["Refrigeration",4.7E-2,4.8000000000000001E-2,4.9000000000000002E-2,0.05,5.0999999999999997E-2,5.1999999999999998E-2,5.2999999999999999E-2,5.3999999999999999E-2,5.5E-2,5.6000000000000001E-2,5.7000000000000002E-2,5.8000000000000003E-2,5.8999999999999997E-2,6.0999999999999999E-2,6.2E-2,6.3E-2,6.4000000000000001E-2,6.6000000000000003E-2,6.7000000000000004E-2,6.8000000000000005E-2,7.0000000000000007E-2,7.0999999999999994E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.4999999999999997E-2,7.6999999999999999E-2,7.8E-2,0.08,8.2000000000000003E-2,8.3000000000000004E-2,8.5000000000000006E-2,8.6999999999999994E-2,8.7999999999999995E-2,0.09,9.1999999999999998E-2,9.4E-2]
["Heating and Cooling",5.6000000000000001E-2,5.7000000000000002E-2,5.8000000000000003E-2,5.8999999999999997E-2,0.06,6.0999999999999999E-2,6.3E-2,6.4000000000000001E-2,6.5000000000000002E-2,6.6000000000000003E-2,6.8000000000000005E-2,6.9000000000000006E-2,7.0000000000000007E-2,7.1999999999999995E-2,7.2999999999999995E-2,7.4999999999999997E-2,7.5999999999999998E-2,7.8E-2,7.9000000000000001E-2,8.1000000000000003E-2,8.3000000000000004E-2,8.4000000000000005E-2,8.5999999999999993E-2,8.7999999999999995E-2,8.8999999999999996E-2,9.0999999999999998E-2,9.2999999999999999E-2,9.5000000000000001E-2,9.7000000000000003E-2,9.9000000000000005E-2,0.10100000000000001,0.10299999999999999,0.105,0.107,0.109,0.111]
["Cooling",5.6000000000000001E-2,5.7000000000000002E-2,5.8000000000000003E-2,5.8999999999999997E-2,0.06,6.2E-2,6.3E-2,6.4000000000000001E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.8000000000000005E-2,6.9000000000000006E-2,7.0999999999999994E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.4999999999999997E-2,7.6999999999999999E-2,7.8E-2,0.08,8.1000000000000003E-2,8.3000000000000004E-2,8.5000000000000006E-2,8.5999999999999993E-2,8.7999999999999995E-2,0.09,9.1999999999999998E-2,9.2999999999999999E-2,9.5000000000000001E-2,9.7000000000000003E-2,9.9000000000000005E-2,0.10100000000000001,0.10299999999999999,0.105,0.107,0.109,0.112]
["Water Heating",5.1999999999999998E-2,5.2999999999999999E-2,5.3999999999999999E-2,5.5E-2,5.6000000000000001E-2,5.7000000000000002E-2,5.8000000000000003E-2,0.06,6.0999999999999999E-2,6.2E-2,6.3E-2,6.4000000000000001E-2,6.6000000000000003E-2,6.7000000000000004E-2,6.8000000000000005E-2,7.0000000000000007E-2,7.0999999999999994E-2,7.2999999999999995E-2,7.3999999999999996E-2,7.4999999999999997E-2,7.6999999999999999E-2,7.9000000000000001E-2,0.08,8.2000000000000003E-2,8.3000000000000004E-2,8.5000000000000006E-2,8.6999999999999994E-2,8.7999999999999995E-2,0.09,9.1999999999999998E-2,9.4E-2,9.6000000000000002E-2,9.8000000000000004E-2,0.1,0.10199999999999999,0.104]
["Whole Facility",5.1999999999999998E-2,5.2999999999999999E-2,5.5E-2,5.6000000000000001E-2,5.7000000000000002E-2,5.8000000000000003E-2,5.8999999999999997E-2,0.06,6.0999999999999999E-2,6.3E-2,6.4000000000000001E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.8000000000000005E-2,6.9000000000000006E-2,7.0999999999999994E-2,7.1999999999999995E-2,7.2999999999999995E-2,7.4999999999999997E-2,7.5999999999999998E-2,7.8E-2,7.9000000000000001E-2,8.1000000000000003E-2,8.3000000000000004E-2,8.4000000000000005E-2,8.5999999999999993E-2,8.7999999999999995E-2,0.09,9.0999999999999998E-2,9.2999999999999999E-2,9.5000000000000001E-2,9.7000000000000003E-2,9.9000000000000005E-2,0.10100000000000001,0.10299999999999999,0.105]
["Capacity Avoided Cost ($/kW)",85.825027195393389,90.64839372377449,95.742833451050629,101.12358069099967,106.80672592583386,112.80926392286571,119.14914455533078,125.84532647934037,132.91783382747928,140.38781608858363,148.27761135276205,156.61081311078726,165.4123408076135,174.70851436100139,184.52713286808967,194.89755773527631,205.85080047999884,217.41961546697479,229.63859785621881,242.54428705573829,256.17527598827081,270.57232649881161,285.77849124804482,301.83924245618499,318.8026078822225,336.71931444520345,355.64293991702397,375.63007314036065,396.74048325084891,419.03729840954662,442.58719458016316,467.46059491556832,493.73188034982337,521.47961202548345,550.78676622131559,581.74098248295354]

{"sheet":"Lookups","index":9,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
["Energy Line Loss Factor",1.0605]
["Capacity Line Loss Factor",1.0880000000000001]
["Discount Rate",8.5900000000000004E-2]

{"sheet":"Custom Input Instructions","index":10,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[[16,1,16,5],[11,1,11,5],[12,1,12,5],[13,1,13,5],[14,1,14,5],[15,1,15,5],[0,2,0,5],[1,1,1,5],[2,1,2,5],[9,1,9,5],[10,1,10,5]]}
[]
[null,"CUSTOM SPECIFICATIONS"]
[null,"The custom application must be used for all energy conservation measures that are not covered by the other EnergyWise for Your Business application forms. Custom incentives will cover up to 50% of the total project cost for retrofit/equipment replacement projects, and up to 75% of the incremental cost of installing high efficiency equipment over baseline, code-compliant equipment for renovation, new construction, and end of useful life (EUL) projects.  A single application form may be submitted for multiple custom energy conservation measures (ECM) that are considered part of the same project. In these situations, a project summary, cost estimate, and energy impacts must be presented for each measure individually, not in total. Custom applications require supporting documentation on equipment performance and calculations documenting the energy and demand savings that are expected to result from each measure. Projects for renovation and EUL must meet the baseline to match the standards listed below in the table. New construction will meet the code that is required and determined for design of building. "]
[null,null,"Custom Type of Project","Size","Baseline Code"]
[null,null,"HVAC Only (includes chillers) and may have controls"," <760,000 Btus (65 tons)","Federal Minimum Requirements of 2023 (US DOE regulates and mandates)"]
[null,null,"HVAC Only (includes chillers) and may have controls"," >760,000 Btus (65 tons)","Federal Minimum Requirements of 2012 (DOE regulates and mandates)"]
[null,null,"Other stand-alone projects (sensors, controls only, economizers, air compressors, EMS, etc.)","Not Applicable","ASHRAE 90.1 2007"]
[null,null,"Whole Building Solutions with FEMP Requirements (government buildings); exceptions may apply dependent on location and requirements.","Not Applicable","ASHRAE 90.1 2019"]
[null,null,"Whole Building Solutions with non-government building requirements","Not Applicable","ASHRAE 90.1 2007"]
[null,"Project Summary Instructions and Supporting Documentation:"]
[null,"1. Project Overview: Provide a brief overview of the proposed project that includes all existing equipment. Include a basic description of the facility and its function, location of affected equipment and typical facility operation hours."]
[null,"2. Existing System or Base Case Description: For retrofit projects, describe the existing system or equipment that will be modified under this application and state how the current system is operating. For renovation, new construction or EUL/equpment replacement projects, applications should provide information for the base-efficiency system or equipment. This should include: \n▪ Detailed description of the affected equipment including system capacity, age, load profiles, capacity, production rate and hours of operation. \n▪ Number of existing units.\n▪ Manufacturer data sheets with equipment performance ratings (BHP, CFM, PSI, kW, efficiency rating, U-value, etc.). Provide nameplate data if manufacturer data sheets are unavailable.\n▪ Part-load performance data (where applicable).\n▪ Description of controls and sequence of operations."]
[null,"3. Proposed System Description: Describe the measures that are proposed in detail. Include:\n▪ Detailed description of high-efficiency system or equipment and operating conditions.\n▪ Manufacturer data sheets for the materials or performance ratings for equipment being installed (BHP, CFM, PSI, kW, efficiency rating, U-value, etc.).\n▪ Description of controls and sequence of operations.\n▪ One line diagrams (where applicable)."]
[null,"Cost Estimate & Energy Impacts Instructions and Supporting Documentation:"]
[null,"1. Cost Estimates: Enter in shaded areas the labor and material/equipment cost for proposed equipment and, if applicable, baseline equipment.  Include a measure-by-measure summary of the estimated costs associated with the project. For retrofit projects, provide a detailed cost breakdown associated with the project, including written proposals from vendors and contractors or itemized estimates of components from up-to-date estimating manuals. For new construction, renovation, or end-of-useful (EUL) life replacement projects, include cost data for base high-efficiency systems or equipment."]
[null,"2. Energy Impacts: Fill in the shaded areas the proposed kWh and kW values, and the baseline kWh and kW values. Include a measure-by-measure summary of the calculated energy and demand savings associated with the project. Clearly indicate all assumptions and variables used in the analysis. This includes all engineering formulas and documentation of all the factors, values and assumptions used in the formulas (Microsoft Excel® spreadsheet preferred).\n\nIn cases where energy modeling is used to determine savings, approved modeling software must be used. Please submit a complete energy model including input and output data.\n\nShow calculations used to determine baseline and proposed estimated electricity usage including:\n▪ Energy (kWh) consumption for the four time periods.\n▪ Winter peak demand (kW)."]
[null,"Note: If a project consists of multiple custom measures, overview, description, estimates and impacts must be completed for each proposed energy conservation measure. These sections are intended to provide a summary of each measure with supporting documentation attached as appropriate."]
[null,null,null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 15.1"}]

{"sheet":"Validation","index":11,"n_rows":168,"n_cols":5,"rows_kept":168,"cut":false,"hidden":true,"merged":[]}
["Building Type","Primary Contact","Tax Status","Payment To","Cities"]
["Convenience/C-store","Customer","Corporation","Customer","Adams Run"]
["Fitness/Recreation","Contractor","LLC","Contractor","Aiken"]
["Grocery","Other (fill out below)","Partnership",null,"Allendale"]
["Health Facility",null,"Individual Propiertorship",null,"Arlington Estates"]
["Industrial",null,"Not for Profit",null,"Awendaw"]
["Lodging",null,null,null,"Bamberg"]
["Multifamily",null,null,null,"Barnwell"]
["Office",null,null,null,"Batesburg Leesville"]
["Religious Facility",null,null,null,"Bath"]
["Restaurant",null,null,null,"Beaufort"]
["Retail",null,null,null,"Beech Island"]
["School (K-12)",null,null,null,"Blackville"]
["School (University/College)",null,null,null,"Blair"]
["Warehouse",null,null,null,"Bluffton"]
["Other",null,null,null,"Blythewood"]
[null,null,null,null,"Bowman"]
[null,null,null,null,"Branchville"]
[null,null,null,null,"Brunson"]
[null,null,null,null,"Calhoun Falls"]
[null,null,null,null,"Cameron"]
[null,null,null,null,"Canadys"]
[null,null,null,null,"Carlisle"]
[null,null,null,null,"Cayce"]
[null,null,null,null,"Chapin"]
[null,null,null,null,"Chappels"]
[null,null,null,null,"Charleston"]
[null,null,null,null,"Childs"]
[null,null,null,null,"Clarks Hill"]
[null,null,null,null,"Columbia"]
[null,null,null,null,"Coosawatchie"]
[null,null,null,null,"Cope"]
[null,null,null,null,"Cottageville"]
[null,null,null,null,"Cross"]
[null,null,null,null,"Cross Roads"]
[null,null,null,null,"Daniel Island"]
[null,null,null,null,"Daufuskie Island"]
[null,null,null,null,"Denmark"]
[null,null,null,null,"Dorchester"]
[null,null,null,null,"Early Branch"]
[null,null,null,null,"East Lake Hills"]
[null,null,null,null,"Eastover"]
[null,null,null,null,"Edgefield"]
[null,null,null,null,"Edisto Island"]
[null,null,null,null,"Ehrhardt"]
[null,null,null,null,"Elgin"]
[null,null,null,null,"Elko"]
[null,null,null,null,"Elloree"]
[null,null,null,null,"Estill"]
[null,null,null,null,"Eutawville"]
[null,null,null,null,"Fairfax"]
[null,null,null,null,"Folly Beach"]
[null,null,null,null,"Fort Motte"]
[null,null,null,null,"Furman"]
[null,null,null,null,"Garnett"]
[null,null,null,null,"Gaston"]
[null,null,null,null,"Gifford"]
[null,null,null,null,"Gilbert"]
[null,null,null,null,"Gloverville"]
[null,null,null,null,"Goose Creek"]
[null,null,null,null,"Graniteville"]
[null,null,null,null,"Grays Hill"]
[null,null,null,null,"Green Pond"]
[null,null,null,null,"Hampton"]
[null,null,null,null,"Hanahan"]
[null,null,null,null,"Hardeeville"]
[null,null,null,null,"Harleyville"]
[null,null,null,null,"Hilda"]
[null,null,null,null,"Holly Hill"]
[null,null,null,null,"Hollywood"]
[null,null,null,null,"Hopkins"]
[null,null,null,null,"Irmo"]
[null,null,null,null,"Isle of Palms"]
[null,null,null,null,"Jackson"]
[null,null,null,null,"Jacksonboro"]
[null,null,null,null,"James Island"]
[null,null,null,null,"Jenkinsville"]
[null,null,null,null,"Johns Island"]
[null,null,null,null,"Johnston"]
[null,null,null,null,"Ladson"]
[null,null,null,null,"Ladys Island"]
[null,null,null,null,"Langley"]
[null,null,null,null,"Leesville"]
[null,null,null,null,"Lexington"]
[null,null,null,null,"Lincolnville"]
[null,null,null,null,"Little Mountain"]
[null,null,null,null,"Livingston"]
[null,null,null,null,"Lobeco"]
[null,null,null,null,"Lodge"]
[null,null,null,null,"Lugoff"]
[null,null,null,null,"Luray"]
[null,null,null,null,"Martin"]
[null,null,null,null,"Mc Clellanville"]
[null,null,null,null,"Mc Cormick"]
[null,null,null,null,"Modoc"]
[null,null,null,null,"Moncks Corner"]
[null,null,null,null,"Monetta"]
[null,null,null,null,"Montmorenci"]
[null,null,null,null,"Mount Carmel"]
[null,null,null,null,"Mount Pleasant"]
[null,null,null,null,"Muphys Estates"]
[null,null,null,null,"Newberry"]
[null,null,null,null,"North"]
[null,null,null,null,"North Augusta"]
[null,null,null,null,"North Charleston"]
[null,null,null,null,"Northeast"]
[null,null,null,null,"Norway"]
[null,null,null,null,"Oakridge"]
[null,null,null,null,"Okatie"]
[null,null,null,null,"Olar"]
[null,null,null,null,"Olympia"]
[null,null,null,null,"Orangeburg"]
[null,null,null,null,"Parksville"]
[null,null,null,null,"Peak"]
[null,null,null,null,"Pelion"]
[null,null,null,null,"Perry"]
[null,null,null,null,"Pineland"]
[null,null,null,null,"Pomaria"]
[null,null,null,null,"Pontiac"]
[null,null,null,null,"Port Royal"]
[null,null,null,null,"Prosperity"]
[null,null,null,null,"Ravenel"]
[null,null,null,null,"Reevesville"]
[null,null,null,null,"Ridge Spring"]
[null,null,null,null,"Ridgeland"]
[null,null,null,null,"Ridgeville"]
[null,null,null,null,"Ridgeway"]
[null,null,null,null,"Rosewood"]
[null,null,null,null,"Round O"]
[null,null,null,null,"Rowesville"]
[null,null,null,null,"Ruffin"]
[null,null,null,null,"Saint George"]
[null,null,null,null,"Saint Helena Island"]
[null,null,null,null,"Saluda"]
[null,null,null,null,"Santee"]
[null,null,null,null,"Scotia"]
[null,null,null,null,"Seabrook"]
[null,null,null,null,"Sheldon"]
[null,null,null,null,"Sieglers Crossroads"]
[null,null,null,null,"Smoaks"]
[null,null,null,null,"Springfield"]
[null,null,null,null,"State Park"]
[null,null,null,null,"Sullivans Island"]
[null,null,null,null,"Summerville"]
[null,null,null,null,"Swansea"]
[null,null,null,null,"Sycamore"]
[null,null,null,null,"Tillman"]
[null,null,null,null,"Trenton"]
[null,null,null,null,"Troy"]
[null,null,null,null,"Ulmer"]
[null,null,null,null,"Union"]
[null,null,null,null,"University Park"]
[null,null,null,null,"Vance"]
[null,null,null,null,"Varnville"]
[null,null,null,null,"Vaucluse"]
[null,null,null,null,"Wagener"]
[null,null,null,null,"Walterboro"]
[null,null,null,null,"Ward"]
[null,null,null,null,"Warrenville"]
[null,null,null,null,"West Columbia"]
[null,null,null,null,"White Hall"]
[null,null,null,null,"White Rock"]
[null,null,null,null,"Wildwood"]
[null,null,null,null,"Williams"]
[null,null,null,null,"Williston"]
[null,null,null,null,"Windsor"]
[null,null,null,null,"Winnsboro"]
[null,null,null,null,"Yemassee"]

{"sheet":"Whole Building Solutions","index":12,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3],[23,0,23,3],[13,0,13,3],[14,0,14,3],[15,0,15,3],[17,1,17,2],[3,0,3,3]]}
[]
["Whole Building Solutions"]
["\nThe Whole Building Solutions approach is intended to encourage integrated energy efficient designs by providing enhanced incentives to customers who address overall building energy performance.  Customers can identify and maximize whole building energy efficiency opportunities by incorporating energy efficiency systems into their design and construction, and the operation of their buildings. Customers with new construction and major renovation projects greater than 75,000 square feet in size are eligible for Whole Building Solutions incentives if the energy model indicates the building's performance is over 10% better than the ASHRAE 90.1-2007 for non-governmental buildings and ASHRAE 90.1-2019 for governmental buildings (some exceptions may apply). The financial incentives will be defined by the energy savings from eligible electric end-uses in kilowatt hours. "]
["Whole Building Solutions projects shall:\n• Always start with a meeting with the EnergyWise for Your Business team, ideally prior to performing an energy model.  This meeting will \n  include discussion on establising a base case building design, mutually agreed to by all parties. The proposed base case for the project must \n  conform to the minimum requirements of current federal, state and local jurisdictions or standard design practice where code is not applicable.\n• Apply to buildings that are greater than or equal to 75,000 square feet in size.\n• Include multiple energy efficiency measures such as building envelope, interior lighting, and heating, ventilation and air conditioning (HVAC) \n  systems.  \n• Include a projected minimum combined annual energy savings of at least 10% versus the base case design.  \n• Require customer to sign and agree to a Memorandum of Understanding during pre-approval, detailing the project that was pre-approved. \n• Not be eligible for warehouses, storage facilities industrial facilities, manufacturing, etc. "]
["Please submit the following project documentation:"]
["• Architectural floor plans, exterior wall details, and window schedule "]
["• Lighting fixture schedule, including ballast details and lighting floor plans"]
["• Mechanical equipment schedule and floor plans"]
["• COMcheck Reports (Interior/Exterior Lighting, Mechanical, Envelope) "]
["• Fully executable modeling software files for both the Baseline and the As-Built Building"]
["• Code compliance summary sheets"]
[]
["For projects pursuing LEED certification, please provide the following:"]
["• A copy of the LEED NC v3.0 (or later versions) template for Energy & Atmosphere Credit 1: Optimized Energy Performance - Option 1"]
["• All supporting documentation submitted with LEED EAc1 Template"]
["• GBCI comments and responses and the LEED Certification Project Review Report issued by GBCI,  that were accepted as the final   \n  submission "]
[]
[null,"Whole Building Solutions Incentives*"]
[null,"% Improvement over Code","Incentive per kWh reduced"]
[null,"10-15%","$0.15/kWh"]
[null,">15% to 21%","$0.20/kWh"]
[null,"˃21% to 27%","$0.25/kWh"]
[null,">27%","$0.30/kWh"]
["* All EnergyWise for Your Business incentives are capped at 50% of the total project cost.  "]
[null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 15.1"}]

{"sheet":"Version Tracking","index":13,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
["current",{"$f":"LOOKUP(2,1/(B1:B50001<>\"\"),B1:B50001)","v":15.1}]
[null,"Version","Notes","Date","Updated By"]
[null,2,"update NPV Avoided costs","2014-04-08","O. Morgan"]
[null,2.1,"updates","2015-08-27","Joy Zins"]
[null,2.2000000000000002,"Formatting, added buttons for tabs, addressed Jennifer's comments","2015-10-21","Rachael Miller"]
[null,2.2999999999999998,"Joy edits","2015-10-22","Joy Zins"]
[null,2.4,"Minor formating and content changes","2015-10-28","Jennifer Mosser"]
[null,2.5,"Added whole building systems sheets","2017-01-20","Rick Campana"]
[null,2.6,"Revised whole building systems","2017-01-23","Joy Zins"]
[null,2.7,"O'neil edits to whole building","2017-01-24","OM"]
[null,2.8,"Revisions per Annika","2017-01-31","Mary Freibert and JZ"]
[null,2.9,"Fixed locked cells on input sheet","2017-03-30","RC"]
[null,3,"Added clarification of material/equipment on cost estimate tab","2018-01-05","CVHReed"]
[null,3.1,"Added tech services project type, note about HVAC baseline","2018-02-07","RC"]
[null,10.1,"Updated Dominion Branding and T&CS","2020-08-27","JSE"]
[null,10.199999999999999,"Updated T&C and Cap language added building types","2021-02-22","JSE"]
[null,10.4,"Updated T&C & Invoice Rqmts, Replaced \"Industrial customers\" with \"customers eligible for Rate 23\" and updated Version to match the rest","2022-08-08","Liv Stewart"]
[null,14.1,"Removed white bar on Information Tab","2023-11-07","Liv Stewart"]
[null,14.3,"Updated Email address","2024-03-25","Liv Stewart"]
[null,15.1,"Updated colors/customer experience\nUpdated avoided costs and lookup tables. Changed references to summer peak demand to winter peak demand","2025-01-14","Liv Leigh/Jon Eicher"]