{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Form Instructions","Calc","A_Costs","Customer Information","Terms and Conditions","Project Information","Input","Version Tracking"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":17,"defined_names":382,"comments":0,"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":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,1,1],[12,1,14,1],[12,0,14,0],[3,0,3,1],[2,0,2,1]]}
[]
[]
["Building Tune-up Application"]
["Dominion Energy South Carolina, Inc."]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 14.1"}]
[]
["Application and Instructions\n\nThe Building Tune-Up Program is available to qualifying commercial and industrial customers within our service territory. The goal of this program is to help customers identify opportunities to improve the efficiency of major electrical systems in their buildings and reduce energy costs without adversely affecting facility or system operations. The program offers project-by-project funding incentives that cover a portion of a Building Tune-Up study and implementation of measures. We may also provide incentives through other efficiency program offerings to the building owner to offset implementation costs for other recommended, low-cost measures.  Building Tune-Up projects must be able to show specific and verifiable energy savings and costs, typically developed by a third-party firm. Incentives will be determined by us on a project-by-project basis. EnergyWise for Your Business incentive payments are subject to project and customer eligibility and funds availability.\n\nFor each program year (December 1–November 30), EnergyWise for Your Business incentive payments are capped per Customer Federal tax ID number at $100,000 per project type. Throughout the duration of the EnergyWise for Your Business program, Building Tune-Up incentive payments are limited to a one-time payment per facility in an amount not to exceed $0.25/sf. Builiding Tune-Up incentive payments are included in the calculation of the overall $100,000. Details of the program may change without prior notice.\n\nEligible Participants\nEnergyWise for Your Business is open to all non-residential electric customers within the our service territory, except for customers eligible for Rate 23 and specific 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. The criteria for participation in the Building Tune-up program are:\n\n•  High electric use intensity (per the EPA Portfolio Manager)\n•  Building is over 2 years old (this requirement recognizes that buildings less than 2 years old may not have the requisite full year of utility data that reflect a “fully occupied building and consistent operating pattern)\n•  Building has an Energy Management System (EMS)\n•  Mechanical equipment in relatively good condition (i.e. not near end of life)\n•  Demonstrated management commitment to implement low-/no-cost measures  \n•  Storage and warehouse facilities, unless designated as \"Cold Storage\", are not eligible for the program. If a building has had a building tune-up in the last three years, the building is not eligible for Building Tune-Up incentives.\n\nPre-Approval Requirements\nAll Building Tune-Up  projects require pre-approval prior to initiating a Building Tune-Up project. After the application has been pre-approved by us, the applicant will be notified in writing, assigned a project identification number, and given any specific instructions.\n\nQuestions\nIf you have questions about the program, call 877-784-7234, email SCEnergyExperts@SC.DominionEnergyAccount.com, \nor visit www.DominionEnergy.com/ForYourBizSC.","Participation Instructions\n\nStep 1 - Application Phase\nBefore beginning the application process, the customer and Building Tune-Up Service Provider (BTSP) should contact an EnergyWise representative to discuss the application process, project eligibility, and the customer’s need for Building Tune-Up services. A preliminary walk through is conducted by the BTSP, and an initial benchmarking report referred to as an Opportunity Checklist is completed. A completed Building Tune-Up application and Opportunity Checklist is then submitted to Dominion Energy South Carolina for review. We will evaluate the application and determine if the project should move forward to the Study Phase.  \n\nStep 2- Study Phase\nOnce we provide pre-approval of the Building Tune-Up application, the BTSP will conduct a more detailed walk-through assessment, quantify building tune-up opportunities and develop a master list of findings. The BTSP will aggregate this information into an Action Plan. The proposed building tune-up measures detailed in the Action Plan will be reviewed with the customer and Dominion Energy South Carolina. Upon final agreement of the Action Plan, the customer and BTSP will move forward to the Implementation Phase.  If the study phase does not identify viable no cost/low cost measures, the customer will receive $.05/square foot, to assist with cost of the study phase.  \n\nStep 3- Implementation Phase\nIn the Implementation Phase, the customer and/or BTSP implements the building tune-up measures identified in the Action Plan.  Customer are encouraged to implement identified measures with a payback ≤ 1.5 years and are required to match  our  contribution for implementation of these measures. We will contribute up to 75% of the cost of the assessment and implementation of low-cost measures. The BTSP shall document savings achievements. The customer will notify us upon completion of the project. We will perform an on-site inspection to ensure the Action Plan was followed and energy savings are being realized. Proof of purchase must include an itemized invoice for all Energy Conservation Measures (ECMs) that may qualify for the EnergyWise for Your Business incentive. Each individual product or model number must include the corresponding costs and quantity. After a thorough review of all documentation, final project approval is issued   and the incentive will be processed.  \n\nPre-Application Checklist\nPlease confirm that you meet the following eligibility requirements prior to submitting an application for our Building Tune-Up incentives.\n\nYES\n       Are you willing to commit up to $0.25/sf for your share of study and measure implementation?\n\n       Are you able to complete the installation of identified building tune-up measures within six months of receiving an Action Plan?  (Incentives may be foregone and/or the full Building Tune-Up service cost incurred to date may be imposed on the customer for non-implementation of measures).\n       \n       Are you willing to commit the necessary time and personnel resources to fully support the Building Tune-Up process?\n       \n       Are you free from planned major system renovations or retrofits?\n\nOnce an application is received, Dominion Energy South Carolina will evaluate evidence that a cost-effective Building Tune-Up opportunities exist at your facility."]

{"sheet":"Calc","index":1,"n_rows":16,"n_cols":21,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[null,null,"Incremental Impacts","$$ value",null,null,null,null,null,null,null,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)"]
["Avoided Energy Cost",{"$f":"VLOOKUP(Input!$D$10,A_Costs!$A$22:$AC$30,Input!D11+1,0)","v":{"$error":"#N/A"}},{"$f":"Input!H18","v":0},{"$f":"B2*C2/VLOOKUP(Input!D8,Calc!G8:H9,2,0)","v":{"$error":"#N/A"}},null,null,"Retrofit",0.5,null,null,null,null,"3 - Muni",9.7369999999999998E-2,null,null,null,{"$f":"N2","v":9.7369999999999998E-2},0,null,{"$f":"S2","v":0}]
["Avoided Capacity Cost",{"$f":"HLOOKUP(Input!D11,A_Costs!B32:AC33,2)","v":{"$error":"#N/A"}},{"$f":"Input!I18","v":0},{"$f":"B3*C3/VLOOKUP(Input!D8,Calc!G8:H9,2,0)","v":{"$error":"#N/A"}},null,null,"New/ROB",0.75,null,null,null,null,"9 - GS",null,0.12105,0.10545,{"$f":"(O3/3)+(2*P3/3)","v":0.11065},{"$f":"Q3","v":0.11065},3.27,0,{"$f":"S3*0.85","v":2.7795000000000001}]
["Total Avoided Cost",null,null,{"$f":"SUM(D2:D3)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"19 - GS ConCur TOU",4.6280000000000002E-2,9.0800000000000006E-2,6.2549999999999994E-2,{"$f":"(O4/3)+(2*P4/3)","v":7.1966666666666665E-2},{"$f":"AVERAGE(Q4,N4)","v":5.9123333333333333E-2},20.54,13.75,{"$f":"((S4/3)+(2*T4/3))*0.9","v":14.411999999999999}]
[null,null,null,null,null,null,"Payback Threshold",1.5,null,null,null,null,"20 - Med GS",4.6269999999999999E-2,null,null,null,{"$f":"N5","v":4.6269999999999999E-2},16.23,null,{"$f":"S5*0.85","v":13.795500000000001}]
["Cost Effective",{"$f":"IF(D4/Input!L18>=1,\"YES\",\"NO\")","v":{"$error":"#N/A"}},null,null,null,null,"Incentive Cap",25000,null,null,null,null,"21 - GS TOU",4.6280000000000002E-2,9.0800000000000006E-2,6.2549999999999994E-2,{"$f":"(O6/3)+(2*P6/3)","v":7.1966666666666665E-2},{"$f":"AVERAGE(Q6,N6)","v":5.9123333333333333E-2},20.54,13.75,{"$f":"((S6/3)+(2*T6/3))*0.9","v":14.411999999999999}]
[null,null,null,null,null,null,"Implementation and Admin Factor",0.75,"of Incentive",null,null,null,"21A - Exp GS TOU",4.258E-2,8.1199999999999994E-2,5.4789999999999998E-2,{"$f":"(O7/3)+(2*P7/3)","v":6.3593333333333335E-2},{"$f":"AVERAGE(Q7,N7)","v":5.3086666666666671E-2},19.690000000000001,12.37,{"$f":"((S7/3)+(2*T7/3))*0.9","v":13.328999999999999}]
["Cust Avg Energy Cost",{"$f":"VLOOKUP(Input!L12,Calc!M2:U10,6,0)","v":4.6269999999999999E-2},{"$f":"C2","v":0},{"$f":"B8*C8","v":0},null,null,"Retrofit",{"$f":"1+(H$7*H2)","v":1.375},null,null,null,null,"22 - School",0.11642,null,null,null,{"$f":"N8","v":0.11642},0,null,{"$f":"S8","v":0}]
["Cust AVG kW Cost",{"$f":"VLOOKUP(Input!L12,Calc!M2:U10,9,0)","v":13.795500000000001},{"$f":"C3","v":0},{"$f":"B9*C9","v":0},null,null,"New/ROB",{"$f":"1+(H$7*H3)","v":1.5625},null,null,null,null,"23 - Industrial",4.648E-2,null,null,null,{"$f":"N9","v":4.648E-2},13.67,null,{"$f":"S9","v":13.67}]
["Total Cust Savings",null,null,{"$f":"SUM(D8:D9)","v":0},null,null,null,null,null,null,null,null,"24 - Lrg GS",4.2680000000000003E-2,7.5950000000000004E-2,5.5919999999999997E-2,{"$f":"(O10/3)+(2*P10/3)","v":6.2596666666666662E-2},{"$f":"AVERAGE(Q10,N10)","v":5.2638333333333329E-2},16.559999999999999,11.58,{"$f":"((S10/3)+(2*T10/3))*0.9","v":11.915999999999999}]
[]
["Cust Pre-Rebate payback",null,null,{"$f":"Input!L18/Calc!D10","v":{"$error":"#DIV/0!"}}]
["Preliminary Incentive",null,null,{"$f":"IF(D12<H5,0,IF(B6=\"YES\",VLOOKUP(Input!D8,Calc!G2:H3,2,0)*Input!L18,0))","v":{"$error":"#DIV/0!"}}]
["Test Payback",null,null,{"$f":"(Input!L18-Calc!D13)/Calc!D10","v":{"$error":"#DIV/0!"}}]
["Qualifying Incentive",null,null,{"$f":"IF(B6=\"NO\",0,IF(D14<H5,Input!L18-(Calc!H5*Calc!D10),D13))","v":{"$error":"#N/A"}}]
["Post Rebate Payback",null,null,{"$f":"(Input!L18-Calc!D15)/Calc!D10","v":{"$error":"#N/A"}}]

{"sheet":"A_Costs","index":2,"n_rows":33,"n_cols":29,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Energy Avoided Costs ($/kWh)"]
["Energy End-Use",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Lighting-Interior",6.2209701286653436E-2,7.6611772057088981E-2,7.6025256537510369E-2,7.8693507966463142E-2,8.8481028240851564E-2,7.6750814420196323E-2,7.8479591834540549E-2,8.387868301568073E-2,8.8308593141915373E-2,9.297487873739535E-2,9.7890288409272025E-2,0.10306826591527264,0.10852298848682616,0.11426940728766599,0.12032329012835978,0.12670126656371924,0.13342087550757117,0.14050061550652809,0.14795999782341307,0.15581960248808666,0.1641011374841794,0.1728275012482427,0.18202284866912924,0.19171266078511437,0.20192381838869328,0.21268467975951638,0.22402516276021969,0.23597683154170362]
["Lighting-Exterior",6.1087797830281461E-2,7.4763974035456621E-2,7.4255661953022745E-2,7.7334748629107761E-2,8.6449747781634001E-2,7.5612408263117784E-2,7.7610009565846266E-2,8.2561501636302631E-2,8.6763193695036961E-2,9.1180284678127346E-2,9.5823908559274529E-2,0.10070578014568937,0.10583822568548237,0.11123421510537894,0.11690739596676539,0.12287212923254449,0.12914352694259204,0.13573749190079815,0.142670759482249,0.14996094167539165,0.15762657347955014,0.16568716178585854,0.17416323687548613,0.18307640667724115,0.19244941393423975,0.2023061964368946,0.21267195048935217,0.22357319778437984]
["Water Heating",6.1867517404544423E-2,7.5978314747711939E-2,7.555064269293707E-2,7.8381746156360441E-2,8.8033454166795755E-2,7.6460054566394209E-2,7.8321135673611986E-2,8.3479689135710869E-2,8.7833153561345745E-2,9.241579377831137E-2,9.7239796068369369E-2,0.1023180016014059,0.1076639420148105,0.11329187694752579,0.11921683363678244,0.12545464869270823,0.13202201217135595,0.13893651407447899,0.1462166934107052,0.15388208996106428,0.16195329889941087,0.17045202842695151,0.17940116058895367,0.18882481545127988,0.198748418824576,0.20919877373368367,0.22020413584268644,0.23179429305585]
["Motors/Pumps",6.1955097501993392E-2,7.621561727574365E-2,7.5640422197253671E-2,7.8409887806215828E-2,8.8053185433849823E-2,7.6481297375659521E-2,7.8287981621407182E-2,8.3589443592068102E-2,8.7964627330523112E-2,9.2571064133732103E-2,9.7421104523988611E-2,0.10252776579419208,0.10790476840445577,0.11356657438725869,0.11952842787375008,0.12580639785912781,0.13241742333247378,0.13937936090304978,0.14671103506256947,0.154432291231243,0.16256405174290989,0.17112837493443178,0.18014851751275629,0.18964900038397042,0.1996556781381289,0.21019581239516724,0.22129814922900298,0.23299300089838099]
["Office Equipment",6.1867799138154649E-2,7.6072371411386869E-2,7.5533506469079553E-2,7.8351317076479174E-2,8.7967352135654264E-2,7.6398449130280377E-2,7.8253058031710454E-2,8.3495567046120933E-2,8.7848801703964335E-2,9.2431151225244423E-2,9.7254796311546932E-2,0.10233257213422235,0.107678003884795,0.11330534427778927,0.11922961311441534,0.12546663902173072,0.13203310348779418,0.1389465873212255,0.14622561966924899,0.15388972973725476,0.16195950136028672,0.1704566305851197,0.17940398643112995,0.18882567500742073,0.19874710717306898,0.20919506993907039,0.22019780182070298,0.23178507236125589]
["Refrigeration",6.1798721437339055E-2,7.596081147539363E-2,7.5441500435191447E-2,7.8293547312294959E-2,8.7881539546332266E-2,7.6330316427514061E-2,7.8216534083310585E-2,8.3419628956073577E-2,8.7756449190965286E-2,9.2320806841040562E-2,9.7124758223622848E-2,0.10218100516283327,0.10750292992606032,0.11310463207222482,0.11900096731739614,0.12520758852979078,0.13174098897170736,0.1386185479131305,0.14585857874853858,0.15348037975558218,0.16150428764250246,0.16995173403906322,0.17884530509453719,0.18820880435571832,0.19806731910708958,0.20844729036617912,0.21937658673749957,0.23088458234029241]
["Cooking",6.2099790208815536E-2,7.6463437924842198E-2,7.577875997029114E-2,7.844696351131554E-2,8.8101253422645326E-2,7.6604459641546579E-2,7.8298671642620499E-2,8.373657228127801E-2,8.8153111405717466E-2,9.280504457824218E-2,9.7705055899725224E-2,0.10286652064805753,0.10830354336709679,0.11403099807799891,0.12006457073231672,0.12642080403322717,0.13311714475838338,0.14017199372548309,0.14760475854973404,0.15543590935093105,0.16368703757643513,0.17238091811679326,0.18154157489950629,0.19119435015843383,0.2013659775863077,0.21208465959089148,0.22338014888676611,0.23528383466915206]
["Electric Cooling",6.199552941658263E-2,7.6979247085939354E-2,7.588718410210217E-2,7.8710853888503171E-2,8.8368363531127841E-2,7.6123279024611759E-2,7.8147477049166164E-2,8.3839388341002768E-2,8.8178075119479796E-2,9.2743138626252219E-2,9.7546494228284902E-2,0.10260069026215449,0.1079189419811694,0.11351516734093894,0.1194040247239234,0.12560095270906885,0.13212221199847143,0.13898492961922065,0.14620714552508127,0.15380786172961197,0.16180709410955479,0.17022592702504347,0.17908657091131899,0.18841242300515523,0.19822813137832607,0.20855966245993438,0.21943437223959322,0.23088108135402113]
["Electric Heating / Cooling",6.2036000333398629E-2,7.67966212925527E-2,7.5938221702163369E-2,7.8750437392282241E-2,8.8478876039762747E-2,7.6317435832171085E-2,7.8296782906829024E-2,8.3829029546040684E-2,8.8184801519179942E-2,9.2768859342383728E-2,9.7593277805388387E-2,0.10267077655199126,0.10801475486231124,0.11363932833013801,0.11955936753968527,0.12579053885182648,0.13234934741603147,0.13925318253069485,0.14652036548134673,0.15417019999349243,0.16222302544441156,0.17070027298629956,0.17962452474163393,0.18901957624066187,0.19891050228032026,0.20932372639396224,0.22028709413187861,0.23182995036368376]
["Capacity Avoided Cost ($/kW)",166.42497434999999,171.41772358049997,176.560255287915,181.85706294655245,187.31277483494904,192.93215807999752,198.72012282239743,204.68172650706936,210.82217830228146,217.14684365134988,223.66124896089039,230.37108642971711,237.28221902260864,244.40068559328691,251.7327061610855,259.28468734591809,267.06322796629564,275.07512480528453,283.3273785494431,291.82719990592636,300.58201590310415,309.5994763801973,318.88746067160321,328.4540844917513,338.30770702650381,348.45693823729891,358.91064638441793,369.67796577595044]
[]
["Energy Line Loss Factor",1.0605]
["Capacity Line Loss Factor",1.0880000000000001]
["Discount Rate",8.5900000000000004E-2]
[]
["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]
["Lighting-Interior",{"$f":"$B$16*NPV($B$18,$E5:E5)","v":7.6852808912822687E-2},{"$f":"$B$16*NPV($B$18,$E5:F5)","v":0.15642863715334465},{"$f":"$B$16*NPV($B$18,$E5:G5)","v":0.21999453213243403},{"$f":"$B$16*NPV($B$18,$E5:H5)","v":0.27985058521350431},{"$f":"$B$16*NPV($B$18,$E5:I5)","v":0.33876385265191256},{"$f":"$B$16*NPV($B$18,$E5:J5)","v":0.39588206939319609},{"$f":"$B$16*NPV($B$18,$E5:K5)","v":0.45126136934765015},{"$f":"$B$16*NPV($B$18,$E5:L5)","v":0.50495609353402837},{"$f":"$B$16*NPV($B$18,$E5:M5)","v":0.55701884830229831},{"$f":"$B$16*NPV($B$18,$E5:N5)","v":0.60750056164151212},{"$f":"$B$16*NPV($B$18,$E5:O5)","v":0.65645053763630212},{"$f":"$B$16*NPV($B$18,$E5:P5)","v":0.70391650913350734},{"$f":"$B$16*NPV($B$18,$E5:Q5)","v":0.74994468867830444},{"$f":"$B$16*NPV($B$18,$E5:R5)","v":0.79457981777730691},{"$f":"$B$16*NPV($B$18,$E5:S5)","v":0.83786521454405194},{"$f":"$B$16*NPV($B$18,$E5:T5)","v":0.87984281978065293},{"$f":"$B$16*NPV($B$18,$E5:U5)","v":0.92055324154731677},{"$f":"$B$16*NPV($B$18,$E5:V5)","v":0.9600357982699762},{"$f":"$B$16*NPV($B$18,$E5:W5)","v":0.99832856043439999},{"$f":"$B$16*NPV($B$18,$E5:X5)","v":1.035468390913669},{"$f":"$B$16*NPV($B$18,$E5:Y5)","v":1.071490983974223},{"$f":"$B$16*NPV($B$18,$E5:Z5)","v":1.1064309030043098},{"$f":"$B$16*NPV($B$18,$E5:AA5)","v":1.1403216170070436},{"$f":"$B$16*NPV($B$18,$E5:AB5)","v":1.1731955358990331},{"$f":"$B$16*NPV($B$18,$E5:AC5)","v":1.2050840446540407},{"$f":"$B$16*NPV($B$18,$E5:AD5)","v":1.2050840446540407},{"$f":"$B$16*NPV($B$18,$E5:AE5)","v":1.2050840446540407},{"$f":"$B$16*NPV($B$18,$E5:AF5)","v":1.2050840446540407}]
["Lighting-Exterior",{"$f":"$B$16*NPV($B$18,$E6:E6)","v":7.552583195613663E-2},{"$f":"$B$16*NPV($B$18,$E6:F6)","v":0.15327481857710792},{"$f":"$B$16*NPV($B$18,$E6:G6)","v":0.21589787266556879},{"$f":"$B$16*NPV($B$18,$E6:H6)","v":0.27509069902467725},{"$f":"$B$16*NPV($B$18,$E6:I6)","v":0.33307882724918431},{"$f":"$B$16*NPV($B$18,$E6:J6)","v":0.38919747580103009},{"$f":"$B$16*NPV($B$18,$E6:K6)","v":0.4435078487070781},{"$f":"$B$16*NPV($B$18,$E6:L6)","v":0.49606912341738552},{"$f":"$B$16*NPV($B$18,$E6:M6)","v":0.5469385184626302},{"$f":"$B$16*NPV($B$18,$E6:N6)","v":0.59617135883943317},{"$f":"$B$16*NPV($B$18,$E6:O6)","v":0.64382113920015915},{"$f":"$B$16*NPV($B$18,$E6:P6)","v":0.68993958492127616},{"$f":"$B$16*NPV($B$18,$E6:Q6)","v":0.73457671112176925},{"$f":"$B$16*NPV($B$18,$E6:R6)","v":0.77778087970074083},{"$f":"$B$16*NPV($B$18,$E6:S6)","v":0.81959885446097169},{"$f":"$B$16*NPV($B$18,$E6:T6)","v":0.86007585438293432},{"$f":"$B$16*NPV($B$18,$E6:U6)","v":0.89925560511165292},{"$f":"$B$16*NPV($B$18,$E6:V6)","v":0.93718038871654896},{"$f":"$B$16*NPV($B$18,$E6:W6)","v":0.9738910917825564},{"$f":"$B$16*NPV($B$18,$E6:X6)","v":1.009427251888666},{"$f":"$B$16*NPV($B$18,$E6:Y6)","v":1.0438271025282373},{"$f":"$B$16*NPV($B$18,$E6:Z6)","v":1.0771276165236012},{"$f":"$B$16*NPV($B$18,$E6:AA6)","v":1.1093645479855951},{"$f":"$B$16*NPV($B$18,$E6:AB6)","v":1.1405724728671018},{"$f":"$B$16*NPV($B$18,$E6:AC6)","v":1.1707848281578894},{"$f":"$B$16*NPV($B$18,$E6:AD6)","v":1.1707848281578894},{"$f":"$B$16*NPV($B$18,$E6:AE6)","v":1.1707848281578894},{"$f":"$B$16*NPV($B$18,$E6:AF6)","v":1.1707848281578894}]
["Water Heating",{"$f":"$B$16*NPV($B$18,$E7:E7)","v":7.6548339440851126E-2},{"$f":"$B$16*NPV($B$18,$E7:F7)","v":0.15572163983613796},{"$f":"$B$16*NPV($B$18,$E7:G7)","v":0.21904672420662935},{"$f":"$B$16*NPV($B$18,$E7:H7)","v":0.27878192344330704},{"$f":"$B$16*NPV($B$18,$E7:I7)","v":0.33741495241930936},{"$f":"$B$16*NPV($B$18,$E7:J7)","v":0.3942256536624496},{"$f":"$B$16*NPV($B$18,$E7:K7)","v":0.44927194179618835},{"$f":"$B$16*NPV($B$18,$E7:L7)","v":0.50260985830125604},{"$f":"$B$16*NPV($B$18,$E7:M7)","v":0.55429363291848388},{"$f":"$B$16*NPV($B$18,$E7:N7)","v":0.60437574301832842},{"$f":"$B$16*NPV($B$18,$E7:O7)","v":0.65290697100505746},{"$f":"$B$16*NPV($B$18,$E7:P7)","v":0.69993645982101216},{"$f":"$B$16*NPV($B$18,$E7:Q7)","v":0.74551176661444019},{"$f":"$B$16*NPV($B$18,$E7:R7)","v":0.78967891463202422},{"$f":"$B$16*NPV($B$18,$E7:S7)","v":0.8324824433953758},{"$f":"$B$16*NPV($B$18,$E7:T7)","v":0.87396545721861907},{"$f":"$B$16*NPV($B$18,$E7:U7)","v":0.91416967212238642},{"$f":"$B$16*NPV($B$18,$E7:V7)","v":0.95313546119764037},{"$f":"$B$16*NPV($B$18,$E7:W7)","v":0.99090189847096311},{"$f":"$B$16*NPV($B$18,$E7:X7)","v":1.0275068013212054},{"$f":"$B$16*NPV($B$18,$E7:Y7)","v":1.0629867714957355},{"$f":"$B$16*NPV($B$18,$E7:Z7)","v":1.0973772347729358},{"$f":"$B$16*NPV($B$18,$E7:AA7)","v":1.1307124793159258},{"$f":"$B$16*NPV($B$18,$E7:AB7)","v":1.1630256927611546},{"$f":"$B$16*NPV($B$18,$E7:AC7)","v":1.1943489980838891},{"$f":"$B$16*NPV($B$18,$E7:AD7)","v":1.1943489980838891},{"$f":"$B$16*NPV($B$18,$E7:AE7)","v":1.1943489980838891},{"$f":"$B$16*NPV($B$18,$E7:AF7)","v":1.1943489980838891}]
["Motors/Pumps",{"$f":"$B$16*NPV($B$18,$E8:E8)","v":7.6575822836809901E-2},{"$f":"$B$16*NPV($B$18,$E8:F8)","v":0.15576686863977654},{"$f":"$B$16*NPV($B$18,$E8:G8)","v":0.21910954654582873},{"$f":"$B$16*NPV($B$18,$E8:H8)","v":0.27881945932698043},{"$f":"$B$16*NPV($B$18,$E8:I8)","v":0.33752957575127657},{"$f":"$B$16*NPV($B$18,$E8:J8)","v":0.39442531455391688},{"$f":"$B$16*NPV($B$18,$E8:K8)","v":0.44956408749326815},{"$f":"$B$16*NPV($B$18,$E8:L8)","v":0.50300145520718753},{"$f":"$B$16*NPV($B$18,$E8:M8)","v":0.55479118777016334},{"$f":"$B$16*NPV($B$18,$E8:N8)","v":0.60498532324763632},{"$f":"$B$16*NPV($B$18,$E8:O8)","v":0.65363422431415041},{"$f":"$B$16*NPV($B$18,$E8:P8)","v":0.70078663300002242},{"$f":"$B$16*NPV($B$18,$E8:Q8)","v":0.74648972362881216},{"$f":"$B$16*NPV($B$18,$E8:R8)","v":0.79078915400593341},{"$f":"$B$16*NPV($B$18,$E8:S8)","v":0.83372911491666368},{"$f":"$B$16*NPV($B$18,$E8:T8)","v":0.87535237798983412},{"$f":"$B$16*NPV($B$18,$E8:U8)","v":0.91570034198169992},{"$f":"$B$16*NPV($B$18,$E8:V8)","v":0.95481307753250355},{"$f":"$B$16*NPV($B$18,$E8:W8)","v":0.99272937044665088},{"$f":"$B$16*NPV($B$18,$E8:X8)","v":1.0294867635455653},{"$f":"$B$16*NPV($B$18,$E8:Y8)","v":1.0651215971407759},{"$f":"$B$16*NPV($B$18,$E8:Z8)","v":1.0996690481731},{"$f":"$B$16*NPV($B$18,$E8:AA8)","v":1.1331631680622791},{"$f":"$B$16*NPV($B$18,$E8:AB8)","v":1.1656369193099829},{"$f":"$B$16*NPV($B$18,$E8:AC8)","v":1.1971222108975614},{"$f":"$B$16*NPV($B$18,$E8:AD8)","v":1.1971222108975614},{"$f":"$B$16*NPV($B$18,$E8:AE8)","v":1.1971222108975614},{"$f":"$B$16*NPV($B$18,$E8:AF8)","v":1.1971222108975614}]
["Office Equipment",{"$f":"$B$16*NPV($B$18,$E9:E9)","v":7.6518622119537846E-2},{"$f":"$B$16*NPV($B$18,$E9:F9)","v":0.15563247334271352},{"$f":"$B$16*NPV($B$18,$E9:G9)","v":0.21890653539231186},{"$f":"$B$16*NPV($B$18,$E9:H9)","v":0.27858981209916955},{"$f":"$B$16*NPV($B$18,$E9:I9)","v":0.33723399312893232},{"$f":"$B$16*NPV($B$18,$E9:J9)","v":0.39405481562947114},{"$f":"$B$16*NPV($B$18,$E9:K9)","v":0.44911025123048043},{"$f":"$B$16*NPV($B$18,$E9:L9)","v":0.50245639566023037},{"$f":"$B$16*NPV($B$18,$E9:M9)","v":0.55414753027396269},{"$f":"$B$16*NPV($B$18,$E9:N9)","v":0.60423618154355818},{"$f":"$B$16*NPV($B$18,$E9:O9)","v":0.6527731785765154},{"$f":"$B$16*NPV($B$18,$E9:P9)","v":0.69980770873002351},{"$f":"$B$16*NPV($B$18,$E9:Q9)","v":0.745387371383752},{"$f":"$B$16*NPV($B$18,$E9:R9)","v":0.78955822993268432},{"$f":"$B$16*NPV($B$18,$E9:S9)","v":0.83236486205953775},{"$f":"$B$16*NPV($B$18,$E9:T9)","v":0.87385040834400651},{"$f":"$B$16*NPV($B$18,$E9:U9)","v":0.91405661926435933},{"$f":"$B$16*NPV($B$18,$E9:V9)","v":0.95302390064501175},{"$f":"$B$16*NPV($B$18,$E9:W9)","v":0.99079135760181603},{"$f":"$B$16*NPV($B$18,$E9:X9)","v":1.0273968370351643},{"$f":"$B$16*NPV($B$18,$E9:Y9)","v":1.0628769687193251},{"$f":"$B$16*NPV($B$18,$E9:Z9)","v":1.097267205034705},{"$f":"$B$16*NPV($B$18,$E9:AA9)","v":1.1306018593882925},{"$f":"$B$16*NPV($B$18,$E9:AB9)","v":1.1629141433659458},{"$f":"$B$16*NPV($B$18,$E9:AC9)","v":1.1942362026587274},{"$f":"$B$16*NPV($B$18,$E9:AD9)","v":1.1942362026587274},{"$f":"$B$16*NPV($B$18,$E9:AE9)","v":1.1942362026587274},{"$f":"$B$16*NPV($B$18,$E9:AF9)","v":1.1942362026587274}]
["Refrigeration",{"$f":"$B$16*NPV($B$18,$E10:E10)","v":7.6462203632644624E-2},{"$f":"$B$16*NPV($B$18,$E10:F10)","v":0.15549887890065198},{"$f":"$B$16*NPV($B$18,$E10:G10)","v":0.21871651267308601},{"$f":"$B$16*NPV($B$18,$E10:H10)","v":0.27837193271882904},{"$f":"$B$16*NPV($B$18,$E10:I10)","v":0.33696277765833771},{"$f":"$B$16*NPV($B$18,$E10:J10)","v":0.39372386632475687},{"$f":"$B$16*NPV($B$18,$E10:K10)","v":0.44871357670155404},{"$f":"$B$16*NPV($B$18,$E10:L10)","v":0.50198839271478513},{"$f":"$B$16*NPV($B$18,$E10:M10)","v":0.55360296647836316},{"$f":"$B$16*NPV($B$18,$E10:N10)","v":0.60361017847392795},{"$f":"$B$16*NPV($B$18,$E10:O10)","v":0.65206119573436827},{"$f":"$B$16*NPV($B$18,$E10:P10)","v":0.69900552809763394},{"$f":"$B$16*NPV($B$18,$E10:Q10)","v":0.74449108259540187},{"$f":"$B$16*NPV($B$18,$E10:R10)","v":0.78856421603881666},{"$f":"$B$16*NPV($B$18,$E10:S10)","v":0.83126978586154199},{"$f":"$B$16*NPV($B$18,$E10:T10)","v":0.87265119927833068},{"$f":"$B$16*NPV($B$18,$E10:U10)","v":0.91275046081530709},{"$f":"$B$16*NPV($B$18,$E10:V10)","v":0.95160821826633368},{"$f":"$B$16*NPV($B$18,$E10:W10)","v":0.98926380712797857},{"$f":"$B$16*NPV($B$18,$E10:X10)","v":1.0257552935638281},{"$f":"$B$16*NPV($B$18,$E10:Y10)","v":1.0611195159472353},{"$f":"$B$16*NPV($B$18,$E10:Z10)","v":1.0953921250298675},{"$f":"$B$16*NPV($B$18,$E10:AA10)","v":1.1286076227819046},{"$f":"$B$16*NPV($B$18,$E10:AB10)","v":1.1607993999481558},{"$f":"$B$16*NPV($B$18,$E10:AC10)","v":1.1919997723629092},{"$f":"$B$16*NPV($B$18,$E10:AD10)","v":1.1919997723629092},{"$f":"$B$16*NPV($B$18,$E10:AE10)","v":1.1919997723629092},{"$f":"$B$16*NPV($B$18,$E10:AF10)","v":1.1919997723629092}]
["Cooking",{"$f":"$B$16*NPV($B$18,$E11:E11)","v":7.6612031313887219E-2},{"$f":"$B$16*NPV($B$18,$E11:F11)","v":0.15584630728829635},{"$f":"$B$16*NPV($B$18,$E11:G11)","v":0.21929098957981211},{"$f":"$B$16*NPV($B$18,$E11:H11)","v":0.27900905559497313},{"$f":"$B$16*NPV($B$18,$E11:I11)","v":0.33782250973874284},{"$f":"$B$16*NPV($B$18,$E11:J11)","v":0.39484016050800147},{"$f":"$B$16*NPV($B$18,$E11:K11)","v":0.45011830091301624},{"$f":"$B$16*NPV($B$18,$E11:L11)","v":0.50371142147075987},{"$f":"$B$16*NPV($B$18,$E11:M11)","v":0.55567226888394428},{"$f":"$B$16*NPV($B$18,$E11:N11)","v":0.60605190278559062},{"$f":"$B$16*NPV($B$18,$E11:O11)","v":0.65489975061355876},{"$f":"$B$16*NPV($B$18,$E11:P11)","v":0.70226366067722723},{"$f":"$B$16*NPV($B$18,$E11:Q11)","v":0.74818995347645967},{"$f":"$B$16*NPV($B$18,$E11:R11)","v":0.79272347133097176},{"$f":"$B$16*NPV($B$18,$E11:S11)","v":0.83590762637626626},{"$f":"$B$16*NPV($B$18,$E11:T11)","v":0.87778444698043678},{"$f":"$B$16*NPV($B$18,$E11:U11)","v":0.91839462263433203},{"$f":"$B$16*NPV($B$18,$E11:V11)","v":0.95777754736572662},{"$f":"$B$16*NPV($B$18,$E11:W11)","v":0.99597136172661371},{"$f":"$B$16*NPV($B$18,$E11:X11)","v":1.0330129934009051},{"$f":"$B$16*NPV($B$18,$E11:Y11)","v":1.0689381964784117},{"$f":"$B$16*NPV($B$18,$E11:Z11)","v":1.1037815894392979},{"$f":"$B$16*NPV($B$18,$E11:AA11)","v":1.1375766918918544},{"$f":"$B$16*NPV($B$18,$E11:AB11)","v":1.170355960104881},{"$f":"$B$16*NPV($B$18,$E11:AC11)","v":1.2021508213746959},{"$f":"$B$16*NPV($B$18,$E11:AD11)","v":1.2021508213746959},{"$f":"$B$16*NPV($B$18,$E11:AE11)","v":1.2021508213746959},{"$f":"$B$16*NPV($B$18,$E11:AF11)","v":1.2021508213746959}]
["Electric Cooling",{"$f":"$B$16*NPV($B$18,$E12:E12)","v":7.6869749100983154E-2},{"$f":"$B$16*NPV($B$18,$E12:F12)","v":0.15634425180576045},{"$f":"$B$16*NPV($B$18,$E12:G12)","v":0.21939041485297742},{"$f":"$B$16*NPV($B$18,$E12:H12)","v":0.27899316539057512},{"$f":"$B$16*NPV($B$18,$E12:I12)","v":0.33787883371088828},{"$f":"$B$16*NPV($B$18,$E12:J12)","v":0.39491263107203128},{"$f":"$B$16*NPV($B$18,$E12:K12)","v":0.45015389798680039},{"$f":"$B$16*NPV($B$18,$E12:L12)","v":0.50366004438854872},{"$f":"$B$16*NPV($B$18,$E12:M12)","v":0.55548661320425885},{"$f":"$B$16*NPV($B$18,$E12:N12)","v":0.60568734181417883},{"$f":"$B$16*NPV($B$18,$E12:O12)","v":0.65431422146881157},{"$f":"$B$16*NPV($B$18,$E12:P12)","v":0.70141755473165013},{"$f":"$B$16*NPV($B$18,$E12:Q12)","v":0.74704601101375956},{"$f":"$B$16*NPV($B$18,$E12:R12)","v":0.79124668026407419},{"$f":"$B$16*NPV($B$18,$E12:S12)","v":0.83406512487712681},{"$f":"$B$16*NPV($B$18,$E12:T12)","v":0.87554542987785422},{"$f":"$B$16*NPV($B$18,$E12:U12)","v":0.91573025144110998},{"$f":"$B$16*NPV($B$18,$E12:V12)","v":0.95466086380158244},{"$f":"$B$16*NPV($B$18,$E12:W12)","v":0.992377204607932},{"$f":"$B$16*NPV($B$18,$E12:X12)","v":1.0289179187731643},{"$f":"$B$16*NPV($B$18,$E12:Y12)","v":1.0643204008714913},{"$f":"$B$16*NPV($B$18,$E12:Z12)","v":1.098620836130257},{"$f":"$B$16*NPV($B$18,$E12:AA12)","v":1.1318542400638567},{"$f":"$B$16*NPV($B$18,$E12:AB12)","v":1.164054496795017},{"$f":"$B$16*NPV($B$18,$E12:AC12)","v":1.1952543961072601},{"$f":"$B$16*NPV($B$18,$E12:AD12)","v":1.1952543961072601},{"$f":"$B$16*NPV($B$18,$E12:AE12)","v":1.1952543961072601},{"$f":"$B$16*NPV($B$18,$E12:AF12)","v":1.1952543961072601}]
["Electric Heating / Cooling",{"$f":"$B$16*NPV($B$18,$E13:E13)","v":7.6908406717483474E-2},{"$f":"$B$16*NPV($B$18,$E13:F13)","v":0.15648229936584984},{"$f":"$B$16*NPV($B$18,$E13:G13)","v":0.21968926528313437},{"$f":"$B$16*NPV($B$18,$E13:H13)","v":0.27940589076748801},{"$f":"$B$16*NPV($B$18,$E13:I13)","v":0.33828428345547129},{"$f":"$B$16*NPV($B$18,$E13:J13)","v":0.3953224314685983},{"$f":"$B$16*NPV($B$18,$E13:K13)","v":0.45057901859967781},{"$f":"$B$16*NPV($B$18,$E13:L13)","v":0.50411082670198748},{"$f":"$B$16*NPV($B$18,$E13:M13)","v":0.5559727981247754},{"$f":"$B$16*NPV($B$18,$E13:N13)","v":0.60621809607864219},{"$f":"$B$16*NPV($B$18,$E13:O13)","v":0.65489816299997261},{"$f":"$B$16*NPV($B$18,$E13:P13)","v":0.70206277698126041},{"$f":"$B$16*NPV($B$18,$E13:Q13)","v":0.74776010633192502},{"$f":"$B$16*NPV($B$18,$E13:R13)","v":0.79203676233204301},{"$f":"$B$16*NPV($B$18,$E13:S13)","v":0.8349378502393271},{"$f":"$B$16*NPV($B$18,$E13:T13)","v":0.87650701860765212},{"$f":"$B$16*NPV($B$18,$E13:U13)","v":0.91678650697347475},{"$f":"$B$16*NPV($B$18,$E13:V13)","v":0.95581719196460047},{"$f":"$B$16*NPV($B$18,$E13:W13)","v":0.99363863188392021},{"$f":"$B$16*NPV($B$18,$E13:X13)","v":1.0302891098189739},{"$f":"$B$16*NPV($B$18,$E13:Y13)","v":1.0658056753264953},{"$f":"$B$16*NPV($B$18,$E13:Z13)","v":1.1002241847394367},{"$f":"$B$16*NPV($B$18,$E13:AA13)","v":1.1335793401423817},{"$f":"$B$16*NPV($B$18,$E13:AB13)","v":1.1659047270597187},{"$f":"$B$16*NPV($B$18,$E13:AC13)","v":1.1972328508994472},{"$f":"$B$16*NPV($B$18,$E13:AD13)","v":1.1972328508994472},{"$f":"$B$16*NPV($B$18,$E13:AE13)","v":1.1972328508994472},{"$f":"$B$16*NPV($B$18,$E13:AF13)","v":1.1972328508994472}]
[]
[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]
["Capacity Avoided Cost ($/kW)",{"$f":"$B$17*NPV($B$18,$E14:E14)","v":182.2087526345419},{"$f":"$B$17*NPV($B$18,$E14:F14)","v":355.03775642271592},{"$f":"$B$17*NPV($B$18,$E14:G14)","v":518.9698624194184},{"$f":"$B$17*NPV($B$18,$E14:H14)","v":674.46306545524442},{"$f":"$B$17*NPV($B$18,$E14:I14)","v":821.95178368611357},{"$f":"$B$17*NPV($B$18,$E14:J14)","v":961.84807227419287},{"$f":"$B$17*NPV($B$18,$E14:K14)","v":1094.5427745909087},{"$f":"$B$17*NPV($B$18,$E14:L14)","v":1220.406614158288},{"$f":"$B$17*NPV($B$18,$E14:M14)","v":1339.7912303793034},{"$f":"$B$17*NPV($B$18,$E14:N14)","v":1453.0301609508529},{"$f":"$B$17*NPV($B$18,$E14:O14)","v":1560.4397737040499},{"$f":"$B$17*NPV($B$18,$E14:P14)","v":1662.3201504752005},{"$f":"$B$17*NPV($B$18,$E14:Q14)","v":1758.9559254768446},{"$f":"$B$17*NPV($B$18,$E14:R14)","v":1850.6170805110958},{"$f":"$B$17*NPV($B$18,$E14:S14)","v":1937.5596992469634},{"$f":"$B$17*NPV($B$18,$E14:T14)","v":2020.0266826689578},{"$f":"$B$17*NPV($B$18,$E14:U14)","v":2098.2484276958057},{"$f":"$B$17*NPV($B$18,$E14:V14)","v":2172.4434708652079},{"$f":"$B$17*NPV($B$18,$E14:W14)","v":2242.8190988829665},{"$f":"$B$17*NPV($B$18,$E14:X14)","v":2309.5719277422454},{"$f":"$B$17*NPV($B$18,$E14:Y14)","v":2372.888452030907},{"$f":"$B$17*NPV($B$18,$E14:Z14)","v":2432.9455659615828},{"$f":"$B$17*NPV($B$18,$E14:AA14)","v":2489.9110575801446},{"$f":"$B$17*NPV($B$18,$E14:AB14)","v":2543.9440775332887},{"$f":"$B$17*NPV($B$18,$E14:AC14)","v":2595.1955837048858},{"$f":"$B$17*NPV($B$18,$E14:AD14)","v":2595.1955837048858},{"$f":"$B$17*NPV($B$18,$E14:AE14)","v":2595.1955837048858},{"$f":"$B$17*NPV($B$18,$E14:AF14)","v":2595.1955837048858}]

{"sheet":"Customer Information","index":3,"n_rows":43,"n_cols":15,"rows_kept":43,"cut":false,"hidden":false,"merged":[[41,1,41,14],[30,11,30,14],[21,11,21,14],[22,0,22,2],[22,3,22,9],[22,11,22,14],[40,0,40,5],[40,6,40,9],[40,10,40,12],[40,13,40,14],[32,8,32,9],[32,11,32,14],[42,0,42,9],[24,0,24,14],[25,0,25,14],[27,0,27,14],[28,0,28,2],[28,3,28,14],[29,0,29,2],[29,3,29,14],[30,0,30,2],[30,3,30,6],[30,8,30,9],[32,3,32,6],[31,0,31,2],[31,3,31,9],[31,11,31,14],[32,0,32,2],[8,11,8,13],[39,0,39,2],[39,3,39,9],[39,11,39,14],[16,0,16,2],[16,3,16,6],[16,8,16,9],[16,11,16,14],[33,0,33,14],[34,0,34,14],[35,0,35,14],[36,0,36,2],[36,3,36,9],[37,0,37,3],[38,0,38,9],[15,0,15,2],[15,3,15,9],[23,0,23,2],[23,3,23,6],[23,8,23,9],[26,0,26,14],[15,11,15,14],[23,11,23,14],[17,0,17,14],[18,0,18,14],[19,0,19,2],[19,3,19,14],[20,0,20,2],[20,3,20,14],[21,0,21,2],[21,3,21,6],[21,8,21,9],[9,0,9,7],[10,0,10,14],[11,0,11,14],[12,0,12,2],[12,3,12,14],[13,0,13,14],[14,0,14,2],[14,3,14,6],[14,8,14,9],[14,11,14,14],[7,0,7,9],[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],[5,0,5,2],[5,3,5,6],[5,8,5,9],[5,11,5,14],[6,0,6,12],[0,0,0,14],[1,0,1,14],[2,0,2,2],[2,3,2,9],[2,10,2,12],[2,13,2,14]]}
["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,null,null,null,null,null,null,null,null,"Electric Account # "]
["Street Address (of the facility) ",null,null,null,null,null,null,null,null,null,"Customer Federal Tax ID "]
["City   ",null,null,null,null,null,null,"State   ","SC",null,"Zip  "]
["Building Type (select one)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Please indicate \"other\" type:"]
["Project Type "]
[]
["CUSTOMER CONTACT INFORMATION"]
["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,"Fax No.",null,null,"Email "]
[]
["BUILDING TUNE-UP SERVICE PROVIDER 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,null,null,null,null,null,"Fax No.",null,null,"Email "]
[]
["Please indicate if the Customer or Building Tune-Up Service Provider should be primary point of contact for this project.  If another party should be primary point of contact, please indicate below:"]
["             Customer                                          BTSP                                                        Other (fill out below)"]
["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,"Fax No.",null,null,"Email "]
[]
["PAYMENT INFORMATION"]
["Payment to: "]
["Federal Tax ID # (of recipient)"]
["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 to the right and check the box below)    ",null,null,null,null,null,null,null,null,null,"Date (XX/XX/XXXX)"]
[null,"I understand and intend that my electronic, PDF or facsimile signature be accepted and have the same force and effect as an original signature."]
["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 # 14.1"}]

{"sheet":"Terms and Conditions","index":4,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,0,1,1],[7,1,7,2],[0,0,0,1]]}
["Dominion Energy South Carolina, Inc."]
["Terms and Conditions"]
[]
[]
[null,null,null," ."]
[]
["\n"]
[null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 14.1"}]

{"sheet":"Project Information","index":5,"n_rows":23,"n_cols":21,"rows_kept":23,"cut":false,"hidden":false,"merged":[[20,8,20,12],[20,13,20,14],[21,1,21,14],[19,10,19,11],[19,12,19,14],[13,0,14,14],[16,0,17,14],[15,0,15,14],[22,0,22,9],[5,0,5,14],[7,0,7,1],[7,4,7,12],[7,13,7,14],[6,0,6,13],[11,0,11,4],[11,5,11,10],[11,11,11,13],[19,0,20,2],[19,3,20,7],[18,0,18,14],[19,8,19,9],[12,0,12,14],[10,0,10,14],[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]]}
["Fill in Blue and Orange Cells Only!"]
["FACILITY INFORMATION"]
["Year of Construction:",null,null,null,null,null,null,null,null,null,"Number of Floors:"]
["Total Floor Area (sq. ft.):",null,null,null,null,null,null,null,null,null,"Total Conditioned Area (sq. ft.):"]
["Annual kWh Usage:",null,null,null,null,null,null,null,null,null,"Peak kW and Month Occuring: "]
["HVAC INFORMATION"]
["Check all of the HVAC system(s) in the facility."]
["Cooling Systems",null,null,null,"Heating Systems",null,null,null,null,null,null,null,null,"Ventilaton & Distribution",null,null,null,null,null,null,"yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"no"]
[]
["FACILITY CONTROL SYSTEMS"]
["Age of Energy Management Controls System (EMCS)",null,null,null,null,null,null,null,null,null,null,"Capable of trending and storing multiple points?"]
["Components and systems controlled by digital direct controls (DDC):"]
[]
[]
["Components controlled (not actuated) by pneumatics:"]
[]
[]
["CUSTOMER ACKNOWLEDGMENT"]
["Authorized Representative  ",null,null,null,null,null,null,null,"Title",null,"Title:"]
[null,null,null,null,null,null,null,null,"Date (XX/XX/XXXX)"]
[null,"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\n"]
["Custom Application - Electronic Version",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 14.1"}]

{"sheet":"Input","index":6,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":true,"merged":[[6,1,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,11],[7,8,7,11],[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],[1,5,1,8],[2,6,2,7],[5,1,5,5],[5,6,5,7],[5,8,5,11],[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],[10,1,10,2],[10,3,10,5],[11,6,11,7],[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]]}
[]
[null,null,null,null,null," Custom Program\nMeasure Qualification Tool"]
[null,null,null,null,null,null,{"$f":"\"Version # \"&'Version Tracking'!B2","v":"Version # 14.1"},null,null,null,"Date:","2012-02-29"]
[null,null,"Copyright © 2011 ICF Resources, LLC, All Rights Reserved. Do not copy, distribute or quote without ICF’s written permission."]
[]
[null,"General Project Information",null,null,null,null,"SCE&G Project Number:"]
[null,"Project Name:",null,null,null,null,"Customer Name:"]
[null,"Project Type:",null,null,null,null,"Project Address:"]
[null,"Measure Name:",null,null,null,null,"Project City:"]
[null,"Measure Category:",null,null,null,null,"Customer Contact:",null,null,null,"Title:"]
[null,"Measure Life:",null,null,null,null,"Phone:",null,null,"Email:"]
[null,null,null,null,null,null,"Electric Account No:",null,null,null,"SCE&G Rate:","20 - Med GS"]
[]
[null,"Peak Demand Definition\nThe highest estimated kW demand during the time period of:\n1:00 PM - 9:00 PM\non non-holiday weekdays during the months of June - September",null,null,null,"Measure \nImpacts and Costs",null,"Annualized kWh\nUsage","Peak\nDemand\n(kW)","Estimated Costs"]
[null,null,null,null,null,null,null,null,null,"Labor and Materials","Equipment","Total"]
[null,null,null,null,null,"Baseline State",null,null,null,null,null,{"$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,{"$f":"IF(H18=0,\"\",Calc!D2)","v":""},{"$f":"IF(I18=0,\"\",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,\"\",Calc!D12)","v":""}]
[null,null,null,null,null,null,null,"Qualifying Incentive:",null,null,{"$f":"IF(L19=0,\"\",IF(Calc!D15>0,Calc!D15,\" \"))","v":""}]
[null,null,null,null,null,null,null,"Post-incentive Simple Payback:",null,null,{"$f":"IF(L19=0,\"\",Calc!D16)","v":""}]
[null,null,null,null,null,null,null,"Approved Incentive:"]
[null,null,null,null,null,null,null,"Total kWh Saved:",null,null,{"$f":"H18","v":0}]
[null,null,null,null,null,null,null,"Summer Peak kW:",null,null,{"$f":"I18","v":0}]

{"sheet":"Version Tracking","index":7,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
["current",{"$f":"LOOKUP(2,1/(B1:B50001<>\"\"),B1:B50001)","v":14.1}]
[null,"Version","Notes","Date","Updated By"]
[null,1,"Creation of Excel BT Application","2017-02-06","Joy Zins"]
[null,1.1000000000000001,"Revised incentive language","2018-03-27","Rick Campana"]
[null,10.1,"Updated Dominion Branding and T&Cs","2020-08-28","JSE"]
[null,10.199999999999999,"Updated Eligibilty and T&Cs - 100K/project type","2021-02-03","JSE"]
[null,10.4,"Updated Eligibilty, T&Cs, invoice rqmts, & version numberfor ap syncing","2022-08-08","Liv Stewart"]
[null,10.5,"Updated email to dominionenergy.com","2023-09-13","JSE"]
[null,14.1,null,"2023-11-15","TKJ"]