{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Instructions","Inventory","REC Offsets","Campus","Summary","Graphs","Biodiesel Coefficients","Coefficients","Waste Coeff.","Fleets Coeff."],"not_rendered":{"charts":3,"images":3,"macros":1,"external_links":5,"defined_names":187,"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":"Instructions","index":0,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[15,2,15,3],[16,2,16,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[40,2,40,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[12,2,12,3],[14,2,14,3],[8,2,8,3],[10,2,10,3],[11,2,11,3],[13,2,13,3],[9,2,9,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[48,2,48,3],[49,2,49,3],[47,1,47,4],[41,2,41,3],[42,2,42,3],[44,2,44,3],[43,2,43,3],[45,2,45,3],[46,2,46,3]]}
[]
[null,null,null,"Due: Monday, June 15th, 2015"]
[]
[null,null,"NYC Carbon Challenge - Hospitals"]
[null,null,"Carbon Emissions Inventory"]
[]
[]
[]
[null,null,"Submission Instructions for the Carbon Emissions Inventory"]
[null,null,"Please see Notes section at the end of this tab for additional information on each step listed below. "]
[null,null,"\nWhat is the Carbon Emissions Inventory?\nThe Carbon Emissions Inventory is an accounting of your organization's total carbon emissions for each year of the NYC Carbon Challenge. The NYC Mayor’s Office of Sustainability has created this spreadsheet as a tool to calculate your organization's energy use and associated carbon emissions. The Inventory begins with your baseline year and requires your energy use data for each additional year thereafter until the last year of the Challenge."]
[null,null,"Principles for a Carbon Emissions Inventory:\n   1. Completeness: All fuel types and facilities are accounted for in the Inventory.\n   2. Consistency: The same methodology is used to calculate energy use and emissions each year."]
[null,null,"Steps for Completing the Carbon Emissions Inventory:"]
[null,null,"1. Identify Facilities\nIdentify all buildings and facilities that make up your organization, including all rental properties that your organization owns or operates. This will be used to retrieve your energy use data and calculate your gross square footage.\n\n2. Calculate Gross Square Feet\nCalculate your facility's total gross square feet by adding together the gross square footage of all owned and leased facilities. \n*Note: For information on how to calculate square footage for rental properties, please refer to the Notes section below.  \n\n3. Retrieve Energy Use Data\nUsing your oil bills and monthly utility bills, retrieve energy use data by fuel type for the previous calendar year for all buildings and facilities owned or leased. For example, your 2015 submission will include energy usage from January 1, 2014 through December 31, 2014.  \n\n4. Aggregate Energy Use Data\nCalculate your organization's total energy use by adding together all energy use by fuel type in owned and leased facilities for the submission year. \n*Note: For information on how to calculate energy use from rental properties, please refer to the Notes tab of this spreadsheet. \n*Note: For the 2015 Inventory, aggregating energy use by campus is optional--see Step 6 for more information.\n\n5. Input Energy Use Data and Current Square Footage into the Carbon Emissions Inventory\nEnter your organization's total energy use by fuel type and total gross square footage under the submission year in the Inventory tab of this spreadsheet. Note that you now have the option of including a biodiesel blend fuel in your inventory, but you must select the blend from the yellow dropdown menu. Please also enter the correct Base Year and Submission Year at the top of the Inventory tab of this spreadsheet.\n*Note: Please be sure that your Inventory includes all previous energy use and square footage from your baseline year through the current year. \n\n6. Optional: Input Campus-Level Energy Use and Square Footage Data\nIf you choose this option, aggregate your organization's energy use by fuel type and gross square footage for each campus and input this information in the Campus tab of this spreadsheet. For the definition of a \"campus,\" please refer to the Notes section below  \n*Note: The sum of your organization's energy use and gross square footage from each campus should match your total energy use data and gross square footage entered in the Inventory."]
[null,null,"7. Optional: Input Waste Tonnage Data\nIn order to select this option, you must unhide the waste/fleet entry form on the Inventory tab by clicking the yellow button at the top right. If you choose this option, aggregate your organization's annual waste tonnage (short tons) by category (Mixed MSW, Mixed Recycled, Compost) using monthly carter bills or an annual report. If you have completed a physical waste audit, fill out the 'Waste Characterization %' column in addition to the annual Mixed MSW tonnage data, otherwise leave that column blank. Annual tonnage of recycled/composted waste is not required, but there is a space to report as it is useful information for your Climate Action Plan.\n"]
[null,null,"8. Optional: Input Fleet Fuel Use Data\nIn order to select this option, you must unhide the waste/fleet entry form on the inventory tab by clicking the yellow button at the top right. If you choose this option, aggregate your organization's annual fuel consumption (gallons/year) by fuel type (gasoline, diesel, B20 biodiesel, or B5 biodiesel) and input this information on the 'Transportation' section of the inventory. If your institution has additional types of fuel, please contact Patrick Love at plove@cityhall.nyc.gov. "]
[null,null,"9. Submit the Carbon Emissions Inventory\nSubmit the completed Carbon Emissions Inventory to the NYC Mayor's Office of Sustainability by Monday June 15th 2015 and save a copy for your records. Please submit your Inventory by emailing the completed spreadsheet as an attachment to plove@cityhall.nyc.gov. "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Notes for Completing the Carbon Emissions Inventory"]
[null,null,"Additional Information for Submission Instructions:"]
[null,null,"1. Identify Facilities"]
[null,null,"All buildings and facilities required for the Inventory include the following:\n     1. All properties that your organization owns or operates, regardless of size. \n     2. All rental properties and tenant spaces greater than 10,000 square feet, including properties that your organization owns and leases      _____to another party and properties that your organization does not own and leases from another party.\n     3. Optional: All rental properties and tenant spaces less than 10,000 square feet, including properties that your organization owns and _____leases to another party and properties that you do not own and lease from another party. \n\nBe sure you understand the full breadth of your organization's facilities and its record-keeping system, including how many buildings and facilities you own, lease, and operate and the utility accounts that correspond to each of these facilities."]
[null,null,"2. Calculate Gross Square Feet"]
[null,null,"You will need to calculate the total gross square footage of your organization for your baseline year and each additional year thereafter. An accurate calculation of your organization's square footage is necessary for the Challenge because the 30% reduction goal is measured in terms of emissions intensity, or carbon emissions reductions per square foot. \n\nFor purposes of the Challenge, please calculate gross square footage for your properties in the following ways: \n     1. All properties that you own and operate: \n           - Count 100% of the square footage. \n     2. Rental properties and tenant spaces greater than 10,000 square feet:\n           - If you pay the entire utility bill: Count 100% of the square footage.\n           - If you do NOT pay the entire utility bill, regardless of the proportion that you pay: Count 50% of the square footage. \n     3. Optional (but recommended): Rental properties and tenant spaces less than 10,000 square feet: \n          - If you pay the entire utility bill: Count 100% of the energy use.\n          - If you do NOT pay the entire utility bill: Count only the proportion that you pay."]
[null,null,"3. Retrieve Energy Use Data"]
[null,null,"For each of the properties included above, locate your organization's energy use in terms of electricity, natural gas, heating oil #2, #4 and #6, steam and propane or other fuels used for backup generation. You will be able to obtain this information from your organization's heating oil and monthly utility bills. Please be sure to include energy use data from all energy sources and aggregate these sources either in total or by campus for all 12 months of the year. Please also be sure to account for all shared meters and leased properties where costs are divided by contractual agreements. \n\nFor purposes of the Challenge, energy use data is reported using the following metrics:\n     1. Electricity: Kilowatt-Hours (kWh)\n     2. Natural gas: Thermal Units (Therms)\n     3. Heating oil distillates  #2, #4 and #6: US Gallons (US Gal)\n     4. Steam: Million Pounds (Mlbs)\n     5. Diesel or other fuels used for backup generation: US Gallons (US Gal)\n\n*Note: If you cannot locate records of your monthly utility bills, ConEdison will be able to provide you with copies. If you have any trouble obtaining these records, please email Jenna Tatum in the Mayor’s Office of Long-Term Planning and Sustainability at jtatum@cityhall.nyc.gov and we will help you obtain them. \n"]
[null,null,"4. Aggregate Energy Use Data"]
[null,null,"There are two options for aggregating your energy use data:\n     1. Aggregate your organization's total energy usage by fuel type for all buildings and facilities combined.\n     2. Aggregate your organization's energy usage broken down by the separate campuses that make up your organization--see Step 6 for          _____ more information on this option. \n\nTo aggregate yearly energy use data by fuel type, add together all of your organization's energy use in the calendar year in terms of electricity, natural gas, heating oil #2, #4 and #6, steam and propane or other fuels for backup. Please include energy use from ALL properties owned, leased and operated and check that energy use for each fuel type is measured in the correct metrics. \n\nFor purposes of the Challenge, please aggregate energy use data for your properties in the following ways:\n     1. Properties that you own and operate: \n          - Count 100% of energy use.\n     2. Rental properties and tenant spaces greater than 10,000 square feet:\n          - If you pay the entire utility bill: Count 100% of the energy use.\n          - If you do NOT pay the entire utility bill: Count only the proportion that you pay.\n     3. Optional (but recommended): Rental properties and tenant spaces less than 10,000 square feet: \n          - If you pay the entire utility bill: Count 100% of the energy use.\n          - If you do NOT pay the entire utility bill: Count only the proportion that you pay.\n"]
[null,null,"5. Input Your Energy Use Data and Current Square Footage into the Carbon Emissions Inventory"]
[null,null,"Once you have compiled your aggregate energy usage for each fuel type, there are two options to input your data:\n     1. Input your organization's total energy use by fuel type and total gross square footage for the submission year under the Inventory tab                          _____of this spreadsheet. \n     2. Input your organization's campus-level energy use and gross square footage for the submission year under the Campus tab of this                          _____spreadsheet--see Step 6 for more information on this option.  \n\nPlease be sure to also enter the correct Base Year and Submission Year in the upper right hand corner of the Inventory tab of this spreadsheet. For purposes of the Challenge, \"Business as Usual\" for 2017-2018 is calculated as a 1% compound annual increase in energy use over the baseline year. \n\nGross square footage is necessary for the Challenge because emissions reductions are measured in terms of energy intensity, or your organization's reduction in emissions per square foot. If it is not possible to obtain your gross square footage for all years, at a minimum the Inventory must include your gross square footage for the baseline year and the current year. \n\nThe Carbon Emissions Inventory tool will automatically calculate your organization's associated carbon emissions (Mtons CO2e), standardized energy usage (MMBtu), emissions intensity (lbs. of CO2e/ sq. ft.), energy use intensity (MMBtu/ sq. ft.) and total percentage reductions of carbon emissions (Mtons CO2e) and energy use (MMBtu) since the baseline year. The spreadsheet will also automatically populate the data tables and charts located in the Summary and Graphs tabs. To ensure that all calculations are correct, please be sure that your Inventory includes accurate energy use and gross square footage for every year of the Challenge, beginning with your baseline year through the submission year."]
[null,null,"6. Optional: Input Campus-Level Energy Use Data and Square Footage "]
[null,null,"For CY 2015, you have the option to input your organization's campus-level energy use by fuel type and gross square footage in the Campus tab of this spreadsheet. For purposes of the Challenge, a \"campus\" is defined as a logical geographic grouping of your organization's buildings and facilities. Buildings and facilities do not need to be physically connected, but should include all facilities owned and operated in a general area.\n\nPlease aggregate your campus-level energy use data by adding together your organization's total energy use on each campus in terms of electricity, natural gas, heating oil #2, #4 and #6, steam and propane or other fuels used for backup. Please include energy use from ALL properties owned, leased and operated on each campus and check that energy use for each fuel type is measured in the correct metrics. \n\nPlease input your energy use data by fuel type and square footage in the Campus tab of this spreadsheet for the submission year. The spreadsheet will automatically calculate your organization's total energy use by fuel type, total gross square footage, associated carbon emissions, energy intensity and percentage reductions of carbon emissions and energy usage since your baseline year. Please be sure to enter the total energy use and total gross square footage generated in this section into the Inventory tab, or make sure that the information you have entered in both sections match. "]
[null,null,"7. Optional: Input Waste Tonnage Data"]
[null,null,"Including waste data is optional but encouraged for the Challenge. The entry rows for waste (and fleet) data can be shown or hidden on the Inventory tab by using the yellow button at the top of that sheet. Should your institution decide to include waste data, the minimum reporting requirement for waste is the total annual tonnage of municipal solid waste (mixed/unsorted MSW), based on carter bills or an annual waste report. Completing a physical waste audit is optional, but will provide waste characterization percentages, which that will make the emissions calculations more accurate and most likely more favorable. The minimum waste characterization of the mixed/unsorted MSW include Mixed Recyclables (waste that could be recycled), Mixed Organics (waste that could be composted), and Sorted MSW (all remaining waste). Hiring waste audit professionals to complete a physical audit is highly recommended, but not required.                                                                                                   \n                                                                                                                                                                                                                                                                                                                                                                                                                                                                         Due to a lack of current available research, at this time the Mayor’s Office is not including regulated medical waste,  regulated medical waste (red bag waste, sharps, trace chemical waste), hazardous waste (RCRA pharmaceutical waste, chemical waste, universal waste), bulk waste, e-waste/technoscrap, or waste from construction and demolition. Recycled and composted waste is are assumed to contribute negligible zero emissions, but reporting the amount of diverted tonnage can be useful for the Climate Action Plan and awareness purposes. \n"]
[null,null,"8. Optional: Input Fleet Fuel Data"]
[null,null,"Including fuel data from vehicle fleets is optional but encouraged for the Challenge. The entry rows for fleet (and waste) data can be shown or hidden on the Inventory tab by using the yellow button at the top of that sheet. Should your institution decide to include fleet data, the minimum reporting requirement for fleets are the total annual gallons of fuel consumed, aggregated by fuel type (gasoline, diesel, biodiesel). The electricity used to fuel hybrid, plug-ins, and electric vehicles are assumed be reported in an institution’s electricity bill, which would be reported in the ‘Energy’ section of the GHG inventory. Fleets are vehicles owned and operated by the institution which includes maintenance vehicles, intercampus bus/shuttles, and security vehicles; this, but does not include personal commuting or employer-owned vehicles that are leased to individuals."]
[null,null,"9. Submit the Carbon Emissions Inventory"]
[null,null,"Please submit your Carbon Emissions Inventory to the NYC Mayor’s of Sustainability no later than Monday, June 15th, 2015. Please email a completed version of this spreadsheet as an attachment to Patrick Love at plove@cityhall.nyc.gov. \n\nIf you are having trouble filling out any portion of this Inventory, please contact Patrick Love in the NYC Mayor's Office of Sustainability at the above e-mail address as soon as possible so we can help answer your questions. \n"]
[null,null,"Notes on Inventory Calculations"]
[null,null,"All years use 2005 emissions coefficients for electricity to eliminate fluctuations in utility emissions factors. All emissions coefficients for natural gas, heating oil, steam and propane are based on the EPA's 2010 coefficients."]
[null,"Explanations or Assumptions for Inputs"]
[null,null,"Please include any explanations or assumptions for your inputs here."]

{"sheet":"Inventory","index":1,"n_rows":1032,"n_cols":12,"rows_kept":1032,"cut":false,"hidden":false,"merged":[[957,1,964,1],[968,1,973,1],[345,1,355,1],[391,1,401,1],[437,1,447,1],[483,1,493,1],[529,1,539,1],[575,1,585,1],[621,1,631,1],[667,1,677,1],[713,1,723,1],[759,1,769,1],[805,1,815,1],[851,1,861,1],[897,1,907,1],[943,1,953,1],[738,1,743,1],[773,1,780,1],[784,1,789,1],[819,1,826,1],[830,1,835,1],[865,1,872,1],[876,1,881,1],[911,1,918,1],[922,1,927,1],[543,1,550,1],[554,1,559,1],[589,1,596,1],[600,1,605,1],[635,1,642,1],[646,1,651,1],[681,1,688,1],[692,1,697,1],[727,1,734,1],[392,3,400,3],[437,2,445,2],[438,3,446,3],[402,7,402,8],[497,1,504,1],[508,1,513,1],[405,1,412,1],[416,1,421,1],[451,1,458,1],[462,1,467,1],[420,5,420,6],[463,5,463,6],[464,5,464,6],[465,5,465,6],[466,5,466,6],[509,5,509,6],[510,5,510,6],[500,4,501,4],[586,7,586,8],[575,2,583,2],[576,3,584,3],[621,2,629,2],[622,3,630,3],[601,5,601,6],[602,5,602,6],[603,5,603,6],[604,5,604,6],[23,2,31,2],[34,7,34,8],[24,3,32,3],[126,7,126,8],[49,5,49,6],[50,5,50,6],[51,5,51,6],[52,5,52,6],[161,2,169,2],[162,3,170,3],[69,2,77,2],[70,3,78,3],[115,2,123,2],[116,3,124,3],[80,7,80,8],[37,4,38,4],[40,4,41,4],[83,4,84,4],[86,4,87,4],[129,4,130,4],[132,4,133,4],[1016,8,1016,9],[1010,4,1010,5],[1011,4,1011,5],[1012,4,1012,5],[1013,4,1013,5],[1014,4,1014,5],[1005,4,1005,5],[1006,4,1006,5],[1007,4,1007,5],[1008,4,1008,5],[1009,4,1009,5],[356,7,356,8],[37,1,44,1],[48,1,53,1],[954,7,954,8],[1004,4,1004,5],[264,7,264,8],[816,7,816,8],[944,3,952,3],[898,3,906,3],[852,3,860,3],[806,3,814,3],[760,3,768,3],[714,3,722,3],[908,7,908,8],[862,7,862,8],[770,7,770,8],[678,7,678,8],[989,1,989,12],[999,4,999,5],[1000,4,1000,5],[1001,4,1001,5],[1002,4,1002,5],[1003,4,1003,5],[172,7,172,8],[805,2,813,2],[851,2,859,2],[233,5,233,6],[994,3,1014,3],[994,4,994,5],[995,4,995,5],[996,4,996,5],[997,4,997,5],[998,4,998,5],[299,2,307,2],[300,3,308,3],[345,2,353,2],[897,2,905,2],[647,5,647,6],[648,5,648,6],[649,5,649,6],[650,5,650,6],[696,5,696,6],[739,5,739,6],[740,5,740,6],[741,5,741,6],[529,2,537,2],[530,3,538,3],[391,2,399,2],[248,0,264,0],[266,0,284,0],[285,0,293,0],[294,0,310,0],[69,1,79,1],[175,1,182,1],[991,4,991,5],[992,4,992,5],[724,7,724,8],[448,7,448,8],[540,7,540,8],[346,3,354,3],[310,7,310,8],[207,2,215,2],[208,3,216,3],[253,2,261,2],[254,3,262,3],[218,7,218,8],[483,2,491,2],[484,3,492,3],[494,7,494,8],[943,2,951,2],[632,7,632,8],[667,2,675,2],[186,1,191,1],[221,1,228,1],[232,1,237,1],[267,1,274,1],[278,1,283,1],[207,1,217,1],[253,1,263,1],[299,1,309,1],[313,1,320,1],[115,1,125,1],[161,1,171,1],[83,1,90,1],[94,1,99,1],[18,0,34,0],[55,0,63,0],[1,0,17,0],[64,0,80,0],[82,0,100,0],[36,0,54,0],[101,0,109,0],[110,0,126,0],[128,0,146,0],[147,0,155,0],[156,0,172,0],[23,1,33,1],[129,1,136,1],[745,0,753,0],[754,0,770,0],[469,0,477,0],[478,0,494,0],[496,0,514,0],[515,0,523,0],[524,0,540,0],[542,0,560,0],[313,4,314,4],[316,4,317,4],[543,4,544,4],[546,4,547,4],[589,4,590,4],[592,4,593,4],[635,4,636,4],[312,0,330,0],[708,0,724,0],[726,0,744,0],[359,1,366,1],[370,1,375,1],[324,1,329,1],[713,2,721,2],[759,2,767,2],[668,3,676,3],[175,4,176,4],[178,4,179,4],[221,4,222,4],[929,0,937,0],[938,0,954,0],[956,0,974,0],[975,0,983,0],[846,0,862,0],[864,0,882,0],[561,0,569,0],[570,0,586,0],[588,0,606,0],[772,0,790,0],[791,0,799,0],[800,0,816,0],[818,0,836,0],[837,0,845,0],[607,0,615,0],[616,0,632,0],[634,0,652,0],[653,0,661,0],[662,0,678,0],[680,0,698,0],[699,0,707,0],[224,4,225,4],[883,0,891,0],[892,0,908,0],[910,0,928,0],[331,0,339,0],[340,0,356,0],[358,0,376,0],[140,1,145,1],[377,0,385,0],[386,0,402,0],[404,0,422,0],[423,0,431,0],[432,0,448,0],[450,0,468,0],[174,0,192,0],[193,0,201,0],[202,0,218,0],[220,0,238,0],[239,0,247,0],[405,4,406,4],[408,4,409,4],[451,4,452,4],[454,4,455,4],[497,4,498,4],[187,5,187,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[95,5,95,6],[96,5,96,6],[97,5,97,6],[98,5,98,6],[141,5,141,6],[142,5,142,6],[143,5,143,6],[144,5,144,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[267,4,268,4],[270,4,271,4],[325,5,325,6],[326,5,326,6],[327,5,327,6],[328,5,328,6],[371,5,371,6],[372,5,372,6],[373,5,373,6],[359,4,360,4],[362,4,363,4],[374,5,374,6],[417,5,417,6],[418,5,418,6],[419,5,419,6],[511,5,511,6],[512,5,512,6],[555,5,555,6],[556,5,556,6],[557,5,557,6],[558,5,558,6],[865,4,866,4],[868,4,869,4],[911,4,912,4],[914,4,915,4],[957,4,958,4],[960,4,961,4],[971,5,971,6],[972,5,972,6],[879,5,879,6],[880,5,880,6],[923,5,923,6],[924,5,924,6],[925,5,925,6],[926,5,926,6],[877,5,877,6],[878,5,878,6],[969,5,969,6],[970,5,970,6],[786,5,786,6],[787,5,787,6],[788,5,788,6],[831,5,831,6],[832,5,832,6],[834,5,834,6],[638,4,639,4],[681,4,682,4],[684,4,685,4],[727,4,728,4],[730,4,731,4],[773,4,774,4],[776,4,777,4],[819,4,820,4],[822,4,823,4],[742,5,742,6],[785,5,785,6],[693,5,693,6],[694,5,694,6],[695,5,695,6],[833,5,833,6]]}
[]
[]
[null,null,null,"NYC Carbon Challenge - Hospitals",null,null,null,null,null,"Name of Hospital","Hospital"]
[null,null,null,"Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,"Submission Year",2014]
[]
[null,null,null,null,null,null,null,null,null,"Base Year",2005]
[]
[null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity ",{"$f":"Summary!$BF$65","v":1E-8}]
[]
[null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF($K$7=2000,$K$63, IF($K$7=2001,$K$109, IF($K$7=2002,$K$155, IF($K$7=2003,$K$201, IF($K$7=2004,$K$247, IF($K$7=2005,$K$293, IF($K$7=2006,$K$339, IF($K$7=2007,$K$385, IF($K$7=2008,$K$431, IF($K$7=2009,$K$477, IF($K$7=2010,$K$523, IF($K$7=0,0))))))))))))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"30% Reduction Goal  (lbs CO2e/sq.ft.)",{"$f":"IFERROR($K$11*0.7,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Business As Usual 2017-18 (CO2e/sq.ft.)",{"$f":"IFERROR(K11*(1.01^(K5-baseline_year)),\"\")","v":""}]
[]
[]
[]
[]
[null,null,null,null,2000,{"$f":"IF($K$7=2000,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C24,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I25*$F25","v":0},{"$f":"$H25*$F25","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I26*$F26","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"No. 2 Oil with B5 Blend",null,"US Gallons",{"$f":"VLOOKUP(E30,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":1.0223766779999999E-2},{"$f":"VLOOKUP(E30,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":0.13749999999999998},{"$f":"IFERROR($I30*$F30,0)","v":0},{"$f":"IFERROR($H30*$F30,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I31*$F31,0)","v":0},{"$f":"IFERROR($H31*$F31,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C24,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J25:J33)","v":0},{"$f":"SUM(K25:K33)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E41=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E40=\"Yes\", \"\", $G39*$J39)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G39*H40","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E40=\"No\", \"\", $G40*$J40)","v":""}]
[null,null,null,null,{"$f":"IF(E40=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G39*H41","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E40=\"No\", \"\", $G41*$J41)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G39*H42","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E40=\"No\", \"\", $G42*$J42)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J43*$G43","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E40=\"yes\",SUM(K40:K44),SUM(K39,K43:K44))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H50*$J50","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H51*$J51","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H52*$J52","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H53*$J53","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K50:K53)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K35,$K46,$K55)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J35)/K59),\"\",((J35)/K59))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K57*2204.62)/K59),\"\",((K57*2204.62)/K59))","v":""}]
[]
[]
[null,null,null,null,2001,{"$f":"IF($K$7=2001,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C70,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I71*$F71","v":0},{"$f":"$H71*$F71","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I72*$F72","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E76,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E76,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I76*$F76,0)","v":0},{"$f":"IFERROR($H76*$F76,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I77*$F77,0)","v":0},{"$f":"IFERROR($H77*$F77,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C70,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J71:J79)","v":0},{"$f":"SUM(K71:K79)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E87=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E86=\"Yes\", \"\", $G85*$J85)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G85*H86","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E86=\"No\", \"\", $G86*$J86)","v":""}]
[null,null,null,null,{"$f":"IF(E86=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G85*H87","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E86=\"No\", \"\", $G87*$J87)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G85*H88","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E86=\"No\", \"\", $G88*$J88)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J89*$G89","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E86=\"yes\",SUM(K86:K90),SUM(K85,K89:K90))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H96*$J96","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H97*$J97","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H98*$J98","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H99*$J99","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K96:K99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K81,$K92,$K101)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J81)/K105),\"\",((J81)/K105))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K103*2204.62)/K105),\"\",((K103*2204.62)/K105))","v":""}]
[]
[]
[null,null,null,null,2002,{"$f":"IF($K$7=2002,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C116,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I117*$F117","v":0},{"$f":"$H117*$F117","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I118*$F118","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E122,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E122,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I122*$F122,0)","v":0},{"$f":"IFERROR($H122*$F122,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I123*$F123,0)","v":0},{"$f":"IFERROR($H123*$F123,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C116,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J117:J125)","v":0},{"$f":"SUM(K117:K125)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E133=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E132=\"Yes\", \"\", $G131*$J131)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G131*H132","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E132=\"No\", \"\", $G132*$J132)","v":""}]
[null,null,null,null,{"$f":"IF(E132=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G131*H133","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E132=\"No\", \"\", $G133*$J133)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G131*H134","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E132=\"No\", \"\", $G134*$J134)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J135*$G135","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E132=\"yes\",SUM(K132:K136),SUM(K131,K135:K136))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H142*$J142","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H143*$J143","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H144*$J144","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H145*$J145","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K142:K145)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K127,$K138,$K147)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J127)/K151),\"\",((J127)/K151))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K149*2204.62)/K151),\"\",((K149*2204.62)/K151))","v":""}]
[]
[]
[null,null,null,null,2003,{"$f":"IF($K$7=2003,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C162,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I163*$F163","v":0},{"$f":"$H163*$F163","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I164*$F164","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E168,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E168,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I168*$F168,0)","v":0},{"$f":"IFERROR($H168*$F168,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I169*$F169,0)","v":0},{"$f":"IFERROR($H169*$F169,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C162,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J163:J171)","v":0},{"$f":"SUM(K163:K171)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E179=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E178=\"Yes\", \"\", $G177*$J177)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G177*H178","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E178=\"No\", \"\", $G178*$J178)","v":""}]
[null,null,null,null,{"$f":"IF(E178=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G177*H179","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E178=\"No\", \"\", $G179*$J179)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G177*H180","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E178=\"No\", \"\", $G180*$J180)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J181*$G181","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E178=\"yes\",SUM(K178:K182),SUM(K177,K181:K182))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H188*$J188","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H189*$J189","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H190*$J190","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H191*$J191","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K188:K191)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K173,$K184,$K193)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J173)/K197),\"\",((J173)/K197))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K195*2204.62)/K197),\"\",((K195*2204.62)/K197))","v":""}]
[]
[]
[null,null,null,null,2004,{"$f":"IF($K$7=2004,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C208,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I209*$F209","v":0},{"$f":"$H209*$F209","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I210*$F210","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E214,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E214,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I214*$F214,0)","v":0},{"$f":"IFERROR($H214*$F214,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I215*$F215,0)","v":0},{"$f":"IFERROR($H215*$F215,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C208,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J209:J217)","v":0},{"$f":"SUM(K209:K217)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E225=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E224=\"Yes\", \"\", $G223*$J223)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G223*H224","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E224=\"No\", \"\", $G224*$J224)","v":""}]
[null,null,null,null,{"$f":"IF(E224=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G223*H225","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E224=\"No\", \"\", $G225*$J225)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G223*H226","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E224=\"No\", \"\", $G226*$J226)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J227*$G227","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E224=\"yes\",SUM(K224:K228),SUM(K223,K227:K228))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H234*$J234","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H235*$J235","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H236*$J236","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H237*$J237","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K234:K237)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K219,$K230,$K239)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J219)/K243),\"\",((J219)/K243))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K241*2204.62)/K243),\"\",((K241*2204.62)/K243))","v":""}]
[]
[]
[null,null,null,null,2005,{"$f":"IF(Inventory!$K$7=2005,\"Base Year\", \"\")","v":"Base Year"}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C254,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I255*$F255","v":0},{"$f":"$H255*$F255","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I256*$F256","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E260,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E260,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I260*$F260,0)","v":0},{"$f":"IFERROR($H260*$F260,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I261*$F261,0)","v":0},{"$f":"IFERROR($H261*$F261,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C254,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I263*$F263","v":0},{"$f":"$H263*$F263","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J255:J263)","v":0},{"$f":"SUM(K255:K263)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E271=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E270=\"Yes\", \"\", $G269*$J269)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G269*H270","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E270=\"No\", \"\", $G270*$J270)","v":""}]
[null,null,null,null,{"$f":"IF(E270=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G269*H271","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E270=\"No\", \"\", $G271*$J271)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G269*H272","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E270=\"No\", \"\", $G272*$J272)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J273*$G273","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E270=\"yes\",SUM(K270:K274),SUM(K269,K273:K274))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H280*$J280","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H281*$J281","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H282*$J282","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H283*$J283","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K280:K283)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K265,$K276,$K285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J265)/K289),\"\",((J265)/K289))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K287*2204.62)/K289),\"\",((K287*2204.62)/K289))","v":""}]
[]
[]
[null,null,null,null,2006,{"$f":"IF($K$7=2006,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C300,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I301*$F301","v":0},{"$f":"$H301*$F301","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I302*$F302","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E306,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E306,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I306*$F306,0)","v":0},{"$f":"IFERROR($H306*$F306,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I307*$F307,0)","v":0},{"$f":"IFERROR($H307*$F307,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C300,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J301:J309)","v":0},{"$f":"SUM(K301:K309)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E317=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E316=\"Yes\", \"\", $G315*$J315)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G315*H316","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E316=\"No\", \"\", $G316*$J316)","v":""}]
[null,null,null,null,{"$f":"IF(E316=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G315*H317","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E316=\"No\", \"\", $G317*$J317)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G315*H318","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E316=\"No\", \"\", $G318*$J318)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J319*$G319","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E316=\"yes\",SUM(K316:K320),SUM(K315,K319:K320))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H326*$J326","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H327*$J327","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H328*$J328","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H329*$J329","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K326:K329)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K311,$K322,$K331)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J311)/K335),\"\",((J311)/K335))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K333*2204.62)/K335),\"\",((K333*2204.62)/K335))","v":""}]
[]
[]
[null,null,null,null,2007,{"$f":"IF($K$7=2007,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C346,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I347*$F347","v":0},{"$f":"$H347*$F347","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I348*$F348","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E352,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E352,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I352*$F352,0)","v":0},{"$f":"IFERROR($H352*$F352,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I353*$F353,0)","v":0},{"$f":"IFERROR($H353*$F353,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C346,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J347:J355)","v":0},{"$f":"SUM(K347:K355)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E363=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E362=\"Yes\", \"\", $G361*$J361)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G361*H362","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E362=\"No\", \"\", $G362*$J362)","v":""}]
[null,null,null,null,{"$f":"IF(E362=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G361*H363","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E362=\"No\", \"\", $G363*$J363)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G361*H364","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E362=\"No\", \"\", $G364*$J364)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J365*$G365","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E362=\"yes\",SUM(K362:K366),SUM(K361,K365:K366))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H372*$J372","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H373*$J373","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H374*$J374","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H375*$J375","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K372:K375)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K357,$K368,$K377)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J357)/K381),\"\",((J357)/K381))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K379*2204.62)/K381),\"\",((K379*2204.62)/K381))","v":""}]
[]
[]
[null,null,null,null,2008,{"$f":"IF($K$7=2008,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C392,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I393*$F393","v":0},{"$f":"$H393*$F393","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I394*$F394","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E398,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E398,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I398*$F398,0)","v":0},{"$f":"IFERROR($H398*$F398,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I399*$F399,0)","v":0},{"$f":"IFERROR($H399*$F399,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C392,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J393:J401)","v":0},{"$f":"SUM(K393:K401)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E409=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E408=\"Yes\", \"\", $G407*$J407)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G407*H408","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E408=\"No\", \"\", $G408*$J408)","v":""}]
[null,null,null,null,{"$f":"IF(E408=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G407*H409","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E408=\"No\", \"\", $G409*$J409)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G407*H410","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E408=\"No\", \"\", $G410*$J410)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J411*$G411","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E408=\"yes\",SUM(K408:K412),SUM(K407,K411:K412))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H418*$J418","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H419*$J419","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H420*$J420","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H421*$J421","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K418:K421)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K403,$K414,$K423)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J403)/K427),\"\",((J403)/K427))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K425*2204.62)/K427),\"\",((K425*2204.62)/K427))","v":""}]
[]
[]
[null,null,null,null,2009,{"$f":"IF($K$7=2009,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C438,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I439*$F439","v":0},{"$f":"$H439*$F439","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I440*$F440","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E444,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E444,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I444*$F444,0)","v":0},{"$f":"IFERROR($H444*$F444,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I445*$F445,0)","v":0},{"$f":"IFERROR($H445*$F445,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C438,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J439:J447)","v":0},{"$f":"SUM(K439:K447)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E455=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E454=\"Yes\", \"\", $G453*$J453)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G453*H454","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E454=\"No\", \"\", $G454*$J454)","v":""}]
[null,null,null,null,{"$f":"IF(E454=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G453*H455","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E454=\"No\", \"\", $G455*$J455)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G453*H456","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E454=\"No\", \"\", $G456*$J456)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J457*$G457","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E454=\"yes\",SUM(K454:K458),SUM(K453,K457:K458))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H464*$J464","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H465*$J465","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H466*$J466","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H467*$J467","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K464:K467)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K449,$K460,$K469)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J449)/K473),\"\",((J449)/K473))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K471*2204.62)/K473),\"\",((K471*2204.62)/K473))","v":""}]
[]
[]
[null,null,null,null,2010,{"$f":"IF($K$7=2010,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C484,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I485*$F485","v":0},{"$f":"$H485*$F485","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I486*$F486","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E490,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E490,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I490*$F490,0)","v":0},{"$f":"IFERROR($H490*$F490,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I491*$F491,0)","v":0},{"$f":"IFERROR($H491*$F491,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C484,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J485:J493)","v":0},{"$f":"SUM(K485:K493)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E501=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E500=\"Yes\", \"\", $G499*$J499)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G499*H500","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E500=\"No\", \"\", $G500*$J500)","v":""}]
[null,null,null,null,{"$f":"IF(E500=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G499*H501","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E500=\"No\", \"\", $G501*$J501)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G499*H502","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E500=\"No\", \"\", $G502*$J502)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J503*$G503","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E500=\"yes\",SUM(K500:K504),SUM(K499,K503:K504))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H510*$J510","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H511*$J511","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H512*$J512","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H513*$J513","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K510:K513)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K495,$K506,$K515)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J495)/K519),\"\",((J495)/K519))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K517*2204.62)/K519),\"\",((K517*2204.62)/K519))","v":""}]
[]
[]
[null,null,null,null,2011]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C530,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I531*$F531","v":0},{"$f":"$H531*$F531","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I532*$F532","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E536,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E536,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I536*$F536,0)","v":0},{"$f":"IFERROR($H536*$F536,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I537*$F537,0)","v":0},{"$f":"IFERROR($H537*$F537,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C530,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J531:J539)","v":0},{"$f":"SUM(K531:K539)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E547=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E546=\"Yes\", \"\", $G545*$J545)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G545*H546","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E546=\"No\", \"\", $G546*$J546)","v":""}]
[null,null,null,null,{"$f":"IF(E546=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G545*H547","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E546=\"No\", \"\", $G547*$J547)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G545*H548","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E546=\"No\", \"\", $G548*$J548)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J549*$G549","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E546=\"yes\",SUM(K546:K550),SUM(K545,K549:K550))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H556*$J556","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H557*$J557","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H558*$J558","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H559*$J559","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K556:K559)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K541,$K552,$K561)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J541)/K565),\"\",((J541)/K565))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K563*2204.62)/K565),\"\",((K563*2204.62)/K565))","v":""}]
[]
[]
[null,null,null,null,2012]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C576,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I577*$F577","v":0},{"$f":"$H577*$F577","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I578*$F578","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E582,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E582,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I582*$F582,0)","v":0},{"$f":"IFERROR($H582*$F582,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I583*$F583,0)","v":0},{"$f":"IFERROR($H583*$F583,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C576,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J577:J585)","v":0},{"$f":"SUM(K577:K585)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E593=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E592=\"Yes\", \"\", $G591*$J591)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G591*H592","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E592=\"No\", \"\", $G592*$J592)","v":""}]
[null,null,null,null,{"$f":"IF(E592=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G591*H593","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E592=\"No\", \"\", $G593*$J593)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G591*H594","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E592=\"No\", \"\", $G594*$J594)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J595*$G595","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E592=\"yes\",SUM(K592:K596),SUM(K591,K595:K596))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H602*$J602","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H603*$J603","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H604*$J604","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H605*$J605","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K602:K605)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K587,$K598,$K607)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J587)/K611),\"\",((J587)/K611))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K609*2204.62)/K611),\"\",((K609*2204.62)/K611))","v":""}]
[]
[]
[null,null,null,null,2013]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C622,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I623*$F623","v":0},{"$f":"$H623*$F623","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I624*$F624","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"No. 2 Oil with B5 Blend",null,"US Gallons",{"$f":"VLOOKUP(E628,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":1.0223766779999999E-2},{"$f":"VLOOKUP(E628,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":0.13749999999999998},{"$f":"IFERROR($I628*$F628,0)","v":0},{"$f":"IFERROR($H628*$F628,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I629*$F629,0)","v":0},{"$f":"IFERROR($H629*$F629,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C622,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J623:J631)","v":0},{"$f":"SUM(K623:K631)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E639=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E638=\"Yes\", \"\", $G637*$J637)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G637*H638","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E638=\"No\", \"\", $G638*$J638)","v":""}]
[null,null,null,null,{"$f":"IF(E638=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G637*H639","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E638=\"No\", \"\", $G639*$J639)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G637*H640","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E638=\"No\", \"\", $G640*$J640)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J641*$G641","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E638=\"yes\",SUM(K638:K642),SUM(K637,K641:K642))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H648*$J648","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H649*$J649","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H650*$J650","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H651*$J651","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K648:K651)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K633,$K644,$K653)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J633)/K657),\"\",((J633)/K657))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K655*2204.62)/K657),\"\",((K655*2204.62)/K657))","v":""}]
[]
[]
[null,null,null,null,2014]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C668,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I669*$F669","v":0},{"$f":"$H669*$F669","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I670*$F670","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E674,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E674,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I674*$F674,0)","v":0},{"$f":"IFERROR($H674*$F674,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,0,{"$f":"IFERROR($I675*$F675,0)","v":0},{"$f":"IFERROR($H675*$F675,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C668,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J669:J677)","v":0},{"$f":"SUM(K669:K677)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E685=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E684=\"Yes\", \"\", $G683*$J683)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G683*H684","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E684=\"No\", \"\", $G684*$J684)","v":""}]
[null,null,null,null,{"$f":"IF(E684=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G683*H685","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E684=\"No\", \"\", $G685*$J685)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G683*H686","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E684=\"No\", \"\", $G686*$J686)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J687*$G687","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E684=\"yes\",SUM(K684:K688),SUM(K683,K687:K688))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H694*$J694","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H695*$J695","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H696*$J696","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H697*$J697","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K694:K697)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K679,$K690,$K699)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J679)/K703),\"\",((J679)/K703))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K701*2204.62)/K703),\"\",((K701*2204.62)/K703))","v":""}]
[]
[]
[null,null,null,null,2015]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C714,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I715*$F715","v":0},{"$f":"$H715*$F715","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I716*$F716","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E720,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E720,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I720*$F720,0)","v":0},{"$f":"IFERROR($H720*$F720,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,0,{"$f":"IFERROR($I721*$F721,0)","v":0},{"$f":"IFERROR($H721*$F721,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C714,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J715:J723)","v":0},{"$f":"SUM(K715:K723)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E731=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E730=\"Yes\", \"\", $G729*$J729)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G729*H730","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E730=\"No\", \"\", $G730*$J730)","v":""}]
[null,null,null,null,{"$f":"IF(E730=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G729*H731","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E730=\"No\", \"\", $G731*$J731)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G729*H732","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E730=\"No\", \"\", $G732*$J732)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J733*$G733","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E730=\"yes\",SUM(K730:K734),SUM(K729,K733:K734))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H740*$J740","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H741*$J741","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H742*$J742","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H743*$J743","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K740:K743)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K725,$K736,$K745)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J725)/K749),\"\",((J725)/K749))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K747*2204.62)/K749),\"\",((K747*2204.62)/K749))","v":""}]
[]
[]
[null,null,null,null,2016]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C760,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I761*$F761","v":0},{"$f":"$H761*$F761","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I762*$F762","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E766,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E766,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I766*$F766,0)","v":0},{"$f":"IFERROR($H766*$F766,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,0,{"$f":"IFERROR($I767*$F767,0)","v":0},{"$f":"IFERROR($H767*$F767,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C760,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J761:J769)","v":0},{"$f":"SUM(K761:K769)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E777=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E776=\"Yes\", \"\", $G775*$J775)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G775*H776","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E776=\"No\", \"\", $G776*$J776)","v":""}]
[null,null,null,null,{"$f":"IF(E776=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G775*H777","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E776=\"No\", \"\", $G777*$J777)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G775*H778","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E776=\"No\", \"\", $G778*$J778)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J779*$G779","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E776=\"yes\",SUM(K776:K780),SUM(K775,K779:K780))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H786*$J786","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H787*$J787","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H788*$J788","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H789*$J789","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K786:K789)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K771,$K782,$K791)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J771)/K795),\"\",((J771)/K795))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K793*2204.62)/K795),\"\",((K793*2204.62)/K795))","v":""}]
[]
[]
[null,null,null,null,2017]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C806,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I807*$F807","v":0},{"$f":"$H807*$F807","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I808*$F808","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E812,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E812,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I812*$F812,0)","v":0},{"$f":"IFERROR($H812*$F812,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,0,{"$f":"IFERROR($I813*$F813,0)","v":0},{"$f":"IFERROR($H813*$F813,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C806,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J807:J815)","v":0},{"$f":"SUM(K807:K815)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E823=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E822=\"Yes\", \"\", $G821*$J821)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G821*H822","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E822=\"No\", \"\", $G822*$J822)","v":""}]
[null,null,null,null,{"$f":"IF(E822=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G821*H823","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E822=\"No\", \"\", $G823*$J823)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G821*H824","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E822=\"No\", \"\", $G824*$J824)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J825*$G825","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E822=\"yes\",SUM(K822:K826),SUM(K821,K825:K826))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H832*$J832","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H833*$J833","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H834*$J834","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H835*$J835","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K832:K835)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K817,$K828,$K837)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J817)/K841),\"\",((J817)/K841))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K839*2204.62)/K841),\"\",((K839*2204.62)/K841))","v":""}]
[]
[]
[null,null,null,null,2018]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C852,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I853*$F853","v":0},{"$f":"$H853*$F853","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I854*$F854","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E858,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E858,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I858*$F858,0)","v":0},{"$f":"IFERROR($H858*$F858,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,0,{"$f":"IFERROR($I859*$F859,0)","v":0},{"$f":"IFERROR($H859*$F859,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C852,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J853:J861)","v":0},{"$f":"SUM(K853:K861)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E869=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E868=\"Yes\", \"\", $G867*$J867)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G867*H868","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E868=\"No\", \"\", $G868*$J868)","v":""}]
[null,null,null,null,{"$f":"IF(E868=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G867*H869","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E868=\"No\", \"\", $G869*$J869)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G867*H870","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E868=\"No\", \"\", $G870*$J870)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J871*$G871","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E868=\"yes\",SUM(K868:K872),SUM(K867,K871:K872))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H878*$J878","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H879*$J879","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H880*$J880","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H881*$J881","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K878:K881)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K863,$K874,$K883)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J863)/K887),\"\",((J863)/K887))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K885*2204.62)/K887),\"\",((K885*2204.62)/K887))","v":""}]
[]
[]
[null,null,null,null,2019]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C898,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I899*$F899","v":0},{"$f":"$H899*$F899","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I900*$F900","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E904,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E904,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I904*$F904,0)","v":0},{"$f":"IFERROR($H904*$F904,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,0,{"$f":"IFERROR($I905*$F905,0)","v":0},{"$f":"IFERROR($H905*$F905,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C898,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J899:J907)","v":0},{"$f":"SUM(K899:K907)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E915=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E914=\"Yes\", \"\", $G913*$J913)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G913*H914","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E914=\"No\", \"\", $G914*$J914)","v":""}]
[null,null,null,null,{"$f":"IF(E914=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G913*H915","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E914=\"No\", \"\", $G915*$J915)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G913*H916","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E914=\"No\", \"\", $G916*$J916)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J917*$G917","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E914=\"yes\",SUM(K914:K918),SUM(K913,K917:K918))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H924*$J924","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H925*$J925","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H926*$J926","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H927*$J927","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K924:K927)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K909,$K920,$K929)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J909)/K933),\"\",((J909)/K933))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K931*2204.62)/K933),\"\",((K931*2204.62)/K933))","v":""}]
[]
[]
[null,null,null,null,2020]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C944,Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I945*$F945","v":0},{"$f":"$H945*$F945","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I946*$F946","v":0},0]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},0,0]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},0,0]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,10)","v":0.15},0,0]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E950,'Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E950,'Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I950*$F950,0)","v":0},{"$f":"IFERROR($H950*$F950,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,0,{"$f":"IFERROR($I951*$F951,0)","v":0},{"$f":"IFERROR($H951*$F951,0)","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},0,0]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C944,Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J945:J953)","v":0},{"$f":"SUM(K945:K953)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E961=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E960=\"Yes\", \"\", $G959*$J959)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G959*H960","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E960=\"No\", \"\", $G960*$J960)","v":""}]
[null,null,null,null,{"$f":"IF(E960=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G959*H961","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E960=\"No\", \"\", $G961*$J961)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G959*H962","v":0},null,"Tons",{"$f":"'Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E960=\"No\", \"\", $G962*$J962)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J963*$G963","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E960=\"yes\",SUM(K960:K964),SUM(K959,K963:K964))","v":0}]
[null,null,null,null,"Fleets (optional)"]
[null,null,null,null,null,"Fuel Type",null,"Fuel Consumed","Units","CO2 Coefficient","CO2 (Mtons)"]
[]
[null,null,null,null,null,"Gasoline",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H970*$J970","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H971*$J971","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H972*$J972","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H973*$J973","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K970:K973)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K955,$K966,$K975)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Square Footage"]
[]
[null,null,null,null,null,null,null,null,null,"MMBTU / sq.ft.",{"$f":"IF(ISERR((J955)/K979),\"\",((J955)/K979))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Carbon Intensity (lbs CO2e/sq.ft.)",{"$f":"IF(ISERR((K977*2204.62)/K979),\"\",((K977*2204.62)/K979))","v":""}]
[]
[]
[]
[null,"Remaining years through 2020 are hidden"]
[]
[]
[null,"Summary"]
[]
[null,null,null,null,"Year",null,"MMBTU   \nper sq.ft.",null,"% Change from prior year","% Change from Base year","Carbon Intensity \n(lbs/sq.ft.)","% Change from prior year"]
[]
[]
[null,null,null,null,2000,null,{"$f":"$K$61","v":""},null,"na",{"$f":"-((#REF!-$G995)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$63","v":""},"na"]
[null,null,null,null,2001,null,{"$f":"$K$107","v":""},null,{"$f":"-((G995-G996)/G995)","v":{"$error":"#VALUE!"}},{"$f":"-((#REF!-$G996)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$109","v":""},{"$f":"-((K995-K996)/K995)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,2002,null,{"$f":"$K$153","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G997)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$155","v":""},{"$f":"-((K996-K997)/K996)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,2003,null,{"$f":"$K$199","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G998)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$201","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2004,null,{"$f":"$K$245","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G999)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$247","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2005,null,{"$f":"$K$291","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1000)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$293","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2006,null,{"$f":"$K$337","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1001)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$339","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2007,null,{"$f":"$K$383","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1002)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$385","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2008,null,{"$f":"$K$429","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1003)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$431","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2009,null,{"$f":"$K$475","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1004)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$477","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2010,null,{"$f":"$K$521","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1005)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$523","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2011,null,{"$f":"$K$567","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1006)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$569","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2012,null,{"$f":"$K$613","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1007)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$615","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2013,null,{"$f":"$K$659","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1008)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$661","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2014,null,{"$f":"$K$705","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1009)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$707","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2015,null,{"$f":"$K$751","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1010)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$753","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2016,null,{"$f":"$K$797","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1011)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$799","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2017,null,{"$f":"$K$843","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1012)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$845","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2018,null,{"$f":"$K$889","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1013)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$891","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2019,null,{"$f":"$K$935","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1014)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$937","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,2020,null,{"$f":"$K$981","v":""},null,{"$error":"#VALUE!"},{"$f":"-((#REF!-$G1015)/#REF!)","v":{"$error":"#REF!"}},{"$f":"$K$983","v":""},{"$error":"#VALUE!"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Base Year ",{"$f":"K212","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Submission Year ",{"$f":"K210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Base Year - MMBTU / sq.ft.",{"$f":"VLOOKUP(L1018, E995:G1015,3,FALSE )","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"Submission Year - MMBTU / sq.ft.",{"$f":"VLOOKUP(L1020, E995:G1015,3,FALSE )","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"% Change from Base Year",{"$f":"-((#REF!-$L1024)/#REF!)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity ",{"$f":"$K$11","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity ",{"$f":"VLOOKUP(L1020, E995:K1015,6,FALSE )","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"% Change from Base Year",{"$f":"-((#REF!-$L1030)/#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"REC Offsets","index":2,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[12,14,12,15],[25,3,25,5],[28,3,29,3],[28,7,29,7],[2,2,2,7],[2,14,2,15],[4,14,4,15],[6,14,6,15],[8,14,8,15],[10,14,10,15],[3,2,3,7]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of Hospital",{"$f":"Inventory!$K$3","v":"Hospital"}]
[null,null,"NYC Carbon Challenge - Hospitals"]
[null,null,"Carbon Emissions Inventory",null,null,null,null,null,null,null,null,null,null,"Submission Year",{"$f":"Inventory!$K$5","v":2014}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year",{"$f":"Inventory!$K$7","v":2005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity ",{"$f":"Inventory!$K$9","v":1E-8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity",{"$f":"Inventory!$K$11","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"30% Reduction Goal  (By CY2017)",{"$f":"Inventory!$K$15","v":""}]
[]
[null,null,"Explanation: Purchases of renewable energy certificates (RECs) from off-site renewable energy production may be used to offset consumption of electricity from "]
[null,null,"the grid in the NYC Carbon Challenge. NYC Carbon Challenge rules dictate that these purchases account for no more than 15% of the total required carbon intensity "]
[null,null,"reduction of 30% – ie. 4.5% of your base year's carbon intensity. Because the number of RECS that can be applied to the Challenge depends on a percentage of carbon"]
[null,null,"intensity, the number of RECS you may apply is calcuated each year based on current square footage. All REC purchases up to the allowable maximum will count toward"]
[null,null,"offsetting your electricity consumption."]
[]
[null,null,"Instructions: The table below will calculate the kWh of RECs that you may apply to the Challenge. Enter the amount of RECs you have purchased in the light blue column,"]
[null,null,"and the appropriate amount will be applied to your inventory -- the number you have purchased or the maximum allowable, whichever is less. In order for RECs to qualify"]
[null,null,"towards fulfilling your Carbon Challenge carbon intensity reduction goal, the purchase contracts must be long-term, lasting at least through 2030.  Additionally, you must "]
[null,null,"submit documentation verifying the RECs purchase with the Mayor’s Office of Sustainability."]
[]
[null,null,null,{"$f":"O3&\"'s carbon intensity allowed to be offset by RECs in \"&Inventory!K5&\"\"","v":"Hospital's carbon intensity allowed to be offset by RECs in 2014"}]
[null,null,null,{"$f":"IFERROR(($O$11)*0.3*0.15,\"               -\")","v":"               -"},null,"(lbs CO2e/sq. ft.)"]
[]
[null,null,null,"Year","REC purchases","Carbon Intensity","Percent Change ","Sq. Ft.","Carbon allowed to be offset","Allowed RECs","Applied RECs"]
[null,null,null,null,"(kWh)","(lbs CO2e/sq. Ft.)","From Base Year",null,"(Mtons CO2e)","(kWh)","(kWh)"]
[null,null,null,{"$f":"baseline_year","v":2005},null,{"$f":"IFERROR(LOOKUP(D31,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},{"$f":"IFERROR((F31-$O$11)/$O$11,\"\")","v":""},{"$f":"IFERROR(LOOKUP(D31,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},{"$f":"IFERROR(($D$27/2204.6226)*H31,\"\")","v":""},{"$f":"IFERROR(I31/Coefficients!$C$5,\"\")","v":""},{"$f":"IF(ISBLANK(E31),\"\",IF(E31>J31,J31,E31))","v":""}]
[null,null,null,{"$f":"IFERROR(IF(D31+1=submission_year,submission_year, IF(D31=submission_year,\"\",D31+1)),\"\")","v":2006},null,{"$f":"IFERROR(LOOKUP(D32,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D32,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},{"$f":"IFERROR(($D$27/2204.6226)*H32,\"\")","v":""},{"$f":"IFERROR(I32/Coefficients!$C$5,\"\")","v":""},{"$f":"IF(ISBLANK(E32),\"\",IF(E32>J32,J32,E32))","v":""}]
[null,null,null,2007,null,{"$f":"IFERROR(LOOKUP(D33,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D33,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},"",{"$f":"IFERROR(I33/Coefficients!$C$5,\"\")","v":""},""]
[null,null,null,2008,null,{"$f":"IFERROR(LOOKUP(D34,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D34,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},"",{"$f":"IFERROR(I34/Coefficients!$C$5,\"\")","v":""},""]
[null,null,null,2009,null,{"$f":"IFERROR(LOOKUP(D35,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D35,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},"",{"$f":"IFERROR(I35/Coefficients!$C$5,\"\")","v":""},""]
[null,null,null,2010,null,{"$f":"IFERROR(LOOKUP(D36,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D36,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},"",{"$f":"IFERROR(I36/Coefficients!$C$5,\"\")","v":""},""]
[null,null,null,2011,null,{"$f":"IFERROR(LOOKUP(D37,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D37,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},"",{"$f":"IFERROR(I37/Coefficients!$C$5,\"\")","v":""},""]
[null,null,null,2012,null,{"$f":"IFERROR(LOOKUP(D38,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D38,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},"",{"$f":"IFERROR(I38/Coefficients!$C$5,\"\")","v":""},""]
[null,null,null,2013,null,{"$f":"IFERROR(LOOKUP(D39,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(D39,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},"",{"$f":"IFERROR(I39/Coefficients!$C$5,\"\")","v":""},""]
[null,null,null,2014,null,{"$f":"IFERROR(LOOKUP(D40,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,43,6)),\"\")","v":""},{"$f":"IFERROR((F40-$O$11)/$O$11,\"\")","v":""},{"$f":"IFERROR(LOOKUP(D40,Inventory!$E$20:$E$940,OFFSET(Inventory!$E$20:$E$940,39,6)),\"\")","v":0},{"$f":"IFERROR(($D$27/2204.6226)*H40,\"\")","v":""},{"$f":"IFERROR(I40/Coefficients!$C$5,\"\")","v":""},{"$f":"IF(ISBLANK(E40),\"\",IF(E40>J40,J40,E40))","v":""}]

{"sheet":"Campus","index":3,"n_rows":816,"n_cols":42,"rows_kept":816,"cut":false,"hidden":false,"merged":[[97,3,97,4],[173,3,173,4],[544,6,544,7],[208,3,208,11],[246,3,246,11],[284,3,284,11],[322,3,322,11],[360,3,360,11],[398,3,398,11],[126,6,126,7],[133,4,134,4],[133,5,134,5],[133,6,134,6],[133,7,134,7],[133,8,134,8],[133,10,134,10],[133,11,134,11],[515,3,515,4],[437,19,438,19],[399,22,400,22],[506,6,506,7],[399,15,400,15],[403,2,428,2],[403,23,428,23],[430,6,430,7],[437,4,438,4],[437,5,438,5],[437,6,438,6],[437,7,438,7],[437,8,438,8],[437,18,438,18],[475,21,476,21],[475,22,476,22],[475,4,476,4],[475,5,476,5],[475,6,476,6],[475,7,476,7],[475,8,476,8],[475,10,476,10],[475,11,476,11],[399,16,400,16],[474,3,474,11],[361,22,362,22],[479,2,504,2],[361,4,362,4],[361,5,362,5],[479,23,504,23],[437,10,438,10],[437,11,438,11],[437,15,438,15],[441,2,466,2],[399,11,400,11],[468,6,468,7],[475,16,476,16],[475,15,476,15],[399,21,400,21],[475,17,476,17],[475,18,476,18],[475,19,476,19],[437,21,438,21],[437,22,438,22],[439,3,439,4],[437,16,438,16],[437,17,438,17],[392,6,392,7],[441,23,466,23],[285,15,286,15],[323,15,324,15],[209,4,210,4],[209,5,210,5],[209,6,210,6],[285,11,286,11],[316,6,316,7],[209,7,210,7],[209,8,210,8],[209,10,210,10],[209,11,210,11],[249,3,249,4],[247,4,248,4],[247,5,248,5],[247,6,248,6],[247,7,248,7],[247,8,248,8],[278,6,278,7],[285,10,286,10],[399,18,400,18],[361,15,362,15],[323,4,324,4],[323,5,324,5],[325,3,325,4],[354,6,354,7],[323,16,324,16],[323,21,324,21],[361,11,362,11],[323,6,324,6],[323,7,324,7],[399,8,400,8],[399,10,400,10],[361,21,362,21],[365,23,390,23],[361,16,362,16],[361,17,362,17],[361,18,362,18],[361,19,362,19],[327,23,352,23],[285,21,286,21],[285,22,286,22],[287,3,287,4],[285,4,286,4],[285,5,286,5],[285,6,286,6],[285,7,286,7],[285,8,286,8],[289,23,314,23],[285,16,286,16],[285,17,286,17],[285,18,286,18],[285,19,286,19],[323,22,324,22],[323,17,324,17],[323,18,324,18],[361,8,362,8],[361,10,362,10],[23,2,48,2],[23,23,48,23],[50,6,50,7],[12,21,12,22],[95,18,96,18],[95,19,96,19],[95,21,96,21],[19,20,20,20],[95,10,96,10],[95,11,96,11],[95,15,96,15],[59,3,59,4],[61,2,86,2],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8],[57,10,58,10],[57,11,58,11],[57,15,58,15],[95,8,96,8],[18,3,18,11],[133,19,134,19],[133,21,134,21],[57,16,58,16],[57,17,58,17],[57,18,58,18],[57,19,58,19],[57,21,58,21],[57,22,58,22],[95,16,96,16],[2,21,2,22],[4,21,4,22],[6,21,6,22],[8,21,8,22],[10,21,10,22],[14,21,14,22],[95,17,96,17],[95,20,96,20],[95,4,96,4],[95,5,96,5],[95,6,96,6],[95,7,96,7],[95,22,96,22],[94,3,94,11],[56,3,56,11],[251,23,276,23],[247,10,248,10],[247,11,248,11],[19,34,20,34],[19,7,20,7],[19,8,20,8],[19,10,20,10],[57,20,58,20],[61,23,86,23],[88,6,88,7],[209,18,210,18],[209,21,210,21],[209,22,210,22],[209,19,210,19],[209,16,210,16],[209,17,210,17],[133,22,134,22],[133,20,134,20],[171,21,172,21],[171,22,172,22],[171,20,172,20],[171,19,172,19],[209,15,210,15],[247,15,248,15],[213,23,238,23],[240,6,240,7],[247,18,248,18],[247,21,248,21],[21,3,21,4],[19,28,20,28],[19,29,20,29],[19,30,20,30],[19,31,20,31],[19,11,20,11],[19,15,20,15],[19,16,20,16],[19,17,20,17],[19,18,20,18],[19,19,20,19],[19,4,20,4],[19,5,20,5],[19,6,20,6],[247,22,248,22],[247,16,248,16],[247,17,248,17],[247,19,248,19],[57,4,58,4],[99,23,124,23],[19,37,20,37],[19,38,20,38],[19,39,20,39],[19,40,20,40],[19,41,20,41],[21,27,21,28],[19,21,20,21],[19,22,20,22],[19,33,20,33],[19,35,20,35],[19,36,20,36],[19,32,20,32],[99,2,124,2],[133,15,134,15],[133,16,134,16],[133,17,134,17],[133,18,134,18],[171,11,172,11],[171,15,172,15],[171,16,172,16],[171,17,172,17],[171,18,172,18],[171,4,172,4],[171,5,172,5],[171,6,172,6],[171,7,172,7],[171,8,172,8],[171,10,172,10],[132,3,132,11],[170,3,170,11],[209,20,210,20],[247,20,248,20],[285,20,286,20],[323,20,324,20],[361,20,362,20],[399,20,400,20],[437,20,438,20],[475,20,476,20],[251,2,276,2],[211,3,211,4],[213,2,238,2],[323,19,324,19],[323,8,324,8],[323,10,324,10],[323,11,324,11],[399,19,400,19],[401,3,401,4],[399,4,400,4],[399,5,400,5],[399,6,400,6],[399,7,400,7],[361,6,362,6],[361,7,362,7],[399,17,400,17],[175,2,200,2],[175,23,200,23],[202,6,202,7],[135,3,135,4],[137,2,162,2],[137,23,162,23],[164,6,164,7],[517,2,542,2],[517,23,542,23],[513,4,514,4],[513,5,514,5],[513,6,514,6],[513,7,514,7],[513,8,514,8],[513,10,514,10],[513,11,514,11],[513,16,514,16],[513,17,514,17],[513,18,514,18],[513,19,514,19],[513,21,514,21],[513,22,514,22],[513,20,514,20],[513,15,514,15],[589,16,590,16],[551,22,552,22],[553,3,553,4],[555,2,580,2],[551,4,552,4],[551,5,552,5],[551,6,552,6],[551,7,552,7],[551,8,552,8],[551,10,552,10],[551,11,552,11],[551,15,552,15],[551,16,552,16],[551,17,552,17],[551,18,552,18],[551,19,552,19],[551,21,552,21],[551,20,552,20],[627,21,628,21],[627,22,628,22],[627,20,628,20],[555,23,580,23],[582,6,582,7],[588,4,588,11],[589,4,590,4],[589,5,590,5],[589,6,590,6],[627,10,628,10],[627,11,628,11],[627,15,628,15],[627,16,628,16],[627,17,628,17],[627,18,628,18],[589,17,590,17],[589,18,590,18],[589,19,590,19],[589,21,590,21],[589,22,590,22],[589,20,590,20],[589,7,590,7],[589,8,590,8],[589,15,590,15],[703,16,704,16],[665,22,666,22],[665,20,666,20],[593,23,618,23],[620,6,620,7],[626,4,626,11],[627,4,628,4],[627,5,628,5],[627,6,628,6],[627,7,628,7],[627,8,628,8],[665,15,666,15],[665,16,666,16],[665,17,666,17],[665,18,666,18],[665,19,666,19],[665,21,666,21],[631,23,656,23],[658,6,658,7],[664,4,664,11],[665,4,666,4],[665,5,666,5],[665,6,666,6],[627,19,628,19],[741,21,742,21],[741,22,742,22],[741,20,742,20],[741,4,742,4],[741,5,742,5],[741,6,742,6],[669,23,694,23],[696,6,696,7],[702,4,702,11],[703,4,704,4],[703,5,704,5],[703,6,704,6],[707,23,732,23],[734,6,734,7],[740,4,740,11],[703,17,704,17],[703,18,704,18],[703,19,704,19],[703,21,704,21],[703,22,704,22],[703,20,704,20],[703,7,704,7],[703,8,704,8],[703,15,704,15],[741,17,742,17],[741,18,742,18],[779,7,780,7],[779,8,780,8],[779,10,780,10],[779,11,780,11],[779,15,780,15],[779,16,780,16],[741,19,742,19],[667,3,667,4],[703,10,704,10],[703,11,704,11],[665,7,666,7],[665,8,666,8],[783,23,808,23],[810,6,810,7],[743,3,743,4],[745,2,770,2],[745,23,770,23],[772,6,772,7],[778,4,778,11],[779,4,780,4],[779,5,780,5],[783,2,808,2],[779,6,780,6],[779,17,780,17],[779,18,780,18],[779,19,780,19],[779,21,780,21],[779,22,780,22],[779,20,780,20],[741,15,742,15],[741,16,742,16],[669,2,694,2],[629,3,629,4],[631,2,656,2],[591,3,591,4],[593,2,618,2],[707,2,732,2],[289,2,314,2],[781,3,781,4],[365,2,390,2],[477,3,477,4],[363,3,363,4],[705,3,705,4],[327,2,352,2],[550,3,550,11],[512,3,512,11],[436,3,436,11],[741,7,742,7],[741,8,742,8],[741,10,742,10],[741,11,742,11],[665,10,666,10],[665,11,666,11],[589,10,590,10],[589,11,590,11]]}
[]
[]
[null,null,"NYC Carbon Challenge - Hospitals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of Hospital",{"$f":"Inventory!K3","v":"Hospital"}]
[null,null,"Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year",{"$f":"Inventory!K5","v":2014}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year",{"$f":"Inventory!K7","v":2005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity ",{"$f":"Summary!U93","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity",{"$f":"Summary!U91","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business as Usual - Carbon Intensity (By 2017-18)",{"$f":"Inventory!K15","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% Reduction Goal  (By 2017-18)",{"$f":"IFERROR($J$11*0.7,\"\")","v":0}]
[]
[]
[null,null,2000,{"$f":"IF(Inventory!$K$7=2000,\"Base Year\", \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D208=\"Base Year\",Campus!C208,\"\")","v":2005}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year",null,null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Propane (USG)","Steam (Mlbs)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total \nMMBTU   \nper sq.ft.","Total CO2e per sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)",null,null,null,null,null,null,null,null,null,null,null,null,"Campus"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E24*Coefficients!$B$10)+(Campus!F24*Coefficients!$D$10)+(Campus!G24*Coefficients!$F$10)+(Campus!H24*Coefficients!$H$10)+(Campus!I24*Coefficients!$J$10)+(Campus!J24*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K24*Coefficients!$L$10)+(Campus!L24*Coefficients!$N$10)+(M24*Inventory!$I$31)","v":0},{"$f":"(E24*Coefficients!$C$10)+(Campus!F24*Coefficients!$E$10)+(Campus!G24*Coefficients!$G$10)+(Campus!H24*Coefficients!$I$10)+(Campus!I24*Coefficients!$K$10)+(Campus!J24*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K24*Coefficients!$M$10)+(Campus!L24*Coefficients!$O$10)+(N24*'Waste Coeff.'!$D$9)+(Campus!O24*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q24/P24),\"\", (Q24/P24))","v":""},{"$f":"IF(ISERR(R24/P24),\"\", (R24/P24))","v":""},{"$f":"IF(ISERR(T24*2205),\"\",(T24*2205))","v":""},{"$f":"IFERROR((S24-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T24-AN24)/AN24,\"\")","v":""},null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D138,IF($D$170=\"Base Year\",Campus!D176,IF($D$208=\"Base Year\",Campus!D214,IF($D$246=\"Base Year\",Campus!D252,IF($D$284=\"Base Year\",Campus!D290,IF($D$322=\"Base Year\",Campus!D328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E138,IF($D$170=\"Base Year\",Campus!E176,IF($D$208=\"Base Year\",Campus!E214,IF($D$246=\"Base Year\",Campus!E252,IF($D$284=\"Base Year\",Campus!E290,IF($D$322=\"Base Year\",Campus!E328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F138,IF($D$170=\"Base Year\",Campus!F176,IF($D$208=\"Base Year\",Campus!F214,IF($D$246=\"Base Year\",Campus!F252,IF($D$284=\"Base Year\",Campus!F290,IF($D$322=\"Base Year\",Campus!F328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G138,IF($D$170=\"Base Year\",Campus!G176,IF($D$208=\"Base Year\",Campus!G214,IF($D$246=\"Base Year\",Campus!G252,IF($D$284=\"Base Year\",Campus!G290,IF($D$322=\"Base Year\",Campus!G328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H138,IF($D$170=\"Base Year\",Campus!H176,IF($D$208=\"Base Year\",Campus!H214,IF($D$246=\"Base Year\",Campus!H252,IF($D$284=\"Base Year\",Campus!H290,IF($D$322=\"Base Year\",Campus!H328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I138,IF($D$170=\"Base Year\",Campus!I176,IF($D$208=\"Base Year\",Campus!I214,IF($D$246=\"Base Year\",Campus!I252,IF($D$284=\"Base Year\",Campus!I290,IF($D$322=\"Base Year\",Campus!I328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K138,IF($D$170=\"Base Year\",Campus!K176,IF($D$208=\"Base Year\",Campus!K214,IF($D$246=\"Base Year\",Campus!K252,IF($D$284=\"Base Year\",Campus!K290,IF($D$322=\"Base Year\",Campus!K328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L138,IF($D$170=\"Base Year\",Campus!L176,IF($D$208=\"Base Year\",Campus!L214,IF($D$246=\"Base Year\",Campus!L252,IF($D$284=\"Base Year\",Campus!L290,IF($D$322=\"Base Year\",Campus!L328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P138,IF($D$170=\"Base Year\",Campus!P176,IF($D$208=\"Base Year\",Campus!P214,IF($D$246=\"Base Year\",Campus!P252,IF($D$284=\"Base Year\",Campus!P290,IF($D$322=\"Base Year\",Campus!P328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q138,IF($D$170=\"Base Year\",Campus!Q176,IF($D$208=\"Base Year\",Campus!Q214,IF($D$246=\"Base Year\",Campus!Q252,IF($D$284=\"Base Year\",Campus!Q290,IF($D$322=\"Base Year\",Campus!Q328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R138,IF($D$170=\"Base Year\",Campus!R176,IF($D$208=\"Base Year\",Campus!R214,IF($D$246=\"Base Year\",Campus!R252,IF($D$284=\"Base Year\",Campus!R290,IF($D$322=\"Base Year\",Campus!R328))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S138,IF($D$170=\"Base Year\",Campus!S176,IF($D$208=\"Base Year\",Campus!S214,IF($D$246=\"Base Year\",Campus!S252,IF($D$284=\"Base Year\",Campus!S290,IF($D$322=\"Base Year\",Campus!S328))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T138,IF($D$170=\"Base Year\",Campus!T176,IF($D$208=\"Base Year\",Campus!T214,IF($D$246=\"Base Year\",Campus!T252,IF($D$284=\"Base Year\",Campus!T290,IF($D$322=\"Base Year\",Campus!T328))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V138,IF($D$170=\"Base Year\",Campus!V176,IF($D$208=\"Base Year\",Campus!V214,IF($D$246=\"Base Year\",Campus!V252,IF($D$284=\"Base Year\",Campus!V290,IF($D$322=\"Base Year\",Campus!V328))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W138,IF($D$170=\"Base Year\",Campus!W176,IF($D$208=\"Base Year\",Campus!W214,IF($D$246=\"Base Year\",Campus!W252,IF($D$284=\"Base Year\",Campus!W290,IF($D$322=\"Base Year\",Campus!W328))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E25*Coefficients!$B$10)+(Campus!F25*Coefficients!$D$10)+(Campus!G25*Coefficients!$F$10)+(Campus!H25*Coefficients!$H$10)+(Campus!I25*Coefficients!$J$10)+(Campus!J25*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K25*Coefficients!$L$10)+(Campus!L25*Coefficients!$N$10)+(M25*Inventory!$I$31)","v":0},{"$f":"(E25*Coefficients!$C$10)+(Campus!F25*Coefficients!$E$10)+(Campus!G25*Coefficients!$G$10)+(Campus!H25*Coefficients!$I$10)+(Campus!I25*Coefficients!$K$10)+(Campus!J25*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K25*Coefficients!$M$10)+(Campus!L25*Coefficients!$O$10)+(M25*'Waste Coeff.'!$D$9)+(N25*'Waste Coeff.'!$D$9)+(Campus!O25*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D139,IF($D$170=\"Base Year\",Campus!D177,IF($D$208=\"Base Year\",Campus!D215,IF($D$246=\"Base Year\",Campus!D253,IF($D$284=\"Base Year\",Campus!D291,IF($D$322=\"Base Year\",Campus!D329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E139,IF($D$170=\"Base Year\",Campus!E177,IF($D$208=\"Base Year\",Campus!E215,IF($D$246=\"Base Year\",Campus!E253,IF($D$284=\"Base Year\",Campus!E291,IF($D$322=\"Base Year\",Campus!E329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F139,IF($D$170=\"Base Year\",Campus!F177,IF($D$208=\"Base Year\",Campus!F215,IF($D$246=\"Base Year\",Campus!F253,IF($D$284=\"Base Year\",Campus!F291,IF($D$322=\"Base Year\",Campus!F329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G139,IF($D$170=\"Base Year\",Campus!G177,IF($D$208=\"Base Year\",Campus!G215,IF($D$246=\"Base Year\",Campus!G253,IF($D$284=\"Base Year\",Campus!G291,IF($D$322=\"Base Year\",Campus!G329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H139,IF($D$170=\"Base Year\",Campus!H177,IF($D$208=\"Base Year\",Campus!H215,IF($D$246=\"Base Year\",Campus!H253,IF($D$284=\"Base Year\",Campus!H291,IF($D$322=\"Base Year\",Campus!H329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I139,IF($D$170=\"Base Year\",Campus!I177,IF($D$208=\"Base Year\",Campus!I215,IF($D$246=\"Base Year\",Campus!I253,IF($D$284=\"Base Year\",Campus!I291,IF($D$322=\"Base Year\",Campus!I329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K139,IF($D$170=\"Base Year\",Campus!K177,IF($D$208=\"Base Year\",Campus!K215,IF($D$246=\"Base Year\",Campus!K253,IF($D$284=\"Base Year\",Campus!K291,IF($D$322=\"Base Year\",Campus!K329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L139,IF($D$170=\"Base Year\",Campus!L177,IF($D$208=\"Base Year\",Campus!L215,IF($D$246=\"Base Year\",Campus!L253,IF($D$284=\"Base Year\",Campus!L291,IF($D$322=\"Base Year\",Campus!L329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P139,IF($D$170=\"Base Year\",Campus!P177,IF($D$208=\"Base Year\",Campus!P215,IF($D$246=\"Base Year\",Campus!P253,IF($D$284=\"Base Year\",Campus!P291,IF($D$322=\"Base Year\",Campus!P329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q139,IF($D$170=\"Base Year\",Campus!Q177,IF($D$208=\"Base Year\",Campus!Q215,IF($D$246=\"Base Year\",Campus!Q253,IF($D$284=\"Base Year\",Campus!Q291,IF($D$322=\"Base Year\",Campus!Q329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R139,IF($D$170=\"Base Year\",Campus!R177,IF($D$208=\"Base Year\",Campus!R215,IF($D$246=\"Base Year\",Campus!R253,IF($D$284=\"Base Year\",Campus!R291,IF($D$322=\"Base Year\",Campus!R329))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S139,IF($D$170=\"Base Year\",Campus!S177,IF($D$208=\"Base Year\",Campus!S215,IF($D$246=\"Base Year\",Campus!S253,IF($D$284=\"Base Year\",Campus!S291,IF($D$322=\"Base Year\",Campus!S329))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T139,IF($D$170=\"Base Year\",Campus!T177,IF($D$208=\"Base Year\",Campus!T215,IF($D$246=\"Base Year\",Campus!T253,IF($D$284=\"Base Year\",Campus!T291,IF($D$322=\"Base Year\",Campus!T329))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V139,IF($D$170=\"Base Year\",Campus!V177,IF($D$208=\"Base Year\",Campus!V215,IF($D$246=\"Base Year\",Campus!V253,IF($D$284=\"Base Year\",Campus!V291,IF($D$322=\"Base Year\",Campus!V329))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W139,IF($D$170=\"Base Year\",Campus!W177,IF($D$208=\"Base Year\",Campus!W215,IF($D$246=\"Base Year\",Campus!W253,IF($D$284=\"Base Year\",Campus!W291,IF($D$322=\"Base Year\",Campus!W329))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E26*Coefficients!$B$10)+(Campus!F26*Coefficients!$D$10)+(Campus!G26*Coefficients!$F$10)+(Campus!H26*Coefficients!$H$10)+(Campus!I26*Coefficients!$J$10)+(Campus!J26*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K26*Coefficients!$L$10)+(Campus!L26*Coefficients!$N$10)+(M26*Inventory!$I$31)","v":0},{"$f":"(E26*Coefficients!$C$10)+(Campus!F26*Coefficients!$E$10)+(Campus!G26*Coefficients!$G$10)+(Campus!H26*Coefficients!$I$10)+(Campus!I26*Coefficients!$K$10)+(Campus!J26*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K26*Coefficients!$M$10)+(Campus!L26*Coefficients!$O$10)+(M26*'Waste Coeff.'!$D$9)+(N26*'Waste Coeff.'!$D$9)+(Campus!O26*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D140,IF($D$170=\"Base Year\",Campus!D178,IF($D$208=\"Base Year\",Campus!D216,IF($D$246=\"Base Year\",Campus!D254,IF($D$284=\"Base Year\",Campus!D292,IF($D$322=\"Base Year\",Campus!D330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E140,IF($D$170=\"Base Year\",Campus!E178,IF($D$208=\"Base Year\",Campus!E216,IF($D$246=\"Base Year\",Campus!E254,IF($D$284=\"Base Year\",Campus!E292,IF($D$322=\"Base Year\",Campus!E330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F140,IF($D$170=\"Base Year\",Campus!F178,IF($D$208=\"Base Year\",Campus!F216,IF($D$246=\"Base Year\",Campus!F254,IF($D$284=\"Base Year\",Campus!F292,IF($D$322=\"Base Year\",Campus!F330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G140,IF($D$170=\"Base Year\",Campus!G178,IF($D$208=\"Base Year\",Campus!G216,IF($D$246=\"Base Year\",Campus!G254,IF($D$284=\"Base Year\",Campus!G292,IF($D$322=\"Base Year\",Campus!G330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H140,IF($D$170=\"Base Year\",Campus!H178,IF($D$208=\"Base Year\",Campus!H216,IF($D$246=\"Base Year\",Campus!H254,IF($D$284=\"Base Year\",Campus!H292,IF($D$322=\"Base Year\",Campus!H330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I140,IF($D$170=\"Base Year\",Campus!I178,IF($D$208=\"Base Year\",Campus!I216,IF($D$246=\"Base Year\",Campus!I254,IF($D$284=\"Base Year\",Campus!I292,IF($D$322=\"Base Year\",Campus!I330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K140,IF($D$170=\"Base Year\",Campus!K178,IF($D$208=\"Base Year\",Campus!K216,IF($D$246=\"Base Year\",Campus!K254,IF($D$284=\"Base Year\",Campus!K292,IF($D$322=\"Base Year\",Campus!K330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L140,IF($D$170=\"Base Year\",Campus!L178,IF($D$208=\"Base Year\",Campus!L216,IF($D$246=\"Base Year\",Campus!L254,IF($D$284=\"Base Year\",Campus!L292,IF($D$322=\"Base Year\",Campus!L330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P140,IF($D$170=\"Base Year\",Campus!P178,IF($D$208=\"Base Year\",Campus!P216,IF($D$246=\"Base Year\",Campus!P254,IF($D$284=\"Base Year\",Campus!P292,IF($D$322=\"Base Year\",Campus!P330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q140,IF($D$170=\"Base Year\",Campus!Q178,IF($D$208=\"Base Year\",Campus!Q216,IF($D$246=\"Base Year\",Campus!Q254,IF($D$284=\"Base Year\",Campus!Q292,IF($D$322=\"Base Year\",Campus!Q330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R140,IF($D$170=\"Base Year\",Campus!R178,IF($D$208=\"Base Year\",Campus!R216,IF($D$246=\"Base Year\",Campus!R254,IF($D$284=\"Base Year\",Campus!R292,IF($D$322=\"Base Year\",Campus!R330))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S140,IF($D$170=\"Base Year\",Campus!S178,IF($D$208=\"Base Year\",Campus!S216,IF($D$246=\"Base Year\",Campus!S254,IF($D$284=\"Base Year\",Campus!S292,IF($D$322=\"Base Year\",Campus!S330))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T140,IF($D$170=\"Base Year\",Campus!T178,IF($D$208=\"Base Year\",Campus!T216,IF($D$246=\"Base Year\",Campus!T254,IF($D$284=\"Base Year\",Campus!T292,IF($D$322=\"Base Year\",Campus!T330))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V140,IF($D$170=\"Base Year\",Campus!V178,IF($D$208=\"Base Year\",Campus!V216,IF($D$246=\"Base Year\",Campus!V254,IF($D$284=\"Base Year\",Campus!V292,IF($D$322=\"Base Year\",Campus!V330))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W140,IF($D$170=\"Base Year\",Campus!W178,IF($D$208=\"Base Year\",Campus!W216,IF($D$246=\"Base Year\",Campus!W254,IF($D$284=\"Base Year\",Campus!W292,IF($D$322=\"Base Year\",Campus!W330))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E27*Coefficients!$B$10)+(Campus!F27*Coefficients!$D$10)+(Campus!G27*Coefficients!$F$10)+(Campus!H27*Coefficients!$H$10)+(Campus!I27*Coefficients!$J$10)+(Campus!J27*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K27*Coefficients!$L$10)+(Campus!L27*Coefficients!$N$10)+(M27*Inventory!$I$31)","v":0},{"$f":"(E27*Coefficients!$C$10)+(Campus!F27*Coefficients!$E$10)+(Campus!G27*Coefficients!$G$10)+(Campus!H27*Coefficients!$I$10)+(Campus!I27*Coefficients!$K$10)+(Campus!J27*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K27*Coefficients!$M$10)+(Campus!L27*Coefficients!$O$10)+(M27*'Waste Coeff.'!$D$9)+(N27*'Waste Coeff.'!$D$9)+(Campus!O27*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D141,IF($D$170=\"Base Year\",Campus!D179,IF($D$208=\"Base Year\",Campus!D217,IF($D$246=\"Base Year\",Campus!D255,IF($D$284=\"Base Year\",Campus!D293,IF($D$322=\"Base Year\",Campus!D331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E141,IF($D$170=\"Base Year\",Campus!E179,IF($D$208=\"Base Year\",Campus!E217,IF($D$246=\"Base Year\",Campus!E255,IF($D$284=\"Base Year\",Campus!E293,IF($D$322=\"Base Year\",Campus!E331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F141,IF($D$170=\"Base Year\",Campus!F179,IF($D$208=\"Base Year\",Campus!F217,IF($D$246=\"Base Year\",Campus!F255,IF($D$284=\"Base Year\",Campus!F293,IF($D$322=\"Base Year\",Campus!F331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G141,IF($D$170=\"Base Year\",Campus!G179,IF($D$208=\"Base Year\",Campus!G217,IF($D$246=\"Base Year\",Campus!G255,IF($D$284=\"Base Year\",Campus!G293,IF($D$322=\"Base Year\",Campus!G331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H141,IF($D$170=\"Base Year\",Campus!H179,IF($D$208=\"Base Year\",Campus!H217,IF($D$246=\"Base Year\",Campus!H255,IF($D$284=\"Base Year\",Campus!H293,IF($D$322=\"Base Year\",Campus!H331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I141,IF($D$170=\"Base Year\",Campus!I179,IF($D$208=\"Base Year\",Campus!I217,IF($D$246=\"Base Year\",Campus!I255,IF($D$284=\"Base Year\",Campus!I293,IF($D$322=\"Base Year\",Campus!I331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K141,IF($D$170=\"Base Year\",Campus!K179,IF($D$208=\"Base Year\",Campus!K217,IF($D$246=\"Base Year\",Campus!K255,IF($D$284=\"Base Year\",Campus!K293,IF($D$322=\"Base Year\",Campus!K331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L141,IF($D$170=\"Base Year\",Campus!L179,IF($D$208=\"Base Year\",Campus!L217,IF($D$246=\"Base Year\",Campus!L255,IF($D$284=\"Base Year\",Campus!L293,IF($D$322=\"Base Year\",Campus!L331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P141,IF($D$170=\"Base Year\",Campus!P179,IF($D$208=\"Base Year\",Campus!P217,IF($D$246=\"Base Year\",Campus!P255,IF($D$284=\"Base Year\",Campus!P293,IF($D$322=\"Base Year\",Campus!P331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q141,IF($D$170=\"Base Year\",Campus!Q179,IF($D$208=\"Base Year\",Campus!Q217,IF($D$246=\"Base Year\",Campus!Q255,IF($D$284=\"Base Year\",Campus!Q293,IF($D$322=\"Base Year\",Campus!Q331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R141,IF($D$170=\"Base Year\",Campus!R179,IF($D$208=\"Base Year\",Campus!R217,IF($D$246=\"Base Year\",Campus!R255,IF($D$284=\"Base Year\",Campus!R293,IF($D$322=\"Base Year\",Campus!R331))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S141,IF($D$170=\"Base Year\",Campus!S179,IF($D$208=\"Base Year\",Campus!S217,IF($D$246=\"Base Year\",Campus!S255,IF($D$284=\"Base Year\",Campus!S293,IF($D$322=\"Base Year\",Campus!S331))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T141,IF($D$170=\"Base Year\",Campus!T179,IF($D$208=\"Base Year\",Campus!T217,IF($D$246=\"Base Year\",Campus!T255,IF($D$284=\"Base Year\",Campus!T293,IF($D$322=\"Base Year\",Campus!T331))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V141,IF($D$170=\"Base Year\",Campus!V179,IF($D$208=\"Base Year\",Campus!V217,IF($D$246=\"Base Year\",Campus!V255,IF($D$284=\"Base Year\",Campus!V293,IF($D$322=\"Base Year\",Campus!V331))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W141,IF($D$170=\"Base Year\",Campus!W179,IF($D$208=\"Base Year\",Campus!W217,IF($D$246=\"Base Year\",Campus!W255,IF($D$284=\"Base Year\",Campus!W293,IF($D$322=\"Base Year\",Campus!W331))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E28*Coefficients!$B$10)+(Campus!F28*Coefficients!$D$10)+(Campus!G28*Coefficients!$F$10)+(Campus!H28*Coefficients!$H$10)+(Campus!I28*Coefficients!$J$10)+(Campus!J28*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K28*Coefficients!$L$10)+(Campus!L28*Coefficients!$N$10)+(M28*Inventory!$I$31)","v":0},{"$f":"(E28*Coefficients!$C$10)+(Campus!F28*Coefficients!$E$10)+(Campus!G28*Coefficients!$G$10)+(Campus!H28*Coefficients!$I$10)+(Campus!I28*Coefficients!$K$10)+(Campus!J28*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K28*Coefficients!$M$10)+(Campus!L28*Coefficients!$O$10)+(M28*'Waste Coeff.'!$D$9)+(N28*'Waste Coeff.'!$D$9)+(Campus!O28*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D142,IF($D$170=\"Base Year\",Campus!D180,IF($D$208=\"Base Year\",Campus!D218,IF($D$246=\"Base Year\",Campus!D256,IF($D$284=\"Base Year\",Campus!D294,IF($D$322=\"Base Year\",Campus!D332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E142,IF($D$170=\"Base Year\",Campus!E180,IF($D$208=\"Base Year\",Campus!E218,IF($D$246=\"Base Year\",Campus!E256,IF($D$284=\"Base Year\",Campus!E294,IF($D$322=\"Base Year\",Campus!E332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F142,IF($D$170=\"Base Year\",Campus!F180,IF($D$208=\"Base Year\",Campus!F218,IF($D$246=\"Base Year\",Campus!F256,IF($D$284=\"Base Year\",Campus!F294,IF($D$322=\"Base Year\",Campus!F332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G142,IF($D$170=\"Base Year\",Campus!G180,IF($D$208=\"Base Year\",Campus!G218,IF($D$246=\"Base Year\",Campus!G256,IF($D$284=\"Base Year\",Campus!G294,IF($D$322=\"Base Year\",Campus!G332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H142,IF($D$170=\"Base Year\",Campus!H180,IF($D$208=\"Base Year\",Campus!H218,IF($D$246=\"Base Year\",Campus!H256,IF($D$284=\"Base Year\",Campus!H294,IF($D$322=\"Base Year\",Campus!H332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I142,IF($D$170=\"Base Year\",Campus!I180,IF($D$208=\"Base Year\",Campus!I218,IF($D$246=\"Base Year\",Campus!I256,IF($D$284=\"Base Year\",Campus!I294,IF($D$322=\"Base Year\",Campus!I332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K142,IF($D$170=\"Base Year\",Campus!K180,IF($D$208=\"Base Year\",Campus!K218,IF($D$246=\"Base Year\",Campus!K256,IF($D$284=\"Base Year\",Campus!K294,IF($D$322=\"Base Year\",Campus!K332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L142,IF($D$170=\"Base Year\",Campus!L180,IF($D$208=\"Base Year\",Campus!L218,IF($D$246=\"Base Year\",Campus!L256,IF($D$284=\"Base Year\",Campus!L294,IF($D$322=\"Base Year\",Campus!L332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P142,IF($D$170=\"Base Year\",Campus!P180,IF($D$208=\"Base Year\",Campus!P218,IF($D$246=\"Base Year\",Campus!P256,IF($D$284=\"Base Year\",Campus!P294,IF($D$322=\"Base Year\",Campus!P332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q142,IF($D$170=\"Base Year\",Campus!Q180,IF($D$208=\"Base Year\",Campus!Q218,IF($D$246=\"Base Year\",Campus!Q256,IF($D$284=\"Base Year\",Campus!Q294,IF($D$322=\"Base Year\",Campus!Q332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R142,IF($D$170=\"Base Year\",Campus!R180,IF($D$208=\"Base Year\",Campus!R218,IF($D$246=\"Base Year\",Campus!R256,IF($D$284=\"Base Year\",Campus!R294,IF($D$322=\"Base Year\",Campus!R332))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S142,IF($D$170=\"Base Year\",Campus!S180,IF($D$208=\"Base Year\",Campus!S218,IF($D$246=\"Base Year\",Campus!S256,IF($D$284=\"Base Year\",Campus!S294,IF($D$322=\"Base Year\",Campus!S332))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T142,IF($D$170=\"Base Year\",Campus!T180,IF($D$208=\"Base Year\",Campus!T218,IF($D$246=\"Base Year\",Campus!T256,IF($D$284=\"Base Year\",Campus!T294,IF($D$322=\"Base Year\",Campus!T332))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V142,IF($D$170=\"Base Year\",Campus!V180,IF($D$208=\"Base Year\",Campus!V218,IF($D$246=\"Base Year\",Campus!V256,IF($D$284=\"Base Year\",Campus!V294,IF($D$322=\"Base Year\",Campus!V332))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W142,IF($D$170=\"Base Year\",Campus!W180,IF($D$208=\"Base Year\",Campus!W218,IF($D$246=\"Base Year\",Campus!W256,IF($D$284=\"Base Year\",Campus!W294,IF($D$322=\"Base Year\",Campus!W332))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E29*Coefficients!$B$10)+(Campus!F29*Coefficients!$D$10)+(Campus!G29*Coefficients!$F$10)+(Campus!H29*Coefficients!$H$10)+(Campus!I29*Coefficients!$J$10)+(Campus!J29*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K29*Coefficients!$L$10)+(Campus!L29*Coefficients!$N$10)+(M29*Inventory!$I$31)","v":0},{"$f":"(E29*Coefficients!$C$10)+(Campus!F29*Coefficients!$E$10)+(Campus!G29*Coefficients!$G$10)+(Campus!H29*Coefficients!$I$10)+(Campus!I29*Coefficients!$K$10)+(Campus!J29*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K29*Coefficients!$M$10)+(Campus!L29*Coefficients!$O$10)+(M29*'Waste Coeff.'!$D$9)+(N29*'Waste Coeff.'!$D$9)+(Campus!O29*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D143,IF($D$170=\"Base Year\",Campus!D181,IF($D$208=\"Base Year\",Campus!D219,IF($D$246=\"Base Year\",Campus!D257,IF($D$284=\"Base Year\",Campus!D295,IF($D$322=\"Base Year\",Campus!D333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E143,IF($D$170=\"Base Year\",Campus!E181,IF($D$208=\"Base Year\",Campus!E219,IF($D$246=\"Base Year\",Campus!E257,IF($D$284=\"Base Year\",Campus!E295,IF($D$322=\"Base Year\",Campus!E333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F143,IF($D$170=\"Base Year\",Campus!F181,IF($D$208=\"Base Year\",Campus!F219,IF($D$246=\"Base Year\",Campus!F257,IF($D$284=\"Base Year\",Campus!F295,IF($D$322=\"Base Year\",Campus!F333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G143,IF($D$170=\"Base Year\",Campus!G181,IF($D$208=\"Base Year\",Campus!G219,IF($D$246=\"Base Year\",Campus!G257,IF($D$284=\"Base Year\",Campus!G295,IF($D$322=\"Base Year\",Campus!G333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H143,IF($D$170=\"Base Year\",Campus!H181,IF($D$208=\"Base Year\",Campus!H219,IF($D$246=\"Base Year\",Campus!H257,IF($D$284=\"Base Year\",Campus!H295,IF($D$322=\"Base Year\",Campus!H333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I143,IF($D$170=\"Base Year\",Campus!I181,IF($D$208=\"Base Year\",Campus!I219,IF($D$246=\"Base Year\",Campus!I257,IF($D$284=\"Base Year\",Campus!I295,IF($D$322=\"Base Year\",Campus!I333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K143,IF($D$170=\"Base Year\",Campus!K181,IF($D$208=\"Base Year\",Campus!K219,IF($D$246=\"Base Year\",Campus!K257,IF($D$284=\"Base Year\",Campus!K295,IF($D$322=\"Base Year\",Campus!K333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L143,IF($D$170=\"Base Year\",Campus!L181,IF($D$208=\"Base Year\",Campus!L219,IF($D$246=\"Base Year\",Campus!L257,IF($D$284=\"Base Year\",Campus!L295,IF($D$322=\"Base Year\",Campus!L333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P143,IF($D$170=\"Base Year\",Campus!P181,IF($D$208=\"Base Year\",Campus!P219,IF($D$246=\"Base Year\",Campus!P257,IF($D$284=\"Base Year\",Campus!P295,IF($D$322=\"Base Year\",Campus!P333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q143,IF($D$170=\"Base Year\",Campus!Q181,IF($D$208=\"Base Year\",Campus!Q219,IF($D$246=\"Base Year\",Campus!Q257,IF($D$284=\"Base Year\",Campus!Q295,IF($D$322=\"Base Year\",Campus!Q333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R143,IF($D$170=\"Base Year\",Campus!R181,IF($D$208=\"Base Year\",Campus!R219,IF($D$246=\"Base Year\",Campus!R257,IF($D$284=\"Base Year\",Campus!R295,IF($D$322=\"Base Year\",Campus!R333))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S143,IF($D$170=\"Base Year\",Campus!S181,IF($D$208=\"Base Year\",Campus!S219,IF($D$246=\"Base Year\",Campus!S257,IF($D$284=\"Base Year\",Campus!S295,IF($D$322=\"Base Year\",Campus!S333))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T143,IF($D$170=\"Base Year\",Campus!T181,IF($D$208=\"Base Year\",Campus!T219,IF($D$246=\"Base Year\",Campus!T257,IF($D$284=\"Base Year\",Campus!T295,IF($D$322=\"Base Year\",Campus!T333))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V143,IF($D$170=\"Base Year\",Campus!V181,IF($D$208=\"Base Year\",Campus!V219,IF($D$246=\"Base Year\",Campus!V257,IF($D$284=\"Base Year\",Campus!V295,IF($D$322=\"Base Year\",Campus!V333))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W143,IF($D$170=\"Base Year\",Campus!W181,IF($D$208=\"Base Year\",Campus!W219,IF($D$246=\"Base Year\",Campus!W257,IF($D$284=\"Base Year\",Campus!W295,IF($D$322=\"Base Year\",Campus!W333))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E30*Coefficients!$B$10)+(Campus!F30*Coefficients!$D$10)+(Campus!G30*Coefficients!$F$10)+(Campus!H30*Coefficients!$H$10)+(Campus!I30*Coefficients!$J$10)+(Campus!J30*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K30*Coefficients!$L$10)+(Campus!L30*Coefficients!$N$10)+(M30*Inventory!$I$31)","v":0},{"$f":"(E30*Coefficients!$C$10)+(Campus!F30*Coefficients!$E$10)+(Campus!G30*Coefficients!$G$10)+(Campus!H30*Coefficients!$I$10)+(Campus!I30*Coefficients!$K$10)+(Campus!J30*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K30*Coefficients!$M$10)+(Campus!L30*Coefficients!$O$10)+(M30*'Waste Coeff.'!$D$9)+(N30*'Waste Coeff.'!$D$9)+(Campus!O30*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D144,IF($D$170=\"Base Year\",Campus!D182,IF($D$208=\"Base Year\",Campus!D220,IF($D$246=\"Base Year\",Campus!D258,IF($D$284=\"Base Year\",Campus!D296,IF($D$322=\"Base Year\",Campus!D334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E144,IF($D$170=\"Base Year\",Campus!E182,IF($D$208=\"Base Year\",Campus!E220,IF($D$246=\"Base Year\",Campus!E258,IF($D$284=\"Base Year\",Campus!E296,IF($D$322=\"Base Year\",Campus!E334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F144,IF($D$170=\"Base Year\",Campus!F182,IF($D$208=\"Base Year\",Campus!F220,IF($D$246=\"Base Year\",Campus!F258,IF($D$284=\"Base Year\",Campus!F296,IF($D$322=\"Base Year\",Campus!F334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G144,IF($D$170=\"Base Year\",Campus!G182,IF($D$208=\"Base Year\",Campus!G220,IF($D$246=\"Base Year\",Campus!G258,IF($D$284=\"Base Year\",Campus!G296,IF($D$322=\"Base Year\",Campus!G334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H144,IF($D$170=\"Base Year\",Campus!H182,IF($D$208=\"Base Year\",Campus!H220,IF($D$246=\"Base Year\",Campus!H258,IF($D$284=\"Base Year\",Campus!H296,IF($D$322=\"Base Year\",Campus!H334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I144,IF($D$170=\"Base Year\",Campus!I182,IF($D$208=\"Base Year\",Campus!I220,IF($D$246=\"Base Year\",Campus!I258,IF($D$284=\"Base Year\",Campus!I296,IF($D$322=\"Base Year\",Campus!I334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K144,IF($D$170=\"Base Year\",Campus!K182,IF($D$208=\"Base Year\",Campus!K220,IF($D$246=\"Base Year\",Campus!K258,IF($D$284=\"Base Year\",Campus!K296,IF($D$322=\"Base Year\",Campus!K334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L144,IF($D$170=\"Base Year\",Campus!L182,IF($D$208=\"Base Year\",Campus!L220,IF($D$246=\"Base Year\",Campus!L258,IF($D$284=\"Base Year\",Campus!L296,IF($D$322=\"Base Year\",Campus!L334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P144,IF($D$170=\"Base Year\",Campus!P182,IF($D$208=\"Base Year\",Campus!P220,IF($D$246=\"Base Year\",Campus!P258,IF($D$284=\"Base Year\",Campus!P296,IF($D$322=\"Base Year\",Campus!P334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q144,IF($D$170=\"Base Year\",Campus!Q182,IF($D$208=\"Base Year\",Campus!Q220,IF($D$246=\"Base Year\",Campus!Q258,IF($D$284=\"Base Year\",Campus!Q296,IF($D$322=\"Base Year\",Campus!Q334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R144,IF($D$170=\"Base Year\",Campus!R182,IF($D$208=\"Base Year\",Campus!R220,IF($D$246=\"Base Year\",Campus!R258,IF($D$284=\"Base Year\",Campus!R296,IF($D$322=\"Base Year\",Campus!R334))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S144,IF($D$170=\"Base Year\",Campus!S182,IF($D$208=\"Base Year\",Campus!S220,IF($D$246=\"Base Year\",Campus!S258,IF($D$284=\"Base Year\",Campus!S296,IF($D$322=\"Base Year\",Campus!S334))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T144,IF($D$170=\"Base Year\",Campus!T182,IF($D$208=\"Base Year\",Campus!T220,IF($D$246=\"Base Year\",Campus!T258,IF($D$284=\"Base Year\",Campus!T296,IF($D$322=\"Base Year\",Campus!T334))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V144,IF($D$170=\"Base Year\",Campus!V182,IF($D$208=\"Base Year\",Campus!V220,IF($D$246=\"Base Year\",Campus!V258,IF($D$284=\"Base Year\",Campus!V296,IF($D$322=\"Base Year\",Campus!V334))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W144,IF($D$170=\"Base Year\",Campus!W182,IF($D$208=\"Base Year\",Campus!W220,IF($D$246=\"Base Year\",Campus!W258,IF($D$284=\"Base Year\",Campus!W296,IF($D$322=\"Base Year\",Campus!W334))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E31*Coefficients!$B$10)+(Campus!F31*Coefficients!$D$10)+(Campus!G31*Coefficients!$F$10)+(Campus!H31*Coefficients!$H$10)+(Campus!I31*Coefficients!$J$10)+(Campus!J31*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K31*Coefficients!$L$10)+(Campus!L31*Coefficients!$N$10)+(M31*Inventory!$I$31)","v":0},{"$f":"(E31*Coefficients!$C$10)+(Campus!F31*Coefficients!$E$10)+(Campus!G31*Coefficients!$G$10)+(Campus!H31*Coefficients!$I$10)+(Campus!I31*Coefficients!$K$10)+(Campus!J31*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K31*Coefficients!$M$10)+(Campus!L31*Coefficients!$O$10)+(M31*'Waste Coeff.'!$D$9)+(N31*'Waste Coeff.'!$D$9)+(Campus!O31*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D145,IF($D$170=\"Base Year\",Campus!D183,IF($D$208=\"Base Year\",Campus!D221,IF($D$246=\"Base Year\",Campus!D259,IF($D$284=\"Base Year\",Campus!D297,IF($D$322=\"Base Year\",Campus!D335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E145,IF($D$170=\"Base Year\",Campus!E183,IF($D$208=\"Base Year\",Campus!E221,IF($D$246=\"Base Year\",Campus!E259,IF($D$284=\"Base Year\",Campus!E297,IF($D$322=\"Base Year\",Campus!E335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F145,IF($D$170=\"Base Year\",Campus!F183,IF($D$208=\"Base Year\",Campus!F221,IF($D$246=\"Base Year\",Campus!F259,IF($D$284=\"Base Year\",Campus!F297,IF($D$322=\"Base Year\",Campus!F335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G145,IF($D$170=\"Base Year\",Campus!G183,IF($D$208=\"Base Year\",Campus!G221,IF($D$246=\"Base Year\",Campus!G259,IF($D$284=\"Base Year\",Campus!G297,IF($D$322=\"Base Year\",Campus!G335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H145,IF($D$170=\"Base Year\",Campus!H183,IF($D$208=\"Base Year\",Campus!H221,IF($D$246=\"Base Year\",Campus!H259,IF($D$284=\"Base Year\",Campus!H297,IF($D$322=\"Base Year\",Campus!H335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I145,IF($D$170=\"Base Year\",Campus!I183,IF($D$208=\"Base Year\",Campus!I221,IF($D$246=\"Base Year\",Campus!I259,IF($D$284=\"Base Year\",Campus!I297,IF($D$322=\"Base Year\",Campus!I335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K145,IF($D$170=\"Base Year\",Campus!K183,IF($D$208=\"Base Year\",Campus!K221,IF($D$246=\"Base Year\",Campus!K259,IF($D$284=\"Base Year\",Campus!K297,IF($D$322=\"Base Year\",Campus!K335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L145,IF($D$170=\"Base Year\",Campus!L183,IF($D$208=\"Base Year\",Campus!L221,IF($D$246=\"Base Year\",Campus!L259,IF($D$284=\"Base Year\",Campus!L297,IF($D$322=\"Base Year\",Campus!L335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P145,IF($D$170=\"Base Year\",Campus!P183,IF($D$208=\"Base Year\",Campus!P221,IF($D$246=\"Base Year\",Campus!P259,IF($D$284=\"Base Year\",Campus!P297,IF($D$322=\"Base Year\",Campus!P335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q145,IF($D$170=\"Base Year\",Campus!Q183,IF($D$208=\"Base Year\",Campus!Q221,IF($D$246=\"Base Year\",Campus!Q259,IF($D$284=\"Base Year\",Campus!Q297,IF($D$322=\"Base Year\",Campus!Q335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R145,IF($D$170=\"Base Year\",Campus!R183,IF($D$208=\"Base Year\",Campus!R221,IF($D$246=\"Base Year\",Campus!R259,IF($D$284=\"Base Year\",Campus!R297,IF($D$322=\"Base Year\",Campus!R335))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S145,IF($D$170=\"Base Year\",Campus!S183,IF($D$208=\"Base Year\",Campus!S221,IF($D$246=\"Base Year\",Campus!S259,IF($D$284=\"Base Year\",Campus!S297,IF($D$322=\"Base Year\",Campus!S335))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T145,IF($D$170=\"Base Year\",Campus!T183,IF($D$208=\"Base Year\",Campus!T221,IF($D$246=\"Base Year\",Campus!T259,IF($D$284=\"Base Year\",Campus!T297,IF($D$322=\"Base Year\",Campus!T335))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V145,IF($D$170=\"Base Year\",Campus!V183,IF($D$208=\"Base Year\",Campus!V221,IF($D$246=\"Base Year\",Campus!V259,IF($D$284=\"Base Year\",Campus!V297,IF($D$322=\"Base Year\",Campus!V335))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W145,IF($D$170=\"Base Year\",Campus!W183,IF($D$208=\"Base Year\",Campus!W221,IF($D$246=\"Base Year\",Campus!W259,IF($D$284=\"Base Year\",Campus!W297,IF($D$322=\"Base Year\",Campus!W335))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E32*Coefficients!$B$10)+(Campus!F32*Coefficients!$D$10)+(Campus!G32*Coefficients!$F$10)+(Campus!H32*Coefficients!$H$10)+(Campus!I32*Coefficients!$J$10)+(Campus!J32*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K32*Coefficients!$L$10)+(Campus!L32*Coefficients!$N$10)+(M32*Inventory!$I$31)","v":0},{"$f":"(E32*Coefficients!$C$10)+(Campus!F32*Coefficients!$E$10)+(Campus!G32*Coefficients!$G$10)+(Campus!H32*Coefficients!$I$10)+(Campus!I32*Coefficients!$K$10)+(Campus!J32*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K32*Coefficients!$M$10)+(Campus!L32*Coefficients!$O$10)+(M32*'Waste Coeff.'!$D$9)+(N32*'Waste Coeff.'!$D$9)+(Campus!O32*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D146,IF($D$170=\"Base Year\",Campus!D184,IF($D$208=\"Base Year\",Campus!D222,IF($D$246=\"Base Year\",Campus!D260,IF($D$284=\"Base Year\",Campus!D298,IF($D$322=\"Base Year\",Campus!D336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E146,IF($D$170=\"Base Year\",Campus!E184,IF($D$208=\"Base Year\",Campus!E222,IF($D$246=\"Base Year\",Campus!E260,IF($D$284=\"Base Year\",Campus!E298,IF($D$322=\"Base Year\",Campus!E336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F146,IF($D$170=\"Base Year\",Campus!F184,IF($D$208=\"Base Year\",Campus!F222,IF($D$246=\"Base Year\",Campus!F260,IF($D$284=\"Base Year\",Campus!F298,IF($D$322=\"Base Year\",Campus!F336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G146,IF($D$170=\"Base Year\",Campus!G184,IF($D$208=\"Base Year\",Campus!G222,IF($D$246=\"Base Year\",Campus!G260,IF($D$284=\"Base Year\",Campus!G298,IF($D$322=\"Base Year\",Campus!G336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H146,IF($D$170=\"Base Year\",Campus!H184,IF($D$208=\"Base Year\",Campus!H222,IF($D$246=\"Base Year\",Campus!H260,IF($D$284=\"Base Year\",Campus!H298,IF($D$322=\"Base Year\",Campus!H336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I146,IF($D$170=\"Base Year\",Campus!I184,IF($D$208=\"Base Year\",Campus!I222,IF($D$246=\"Base Year\",Campus!I260,IF($D$284=\"Base Year\",Campus!I298,IF($D$322=\"Base Year\",Campus!I336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K146,IF($D$170=\"Base Year\",Campus!K184,IF($D$208=\"Base Year\",Campus!K222,IF($D$246=\"Base Year\",Campus!K260,IF($D$284=\"Base Year\",Campus!K298,IF($D$322=\"Base Year\",Campus!K336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L146,IF($D$170=\"Base Year\",Campus!L184,IF($D$208=\"Base Year\",Campus!L222,IF($D$246=\"Base Year\",Campus!L260,IF($D$284=\"Base Year\",Campus!L298,IF($D$322=\"Base Year\",Campus!L336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P146,IF($D$170=\"Base Year\",Campus!P184,IF($D$208=\"Base Year\",Campus!P222,IF($D$246=\"Base Year\",Campus!P260,IF($D$284=\"Base Year\",Campus!P298,IF($D$322=\"Base Year\",Campus!P336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q146,IF($D$170=\"Base Year\",Campus!Q184,IF($D$208=\"Base Year\",Campus!Q222,IF($D$246=\"Base Year\",Campus!Q260,IF($D$284=\"Base Year\",Campus!Q298,IF($D$322=\"Base Year\",Campus!Q336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R146,IF($D$170=\"Base Year\",Campus!R184,IF($D$208=\"Base Year\",Campus!R222,IF($D$246=\"Base Year\",Campus!R260,IF($D$284=\"Base Year\",Campus!R298,IF($D$322=\"Base Year\",Campus!R336))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S146,IF($D$170=\"Base Year\",Campus!S184,IF($D$208=\"Base Year\",Campus!S222,IF($D$246=\"Base Year\",Campus!S260,IF($D$284=\"Base Year\",Campus!S298,IF($D$322=\"Base Year\",Campus!S336))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T146,IF($D$170=\"Base Year\",Campus!T184,IF($D$208=\"Base Year\",Campus!T222,IF($D$246=\"Base Year\",Campus!T260,IF($D$284=\"Base Year\",Campus!T298,IF($D$322=\"Base Year\",Campus!T336))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V146,IF($D$170=\"Base Year\",Campus!V184,IF($D$208=\"Base Year\",Campus!V222,IF($D$246=\"Base Year\",Campus!V260,IF($D$284=\"Base Year\",Campus!V298,IF($D$322=\"Base Year\",Campus!V336))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W146,IF($D$170=\"Base Year\",Campus!W184,IF($D$208=\"Base Year\",Campus!W222,IF($D$246=\"Base Year\",Campus!W260,IF($D$284=\"Base Year\",Campus!W298,IF($D$322=\"Base Year\",Campus!W336))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E33*Coefficients!$B$10)+(Campus!F33*Coefficients!$D$10)+(Campus!G33*Coefficients!$F$10)+(Campus!H33*Coefficients!$H$10)+(Campus!I33*Coefficients!$J$10)+(Campus!J33*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K33*Coefficients!$L$10)+(Campus!L33*Coefficients!$N$10)+(M33*Inventory!$I$31)","v":0},{"$f":"(E33*Coefficients!$C$10)+(Campus!F33*Coefficients!$E$10)+(Campus!G33*Coefficients!$G$10)+(Campus!H33*Coefficients!$I$10)+(Campus!I33*Coefficients!$K$10)+(Campus!J33*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K33*Coefficients!$M$10)+(Campus!L33*Coefficients!$O$10)+(M33*'Waste Coeff.'!$D$9)+(N33*'Waste Coeff.'!$D$9)+(Campus!O33*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D147,IF($D$170=\"Base Year\",Campus!D185,IF($D$208=\"Base Year\",Campus!D223,IF($D$246=\"Base Year\",Campus!D261,IF($D$284=\"Base Year\",Campus!D299,IF($D$322=\"Base Year\",Campus!D337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E147,IF($D$170=\"Base Year\",Campus!E185,IF($D$208=\"Base Year\",Campus!E223,IF($D$246=\"Base Year\",Campus!E261,IF($D$284=\"Base Year\",Campus!E299,IF($D$322=\"Base Year\",Campus!E337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F147,IF($D$170=\"Base Year\",Campus!F185,IF($D$208=\"Base Year\",Campus!F223,IF($D$246=\"Base Year\",Campus!F261,IF($D$284=\"Base Year\",Campus!F299,IF($D$322=\"Base Year\",Campus!F337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G147,IF($D$170=\"Base Year\",Campus!G185,IF($D$208=\"Base Year\",Campus!G223,IF($D$246=\"Base Year\",Campus!G261,IF($D$284=\"Base Year\",Campus!G299,IF($D$322=\"Base Year\",Campus!G337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H147,IF($D$170=\"Base Year\",Campus!H185,IF($D$208=\"Base Year\",Campus!H223,IF($D$246=\"Base Year\",Campus!H261,IF($D$284=\"Base Year\",Campus!H299,IF($D$322=\"Base Year\",Campus!H337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I147,IF($D$170=\"Base Year\",Campus!I185,IF($D$208=\"Base Year\",Campus!I223,IF($D$246=\"Base Year\",Campus!I261,IF($D$284=\"Base Year\",Campus!I299,IF($D$322=\"Base Year\",Campus!I337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K147,IF($D$170=\"Base Year\",Campus!K185,IF($D$208=\"Base Year\",Campus!K223,IF($D$246=\"Base Year\",Campus!K261,IF($D$284=\"Base Year\",Campus!K299,IF($D$322=\"Base Year\",Campus!K337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L147,IF($D$170=\"Base Year\",Campus!L185,IF($D$208=\"Base Year\",Campus!L223,IF($D$246=\"Base Year\",Campus!L261,IF($D$284=\"Base Year\",Campus!L299,IF($D$322=\"Base Year\",Campus!L337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P147,IF($D$170=\"Base Year\",Campus!P185,IF($D$208=\"Base Year\",Campus!P223,IF($D$246=\"Base Year\",Campus!P261,IF($D$284=\"Base Year\",Campus!P299,IF($D$322=\"Base Year\",Campus!P337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q147,IF($D$170=\"Base Year\",Campus!Q185,IF($D$208=\"Base Year\",Campus!Q223,IF($D$246=\"Base Year\",Campus!Q261,IF($D$284=\"Base Year\",Campus!Q299,IF($D$322=\"Base Year\",Campus!Q337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R147,IF($D$170=\"Base Year\",Campus!R185,IF($D$208=\"Base Year\",Campus!R223,IF($D$246=\"Base Year\",Campus!R261,IF($D$284=\"Base Year\",Campus!R299,IF($D$322=\"Base Year\",Campus!R337))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S147,IF($D$170=\"Base Year\",Campus!S185,IF($D$208=\"Base Year\",Campus!S223,IF($D$246=\"Base Year\",Campus!S261,IF($D$284=\"Base Year\",Campus!S299,IF($D$322=\"Base Year\",Campus!S337))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T147,IF($D$170=\"Base Year\",Campus!T185,IF($D$208=\"Base Year\",Campus!T223,IF($D$246=\"Base Year\",Campus!T261,IF($D$284=\"Base Year\",Campus!T299,IF($D$322=\"Base Year\",Campus!T337))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V147,IF($D$170=\"Base Year\",Campus!V185,IF($D$208=\"Base Year\",Campus!V223,IF($D$246=\"Base Year\",Campus!V261,IF($D$284=\"Base Year\",Campus!V299,IF($D$322=\"Base Year\",Campus!V337))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W147,IF($D$170=\"Base Year\",Campus!W185,IF($D$208=\"Base Year\",Campus!W223,IF($D$246=\"Base Year\",Campus!W261,IF($D$284=\"Base Year\",Campus!W299,IF($D$322=\"Base Year\",Campus!W337))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E34*Coefficients!$B$10)+(Campus!F34*Coefficients!$D$10)+(Campus!G34*Coefficients!$F$10)+(Campus!H34*Coefficients!$H$10)+(Campus!I34*Coefficients!$J$10)+(Campus!J34*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K34*Coefficients!$L$10)+(Campus!L34*Coefficients!$N$10)+(M34*Inventory!$I$31)","v":0},{"$f":"(E34*Coefficients!$C$10)+(Campus!F34*Coefficients!$E$10)+(Campus!G34*Coefficients!$G$10)+(Campus!H34*Coefficients!$I$10)+(Campus!I34*Coefficients!$K$10)+(Campus!J34*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K34*Coefficients!$M$10)+(Campus!L34*Coefficients!$O$10)+(M34*'Waste Coeff.'!$D$9)+(N34*'Waste Coeff.'!$D$9)+(Campus!O34*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D148,IF($D$170=\"Base Year\",Campus!D186,IF($D$208=\"Base Year\",Campus!D224,IF($D$246=\"Base Year\",Campus!D262,IF($D$284=\"Base Year\",Campus!D300,IF($D$322=\"Base Year\",Campus!D338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E148,IF($D$170=\"Base Year\",Campus!E186,IF($D$208=\"Base Year\",Campus!E224,IF($D$246=\"Base Year\",Campus!E262,IF($D$284=\"Base Year\",Campus!E300,IF($D$322=\"Base Year\",Campus!E338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F148,IF($D$170=\"Base Year\",Campus!F186,IF($D$208=\"Base Year\",Campus!F224,IF($D$246=\"Base Year\",Campus!F262,IF($D$284=\"Base Year\",Campus!F300,IF($D$322=\"Base Year\",Campus!F338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G148,IF($D$170=\"Base Year\",Campus!G186,IF($D$208=\"Base Year\",Campus!G224,IF($D$246=\"Base Year\",Campus!G262,IF($D$284=\"Base Year\",Campus!G300,IF($D$322=\"Base Year\",Campus!G338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H148,IF($D$170=\"Base Year\",Campus!H186,IF($D$208=\"Base Year\",Campus!H224,IF($D$246=\"Base Year\",Campus!H262,IF($D$284=\"Base Year\",Campus!H300,IF($D$322=\"Base Year\",Campus!H338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I148,IF($D$170=\"Base Year\",Campus!I186,IF($D$208=\"Base Year\",Campus!I224,IF($D$246=\"Base Year\",Campus!I262,IF($D$284=\"Base Year\",Campus!I300,IF($D$322=\"Base Year\",Campus!I338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K148,IF($D$170=\"Base Year\",Campus!K186,IF($D$208=\"Base Year\",Campus!K224,IF($D$246=\"Base Year\",Campus!K262,IF($D$284=\"Base Year\",Campus!K300,IF($D$322=\"Base Year\",Campus!K338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L148,IF($D$170=\"Base Year\",Campus!L186,IF($D$208=\"Base Year\",Campus!L224,IF($D$246=\"Base Year\",Campus!L262,IF($D$284=\"Base Year\",Campus!L300,IF($D$322=\"Base Year\",Campus!L338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P148,IF($D$170=\"Base Year\",Campus!P186,IF($D$208=\"Base Year\",Campus!P224,IF($D$246=\"Base Year\",Campus!P262,IF($D$284=\"Base Year\",Campus!P300,IF($D$322=\"Base Year\",Campus!P338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q148,IF($D$170=\"Base Year\",Campus!Q186,IF($D$208=\"Base Year\",Campus!Q224,IF($D$246=\"Base Year\",Campus!Q262,IF($D$284=\"Base Year\",Campus!Q300,IF($D$322=\"Base Year\",Campus!Q338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R148,IF($D$170=\"Base Year\",Campus!R186,IF($D$208=\"Base Year\",Campus!R224,IF($D$246=\"Base Year\",Campus!R262,IF($D$284=\"Base Year\",Campus!R300,IF($D$322=\"Base Year\",Campus!R338))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S148,IF($D$170=\"Base Year\",Campus!S186,IF($D$208=\"Base Year\",Campus!S224,IF($D$246=\"Base Year\",Campus!S262,IF($D$284=\"Base Year\",Campus!S300,IF($D$322=\"Base Year\",Campus!S338))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T148,IF($D$170=\"Base Year\",Campus!T186,IF($D$208=\"Base Year\",Campus!T224,IF($D$246=\"Base Year\",Campus!T262,IF($D$284=\"Base Year\",Campus!T300,IF($D$322=\"Base Year\",Campus!T338))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V148,IF($D$170=\"Base Year\",Campus!V186,IF($D$208=\"Base Year\",Campus!V224,IF($D$246=\"Base Year\",Campus!V262,IF($D$284=\"Base Year\",Campus!V300,IF($D$322=\"Base Year\",Campus!V338))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W148,IF($D$170=\"Base Year\",Campus!W186,IF($D$208=\"Base Year\",Campus!W224,IF($D$246=\"Base Year\",Campus!W262,IF($D$284=\"Base Year\",Campus!W300,IF($D$322=\"Base Year\",Campus!W338))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E35*Coefficients!$B$10)+(Campus!F35*Coefficients!$D$10)+(Campus!G35*Coefficients!$F$10)+(Campus!H35*Coefficients!$H$10)+(Campus!I35*Coefficients!$J$10)+(Campus!J35*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K35*Coefficients!$L$10)+(Campus!L35*Coefficients!$N$10)+(M35*Inventory!$I$31)","v":0},{"$f":"(E35*Coefficients!$C$10)+(Campus!F35*Coefficients!$E$10)+(Campus!G35*Coefficients!$G$10)+(Campus!H35*Coefficients!$I$10)+(Campus!I35*Coefficients!$K$10)+(Campus!J35*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K35*Coefficients!$M$10)+(Campus!L35*Coefficients!$O$10)+(M35*'Waste Coeff.'!$D$9)+(N35*'Waste Coeff.'!$D$9)+(Campus!O35*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D149,IF($D$170=\"Base Year\",Campus!D187,IF($D$208=\"Base Year\",Campus!D225,IF($D$246=\"Base Year\",Campus!D263,IF($D$284=\"Base Year\",Campus!D301,IF($D$322=\"Base Year\",Campus!D339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E149,IF($D$170=\"Base Year\",Campus!E187,IF($D$208=\"Base Year\",Campus!E225,IF($D$246=\"Base Year\",Campus!E263,IF($D$284=\"Base Year\",Campus!E301,IF($D$322=\"Base Year\",Campus!E339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F149,IF($D$170=\"Base Year\",Campus!F187,IF($D$208=\"Base Year\",Campus!F225,IF($D$246=\"Base Year\",Campus!F263,IF($D$284=\"Base Year\",Campus!F301,IF($D$322=\"Base Year\",Campus!F339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G149,IF($D$170=\"Base Year\",Campus!G187,IF($D$208=\"Base Year\",Campus!G225,IF($D$246=\"Base Year\",Campus!G263,IF($D$284=\"Base Year\",Campus!G301,IF($D$322=\"Base Year\",Campus!G339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H149,IF($D$170=\"Base Year\",Campus!H187,IF($D$208=\"Base Year\",Campus!H225,IF($D$246=\"Base Year\",Campus!H263,IF($D$284=\"Base Year\",Campus!H301,IF($D$322=\"Base Year\",Campus!H339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I149,IF($D$170=\"Base Year\",Campus!I187,IF($D$208=\"Base Year\",Campus!I225,IF($D$246=\"Base Year\",Campus!I263,IF($D$284=\"Base Year\",Campus!I301,IF($D$322=\"Base Year\",Campus!I339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K149,IF($D$170=\"Base Year\",Campus!K187,IF($D$208=\"Base Year\",Campus!K225,IF($D$246=\"Base Year\",Campus!K263,IF($D$284=\"Base Year\",Campus!K301,IF($D$322=\"Base Year\",Campus!K339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L149,IF($D$170=\"Base Year\",Campus!L187,IF($D$208=\"Base Year\",Campus!L225,IF($D$246=\"Base Year\",Campus!L263,IF($D$284=\"Base Year\",Campus!L301,IF($D$322=\"Base Year\",Campus!L339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P149,IF($D$170=\"Base Year\",Campus!P187,IF($D$208=\"Base Year\",Campus!P225,IF($D$246=\"Base Year\",Campus!P263,IF($D$284=\"Base Year\",Campus!P301,IF($D$322=\"Base Year\",Campus!P339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q149,IF($D$170=\"Base Year\",Campus!Q187,IF($D$208=\"Base Year\",Campus!Q225,IF($D$246=\"Base Year\",Campus!Q263,IF($D$284=\"Base Year\",Campus!Q301,IF($D$322=\"Base Year\",Campus!Q339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R149,IF($D$170=\"Base Year\",Campus!R187,IF($D$208=\"Base Year\",Campus!R225,IF($D$246=\"Base Year\",Campus!R263,IF($D$284=\"Base Year\",Campus!R301,IF($D$322=\"Base Year\",Campus!R339))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S149,IF($D$170=\"Base Year\",Campus!S187,IF($D$208=\"Base Year\",Campus!S225,IF($D$246=\"Base Year\",Campus!S263,IF($D$284=\"Base Year\",Campus!S301,IF($D$322=\"Base Year\",Campus!S339))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T149,IF($D$170=\"Base Year\",Campus!T187,IF($D$208=\"Base Year\",Campus!T225,IF($D$246=\"Base Year\",Campus!T263,IF($D$284=\"Base Year\",Campus!T301,IF($D$322=\"Base Year\",Campus!T339))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V149,IF($D$170=\"Base Year\",Campus!V187,IF($D$208=\"Base Year\",Campus!V225,IF($D$246=\"Base Year\",Campus!V263,IF($D$284=\"Base Year\",Campus!V301,IF($D$322=\"Base Year\",Campus!V339))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W149,IF($D$170=\"Base Year\",Campus!W187,IF($D$208=\"Base Year\",Campus!W225,IF($D$246=\"Base Year\",Campus!W263,IF($D$284=\"Base Year\",Campus!W301,IF($D$322=\"Base Year\",Campus!W339))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E36*Coefficients!$B$10)+(Campus!F36*Coefficients!$D$10)+(Campus!G36*Coefficients!$F$10)+(Campus!H36*Coefficients!$H$10)+(Campus!I36*Coefficients!$J$10)+(Campus!J36*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K36*Coefficients!$L$10)+(Campus!L36*Coefficients!$N$10)+(M36*Inventory!$I$31)","v":0},{"$f":"(E36*Coefficients!$C$10)+(Campus!F36*Coefficients!$E$10)+(Campus!G36*Coefficients!$G$10)+(Campus!H36*Coefficients!$I$10)+(Campus!I36*Coefficients!$K$10)+(Campus!J36*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K36*Coefficients!$M$10)+(Campus!L36*Coefficients!$O$10)+(M36*'Waste Coeff.'!$D$9)+(N36*'Waste Coeff.'!$D$9)+(Campus!O36*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D150,IF($D$170=\"Base Year\",Campus!D188,IF($D$208=\"Base Year\",Campus!D226,IF($D$246=\"Base Year\",Campus!D264,IF($D$284=\"Base Year\",Campus!D302,IF($D$322=\"Base Year\",Campus!D340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E150,IF($D$170=\"Base Year\",Campus!E188,IF($D$208=\"Base Year\",Campus!E226,IF($D$246=\"Base Year\",Campus!E264,IF($D$284=\"Base Year\",Campus!E302,IF($D$322=\"Base Year\",Campus!E340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F150,IF($D$170=\"Base Year\",Campus!F188,IF($D$208=\"Base Year\",Campus!F226,IF($D$246=\"Base Year\",Campus!F264,IF($D$284=\"Base Year\",Campus!F302,IF($D$322=\"Base Year\",Campus!F340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G150,IF($D$170=\"Base Year\",Campus!G188,IF($D$208=\"Base Year\",Campus!G226,IF($D$246=\"Base Year\",Campus!G264,IF($D$284=\"Base Year\",Campus!G302,IF($D$322=\"Base Year\",Campus!G340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H150,IF($D$170=\"Base Year\",Campus!H188,IF($D$208=\"Base Year\",Campus!H226,IF($D$246=\"Base Year\",Campus!H264,IF($D$284=\"Base Year\",Campus!H302,IF($D$322=\"Base Year\",Campus!H340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I150,IF($D$170=\"Base Year\",Campus!I188,IF($D$208=\"Base Year\",Campus!I226,IF($D$246=\"Base Year\",Campus!I264,IF($D$284=\"Base Year\",Campus!I302,IF($D$322=\"Base Year\",Campus!I340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K150,IF($D$170=\"Base Year\",Campus!K188,IF($D$208=\"Base Year\",Campus!K226,IF($D$246=\"Base Year\",Campus!K264,IF($D$284=\"Base Year\",Campus!K302,IF($D$322=\"Base Year\",Campus!K340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L150,IF($D$170=\"Base Year\",Campus!L188,IF($D$208=\"Base Year\",Campus!L226,IF($D$246=\"Base Year\",Campus!L264,IF($D$284=\"Base Year\",Campus!L302,IF($D$322=\"Base Year\",Campus!L340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P150,IF($D$170=\"Base Year\",Campus!P188,IF($D$208=\"Base Year\",Campus!P226,IF($D$246=\"Base Year\",Campus!P264,IF($D$284=\"Base Year\",Campus!P302,IF($D$322=\"Base Year\",Campus!P340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q150,IF($D$170=\"Base Year\",Campus!Q188,IF($D$208=\"Base Year\",Campus!Q226,IF($D$246=\"Base Year\",Campus!Q264,IF($D$284=\"Base Year\",Campus!Q302,IF($D$322=\"Base Year\",Campus!Q340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R150,IF($D$170=\"Base Year\",Campus!R188,IF($D$208=\"Base Year\",Campus!R226,IF($D$246=\"Base Year\",Campus!R264,IF($D$284=\"Base Year\",Campus!R302,IF($D$322=\"Base Year\",Campus!R340))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S150,IF($D$170=\"Base Year\",Campus!S188,IF($D$208=\"Base Year\",Campus!S226,IF($D$246=\"Base Year\",Campus!S264,IF($D$284=\"Base Year\",Campus!S302,IF($D$322=\"Base Year\",Campus!S340))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T150,IF($D$170=\"Base Year\",Campus!T188,IF($D$208=\"Base Year\",Campus!T226,IF($D$246=\"Base Year\",Campus!T264,IF($D$284=\"Base Year\",Campus!T302,IF($D$322=\"Base Year\",Campus!T340))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V150,IF($D$170=\"Base Year\",Campus!V188,IF($D$208=\"Base Year\",Campus!V226,IF($D$246=\"Base Year\",Campus!V264,IF($D$284=\"Base Year\",Campus!V302,IF($D$322=\"Base Year\",Campus!V340))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W150,IF($D$170=\"Base Year\",Campus!W188,IF($D$208=\"Base Year\",Campus!W226,IF($D$246=\"Base Year\",Campus!W264,IF($D$284=\"Base Year\",Campus!W302,IF($D$322=\"Base Year\",Campus!W340))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E37*Coefficients!$B$10)+(Campus!F37*Coefficients!$D$10)+(Campus!G37*Coefficients!$F$10)+(Campus!H37*Coefficients!$H$10)+(Campus!I37*Coefficients!$J$10)+(Campus!J37*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K37*Coefficients!$L$10)+(Campus!L37*Coefficients!$N$10)+(M37*Inventory!$I$31)","v":0},{"$f":"(E37*Coefficients!$C$10)+(Campus!F37*Coefficients!$E$10)+(Campus!G37*Coefficients!$G$10)+(Campus!H37*Coefficients!$I$10)+(Campus!I37*Coefficients!$K$10)+(Campus!J37*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K37*Coefficients!$M$10)+(Campus!L37*Coefficients!$O$10)+(M37*'Waste Coeff.'!$D$9)+(N37*'Waste Coeff.'!$D$9)+(Campus!O37*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D151,IF($D$170=\"Base Year\",Campus!D189,IF($D$208=\"Base Year\",Campus!D227,IF($D$246=\"Base Year\",Campus!D265,IF($D$284=\"Base Year\",Campus!D303,IF($D$322=\"Base Year\",Campus!D341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E151,IF($D$170=\"Base Year\",Campus!E189,IF($D$208=\"Base Year\",Campus!E227,IF($D$246=\"Base Year\",Campus!E265,IF($D$284=\"Base Year\",Campus!E303,IF($D$322=\"Base Year\",Campus!E341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F151,IF($D$170=\"Base Year\",Campus!F189,IF($D$208=\"Base Year\",Campus!F227,IF($D$246=\"Base Year\",Campus!F265,IF($D$284=\"Base Year\",Campus!F303,IF($D$322=\"Base Year\",Campus!F341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G151,IF($D$170=\"Base Year\",Campus!G189,IF($D$208=\"Base Year\",Campus!G227,IF($D$246=\"Base Year\",Campus!G265,IF($D$284=\"Base Year\",Campus!G303,IF($D$322=\"Base Year\",Campus!G341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H151,IF($D$170=\"Base Year\",Campus!H189,IF($D$208=\"Base Year\",Campus!H227,IF($D$246=\"Base Year\",Campus!H265,IF($D$284=\"Base Year\",Campus!H303,IF($D$322=\"Base Year\",Campus!H341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I151,IF($D$170=\"Base Year\",Campus!I189,IF($D$208=\"Base Year\",Campus!I227,IF($D$246=\"Base Year\",Campus!I265,IF($D$284=\"Base Year\",Campus!I303,IF($D$322=\"Base Year\",Campus!I341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K151,IF($D$170=\"Base Year\",Campus!K189,IF($D$208=\"Base Year\",Campus!K227,IF($D$246=\"Base Year\",Campus!K265,IF($D$284=\"Base Year\",Campus!K303,IF($D$322=\"Base Year\",Campus!K341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L151,IF($D$170=\"Base Year\",Campus!L189,IF($D$208=\"Base Year\",Campus!L227,IF($D$246=\"Base Year\",Campus!L265,IF($D$284=\"Base Year\",Campus!L303,IF($D$322=\"Base Year\",Campus!L341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P151,IF($D$170=\"Base Year\",Campus!P189,IF($D$208=\"Base Year\",Campus!P227,IF($D$246=\"Base Year\",Campus!P265,IF($D$284=\"Base Year\",Campus!P303,IF($D$322=\"Base Year\",Campus!P341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q151,IF($D$170=\"Base Year\",Campus!Q189,IF($D$208=\"Base Year\",Campus!Q227,IF($D$246=\"Base Year\",Campus!Q265,IF($D$284=\"Base Year\",Campus!Q303,IF($D$322=\"Base Year\",Campus!Q341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R151,IF($D$170=\"Base Year\",Campus!R189,IF($D$208=\"Base Year\",Campus!R227,IF($D$246=\"Base Year\",Campus!R265,IF($D$284=\"Base Year\",Campus!R303,IF($D$322=\"Base Year\",Campus!R341))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S151,IF($D$170=\"Base Year\",Campus!S189,IF($D$208=\"Base Year\",Campus!S227,IF($D$246=\"Base Year\",Campus!S265,IF($D$284=\"Base Year\",Campus!S303,IF($D$322=\"Base Year\",Campus!S341))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T151,IF($D$170=\"Base Year\",Campus!T189,IF($D$208=\"Base Year\",Campus!T227,IF($D$246=\"Base Year\",Campus!T265,IF($D$284=\"Base Year\",Campus!T303,IF($D$322=\"Base Year\",Campus!T341))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V151,IF($D$170=\"Base Year\",Campus!V189,IF($D$208=\"Base Year\",Campus!V227,IF($D$246=\"Base Year\",Campus!V265,IF($D$284=\"Base Year\",Campus!V303,IF($D$322=\"Base Year\",Campus!V341))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W151,IF($D$170=\"Base Year\",Campus!W189,IF($D$208=\"Base Year\",Campus!W227,IF($D$246=\"Base Year\",Campus!W265,IF($D$284=\"Base Year\",Campus!W303,IF($D$322=\"Base Year\",Campus!W341))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E38*Coefficients!$B$10)+(Campus!F38*Coefficients!$D$10)+(Campus!G38*Coefficients!$F$10)+(Campus!H38*Coefficients!$H$10)+(Campus!I38*Coefficients!$J$10)+(Campus!J38*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K38*Coefficients!$L$10)+(Campus!L38*Coefficients!$N$10)+(M38*Inventory!$I$31)","v":0},{"$f":"(E38*Coefficients!$C$10)+(Campus!F38*Coefficients!$E$10)+(Campus!G38*Coefficients!$G$10)+(Campus!H38*Coefficients!$I$10)+(Campus!I38*Coefficients!$K$10)+(Campus!J38*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K38*Coefficients!$M$10)+(Campus!L38*Coefficients!$O$10)+(M38*'Waste Coeff.'!$D$9)+(N38*'Waste Coeff.'!$D$9)+(Campus!O38*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D152,IF($D$170=\"Base Year\",Campus!D190,IF($D$208=\"Base Year\",Campus!D228,IF($D$246=\"Base Year\",Campus!D266,IF($D$284=\"Base Year\",Campus!D304,IF($D$322=\"Base Year\",Campus!D342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E152,IF($D$170=\"Base Year\",Campus!E190,IF($D$208=\"Base Year\",Campus!E228,IF($D$246=\"Base Year\",Campus!E266,IF($D$284=\"Base Year\",Campus!E304,IF($D$322=\"Base Year\",Campus!E342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F152,IF($D$170=\"Base Year\",Campus!F190,IF($D$208=\"Base Year\",Campus!F228,IF($D$246=\"Base Year\",Campus!F266,IF($D$284=\"Base Year\",Campus!F304,IF($D$322=\"Base Year\",Campus!F342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G152,IF($D$170=\"Base Year\",Campus!G190,IF($D$208=\"Base Year\",Campus!G228,IF($D$246=\"Base Year\",Campus!G266,IF($D$284=\"Base Year\",Campus!G304,IF($D$322=\"Base Year\",Campus!G342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H152,IF($D$170=\"Base Year\",Campus!H190,IF($D$208=\"Base Year\",Campus!H228,IF($D$246=\"Base Year\",Campus!H266,IF($D$284=\"Base Year\",Campus!H304,IF($D$322=\"Base Year\",Campus!H342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I152,IF($D$170=\"Base Year\",Campus!I190,IF($D$208=\"Base Year\",Campus!I228,IF($D$246=\"Base Year\",Campus!I266,IF($D$284=\"Base Year\",Campus!I304,IF($D$322=\"Base Year\",Campus!I342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K152,IF($D$170=\"Base Year\",Campus!K190,IF($D$208=\"Base Year\",Campus!K228,IF($D$246=\"Base Year\",Campus!K266,IF($D$284=\"Base Year\",Campus!K304,IF($D$322=\"Base Year\",Campus!K342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L152,IF($D$170=\"Base Year\",Campus!L190,IF($D$208=\"Base Year\",Campus!L228,IF($D$246=\"Base Year\",Campus!L266,IF($D$284=\"Base Year\",Campus!L304,IF($D$322=\"Base Year\",Campus!L342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P152,IF($D$170=\"Base Year\",Campus!P190,IF($D$208=\"Base Year\",Campus!P228,IF($D$246=\"Base Year\",Campus!P266,IF($D$284=\"Base Year\",Campus!P304,IF($D$322=\"Base Year\",Campus!P342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q152,IF($D$170=\"Base Year\",Campus!Q190,IF($D$208=\"Base Year\",Campus!Q228,IF($D$246=\"Base Year\",Campus!Q266,IF($D$284=\"Base Year\",Campus!Q304,IF($D$322=\"Base Year\",Campus!Q342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R152,IF($D$170=\"Base Year\",Campus!R190,IF($D$208=\"Base Year\",Campus!R228,IF($D$246=\"Base Year\",Campus!R266,IF($D$284=\"Base Year\",Campus!R304,IF($D$322=\"Base Year\",Campus!R342))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S152,IF($D$170=\"Base Year\",Campus!S190,IF($D$208=\"Base Year\",Campus!S228,IF($D$246=\"Base Year\",Campus!S266,IF($D$284=\"Base Year\",Campus!S304,IF($D$322=\"Base Year\",Campus!S342))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T152,IF($D$170=\"Base Year\",Campus!T190,IF($D$208=\"Base Year\",Campus!T228,IF($D$246=\"Base Year\",Campus!T266,IF($D$284=\"Base Year\",Campus!T304,IF($D$322=\"Base Year\",Campus!T342))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V152,IF($D$170=\"Base Year\",Campus!V190,IF($D$208=\"Base Year\",Campus!V228,IF($D$246=\"Base Year\",Campus!V266,IF($D$284=\"Base Year\",Campus!V304,IF($D$322=\"Base Year\",Campus!V342))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W152,IF($D$170=\"Base Year\",Campus!W190,IF($D$208=\"Base Year\",Campus!W228,IF($D$246=\"Base Year\",Campus!W266,IF($D$284=\"Base Year\",Campus!W304,IF($D$322=\"Base Year\",Campus!W342))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E39*Coefficients!$B$10)+(Campus!F39*Coefficients!$D$10)+(Campus!G39*Coefficients!$F$10)+(Campus!H39*Coefficients!$H$10)+(Campus!I39*Coefficients!$J$10)+(Campus!J39*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K39*Coefficients!$L$10)+(Campus!L39*Coefficients!$N$10)+(M39*Inventory!$I$31)","v":0},{"$f":"(E39*Coefficients!$C$10)+(Campus!F39*Coefficients!$E$10)+(Campus!G39*Coefficients!$G$10)+(Campus!H39*Coefficients!$I$10)+(Campus!I39*Coefficients!$K$10)+(Campus!J39*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K39*Coefficients!$M$10)+(Campus!L39*Coefficients!$O$10)+(M39*'Waste Coeff.'!$D$9)+(N39*'Waste Coeff.'!$D$9)+(Campus!O39*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D153,IF($D$170=\"Base Year\",Campus!D191,IF($D$208=\"Base Year\",Campus!D229,IF($D$246=\"Base Year\",Campus!D267,IF($D$284=\"Base Year\",Campus!D305,IF($D$322=\"Base Year\",Campus!D343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E153,IF($D$170=\"Base Year\",Campus!E191,IF($D$208=\"Base Year\",Campus!E229,IF($D$246=\"Base Year\",Campus!E267,IF($D$284=\"Base Year\",Campus!E305,IF($D$322=\"Base Year\",Campus!E343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F153,IF($D$170=\"Base Year\",Campus!F191,IF($D$208=\"Base Year\",Campus!F229,IF($D$246=\"Base Year\",Campus!F267,IF($D$284=\"Base Year\",Campus!F305,IF($D$322=\"Base Year\",Campus!F343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G153,IF($D$170=\"Base Year\",Campus!G191,IF($D$208=\"Base Year\",Campus!G229,IF($D$246=\"Base Year\",Campus!G267,IF($D$284=\"Base Year\",Campus!G305,IF($D$322=\"Base Year\",Campus!G343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H153,IF($D$170=\"Base Year\",Campus!H191,IF($D$208=\"Base Year\",Campus!H229,IF($D$246=\"Base Year\",Campus!H267,IF($D$284=\"Base Year\",Campus!H305,IF($D$322=\"Base Year\",Campus!H343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I153,IF($D$170=\"Base Year\",Campus!I191,IF($D$208=\"Base Year\",Campus!I229,IF($D$246=\"Base Year\",Campus!I267,IF($D$284=\"Base Year\",Campus!I305,IF($D$322=\"Base Year\",Campus!I343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K153,IF($D$170=\"Base Year\",Campus!K191,IF($D$208=\"Base Year\",Campus!K229,IF($D$246=\"Base Year\",Campus!K267,IF($D$284=\"Base Year\",Campus!K305,IF($D$322=\"Base Year\",Campus!K343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L153,IF($D$170=\"Base Year\",Campus!L191,IF($D$208=\"Base Year\",Campus!L229,IF($D$246=\"Base Year\",Campus!L267,IF($D$284=\"Base Year\",Campus!L305,IF($D$322=\"Base Year\",Campus!L343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P153,IF($D$170=\"Base Year\",Campus!P191,IF($D$208=\"Base Year\",Campus!P229,IF($D$246=\"Base Year\",Campus!P267,IF($D$284=\"Base Year\",Campus!P305,IF($D$322=\"Base Year\",Campus!P343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q153,IF($D$170=\"Base Year\",Campus!Q191,IF($D$208=\"Base Year\",Campus!Q229,IF($D$246=\"Base Year\",Campus!Q267,IF($D$284=\"Base Year\",Campus!Q305,IF($D$322=\"Base Year\",Campus!Q343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R153,IF($D$170=\"Base Year\",Campus!R191,IF($D$208=\"Base Year\",Campus!R229,IF($D$246=\"Base Year\",Campus!R267,IF($D$284=\"Base Year\",Campus!R305,IF($D$322=\"Base Year\",Campus!R343))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S153,IF($D$170=\"Base Year\",Campus!S191,IF($D$208=\"Base Year\",Campus!S229,IF($D$246=\"Base Year\",Campus!S267,IF($D$284=\"Base Year\",Campus!S305,IF($D$322=\"Base Year\",Campus!S343))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T153,IF($D$170=\"Base Year\",Campus!T191,IF($D$208=\"Base Year\",Campus!T229,IF($D$246=\"Base Year\",Campus!T267,IF($D$284=\"Base Year\",Campus!T305,IF($D$322=\"Base Year\",Campus!T343))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V153,IF($D$170=\"Base Year\",Campus!V191,IF($D$208=\"Base Year\",Campus!V229,IF($D$246=\"Base Year\",Campus!V267,IF($D$284=\"Base Year\",Campus!V305,IF($D$322=\"Base Year\",Campus!V343))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W153,IF($D$170=\"Base Year\",Campus!W191,IF($D$208=\"Base Year\",Campus!W229,IF($D$246=\"Base Year\",Campus!W267,IF($D$284=\"Base Year\",Campus!W305,IF($D$322=\"Base Year\",Campus!W343))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E40*Coefficients!$B$10)+(Campus!F40*Coefficients!$D$10)+(Campus!G40*Coefficients!$F$10)+(Campus!H40*Coefficients!$H$10)+(Campus!I40*Coefficients!$J$10)+(Campus!J40*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K40*Coefficients!$L$10)+(Campus!L40*Coefficients!$N$10)+(M40*Inventory!$I$31)","v":0},{"$f":"(E40*Coefficients!$C$10)+(Campus!F40*Coefficients!$E$10)+(Campus!G40*Coefficients!$G$10)+(Campus!H40*Coefficients!$I$10)+(Campus!I40*Coefficients!$K$10)+(Campus!J40*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K40*Coefficients!$M$10)+(Campus!L40*Coefficients!$O$10)+(M40*'Waste Coeff.'!$D$9)+(N40*'Waste Coeff.'!$D$9)+(Campus!O40*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D154,IF($D$170=\"Base Year\",Campus!D192,IF($D$208=\"Base Year\",Campus!D230,IF($D$246=\"Base Year\",Campus!D268,IF($D$284=\"Base Year\",Campus!D306,IF($D$322=\"Base Year\",Campus!D344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E154,IF($D$170=\"Base Year\",Campus!E192,IF($D$208=\"Base Year\",Campus!E230,IF($D$246=\"Base Year\",Campus!E268,IF($D$284=\"Base Year\",Campus!E306,IF($D$322=\"Base Year\",Campus!E344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F154,IF($D$170=\"Base Year\",Campus!F192,IF($D$208=\"Base Year\",Campus!F230,IF($D$246=\"Base Year\",Campus!F268,IF($D$284=\"Base Year\",Campus!F306,IF($D$322=\"Base Year\",Campus!F344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G154,IF($D$170=\"Base Year\",Campus!G192,IF($D$208=\"Base Year\",Campus!G230,IF($D$246=\"Base Year\",Campus!G268,IF($D$284=\"Base Year\",Campus!G306,IF($D$322=\"Base Year\",Campus!G344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H154,IF($D$170=\"Base Year\",Campus!H192,IF($D$208=\"Base Year\",Campus!H230,IF($D$246=\"Base Year\",Campus!H268,IF($D$284=\"Base Year\",Campus!H306,IF($D$322=\"Base Year\",Campus!H344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I154,IF($D$170=\"Base Year\",Campus!I192,IF($D$208=\"Base Year\",Campus!I230,IF($D$246=\"Base Year\",Campus!I268,IF($D$284=\"Base Year\",Campus!I306,IF($D$322=\"Base Year\",Campus!I344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K154,IF($D$170=\"Base Year\",Campus!K192,IF($D$208=\"Base Year\",Campus!K230,IF($D$246=\"Base Year\",Campus!K268,IF($D$284=\"Base Year\",Campus!K306,IF($D$322=\"Base Year\",Campus!K344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L154,IF($D$170=\"Base Year\",Campus!L192,IF($D$208=\"Base Year\",Campus!L230,IF($D$246=\"Base Year\",Campus!L268,IF($D$284=\"Base Year\",Campus!L306,IF($D$322=\"Base Year\",Campus!L344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P154,IF($D$170=\"Base Year\",Campus!P192,IF($D$208=\"Base Year\",Campus!P230,IF($D$246=\"Base Year\",Campus!P268,IF($D$284=\"Base Year\",Campus!P306,IF($D$322=\"Base Year\",Campus!P344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q154,IF($D$170=\"Base Year\",Campus!Q192,IF($D$208=\"Base Year\",Campus!Q230,IF($D$246=\"Base Year\",Campus!Q268,IF($D$284=\"Base Year\",Campus!Q306,IF($D$322=\"Base Year\",Campus!Q344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R154,IF($D$170=\"Base Year\",Campus!R192,IF($D$208=\"Base Year\",Campus!R230,IF($D$246=\"Base Year\",Campus!R268,IF($D$284=\"Base Year\",Campus!R306,IF($D$322=\"Base Year\",Campus!R344))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S154,IF($D$170=\"Base Year\",Campus!S192,IF($D$208=\"Base Year\",Campus!S230,IF($D$246=\"Base Year\",Campus!S268,IF($D$284=\"Base Year\",Campus!S306,IF($D$322=\"Base Year\",Campus!S344))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T154,IF($D$170=\"Base Year\",Campus!T192,IF($D$208=\"Base Year\",Campus!T230,IF($D$246=\"Base Year\",Campus!T268,IF($D$284=\"Base Year\",Campus!T306,IF($D$322=\"Base Year\",Campus!T344))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V154,IF($D$170=\"Base Year\",Campus!V192,IF($D$208=\"Base Year\",Campus!V230,IF($D$246=\"Base Year\",Campus!V268,IF($D$284=\"Base Year\",Campus!V306,IF($D$322=\"Base Year\",Campus!V344))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W154,IF($D$170=\"Base Year\",Campus!W192,IF($D$208=\"Base Year\",Campus!W230,IF($D$246=\"Base Year\",Campus!W268,IF($D$284=\"Base Year\",Campus!W306,IF($D$322=\"Base Year\",Campus!W344))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E41*Coefficients!$B$10)+(Campus!F41*Coefficients!$D$10)+(Campus!G41*Coefficients!$F$10)+(Campus!H41*Coefficients!$H$10)+(Campus!I41*Coefficients!$J$10)+(Campus!J41*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K41*Coefficients!$L$10)+(Campus!L41*Coefficients!$N$10)+(M41*Inventory!$I$31)","v":0},{"$f":"(E41*Coefficients!$C$10)+(Campus!F41*Coefficients!$E$10)+(Campus!G41*Coefficients!$G$10)+(Campus!H41*Coefficients!$I$10)+(Campus!I41*Coefficients!$K$10)+(Campus!J41*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K41*Coefficients!$M$10)+(Campus!L41*Coefficients!$O$10)+(M41*'Waste Coeff.'!$D$9)+(N41*'Waste Coeff.'!$D$9)+(Campus!O41*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D155,IF($D$170=\"Base Year\",Campus!D193,IF($D$208=\"Base Year\",Campus!D231,IF($D$246=\"Base Year\",Campus!D269,IF($D$284=\"Base Year\",Campus!D307,IF($D$322=\"Base Year\",Campus!D345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E155,IF($D$170=\"Base Year\",Campus!E193,IF($D$208=\"Base Year\",Campus!E231,IF($D$246=\"Base Year\",Campus!E269,IF($D$284=\"Base Year\",Campus!E307,IF($D$322=\"Base Year\",Campus!E345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F155,IF($D$170=\"Base Year\",Campus!F193,IF($D$208=\"Base Year\",Campus!F231,IF($D$246=\"Base Year\",Campus!F269,IF($D$284=\"Base Year\",Campus!F307,IF($D$322=\"Base Year\",Campus!F345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G155,IF($D$170=\"Base Year\",Campus!G193,IF($D$208=\"Base Year\",Campus!G231,IF($D$246=\"Base Year\",Campus!G269,IF($D$284=\"Base Year\",Campus!G307,IF($D$322=\"Base Year\",Campus!G345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H155,IF($D$170=\"Base Year\",Campus!H193,IF($D$208=\"Base Year\",Campus!H231,IF($D$246=\"Base Year\",Campus!H269,IF($D$284=\"Base Year\",Campus!H307,IF($D$322=\"Base Year\",Campus!H345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I155,IF($D$170=\"Base Year\",Campus!I193,IF($D$208=\"Base Year\",Campus!I231,IF($D$246=\"Base Year\",Campus!I269,IF($D$284=\"Base Year\",Campus!I307,IF($D$322=\"Base Year\",Campus!I345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K155,IF($D$170=\"Base Year\",Campus!K193,IF($D$208=\"Base Year\",Campus!K231,IF($D$246=\"Base Year\",Campus!K269,IF($D$284=\"Base Year\",Campus!K307,IF($D$322=\"Base Year\",Campus!K345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L155,IF($D$170=\"Base Year\",Campus!L193,IF($D$208=\"Base Year\",Campus!L231,IF($D$246=\"Base Year\",Campus!L269,IF($D$284=\"Base Year\",Campus!L307,IF($D$322=\"Base Year\",Campus!L345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P155,IF($D$170=\"Base Year\",Campus!P193,IF($D$208=\"Base Year\",Campus!P231,IF($D$246=\"Base Year\",Campus!P269,IF($D$284=\"Base Year\",Campus!P307,IF($D$322=\"Base Year\",Campus!P345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q155,IF($D$170=\"Base Year\",Campus!Q193,IF($D$208=\"Base Year\",Campus!Q231,IF($D$246=\"Base Year\",Campus!Q269,IF($D$284=\"Base Year\",Campus!Q307,IF($D$322=\"Base Year\",Campus!Q345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R155,IF($D$170=\"Base Year\",Campus!R193,IF($D$208=\"Base Year\",Campus!R231,IF($D$246=\"Base Year\",Campus!R269,IF($D$284=\"Base Year\",Campus!R307,IF($D$322=\"Base Year\",Campus!R345))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S155,IF($D$170=\"Base Year\",Campus!S193,IF($D$208=\"Base Year\",Campus!S231,IF($D$246=\"Base Year\",Campus!S269,IF($D$284=\"Base Year\",Campus!S307,IF($D$322=\"Base Year\",Campus!S345))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T155,IF($D$170=\"Base Year\",Campus!T193,IF($D$208=\"Base Year\",Campus!T231,IF($D$246=\"Base Year\",Campus!T269,IF($D$284=\"Base Year\",Campus!T307,IF($D$322=\"Base Year\",Campus!T345))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V155,IF($D$170=\"Base Year\",Campus!V193,IF($D$208=\"Base Year\",Campus!V231,IF($D$246=\"Base Year\",Campus!V269,IF($D$284=\"Base Year\",Campus!V307,IF($D$322=\"Base Year\",Campus!V345))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W155,IF($D$170=\"Base Year\",Campus!W193,IF($D$208=\"Base Year\",Campus!W231,IF($D$246=\"Base Year\",Campus!W269,IF($D$284=\"Base Year\",Campus!W307,IF($D$322=\"Base Year\",Campus!W345))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E42*Coefficients!$B$10)+(Campus!F42*Coefficients!$D$10)+(Campus!G42*Coefficients!$F$10)+(Campus!H42*Coefficients!$H$10)+(Campus!I42*Coefficients!$J$10)+(Campus!J42*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K42*Coefficients!$L$10)+(Campus!L42*Coefficients!$N$10)+(M42*Inventory!$I$31)","v":0},{"$f":"(E42*Coefficients!$C$10)+(Campus!F42*Coefficients!$E$10)+(Campus!G42*Coefficients!$G$10)+(Campus!H42*Coefficients!$I$10)+(Campus!I42*Coefficients!$K$10)+(Campus!J42*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K42*Coefficients!$M$10)+(Campus!L42*Coefficients!$O$10)+(M42*'Waste Coeff.'!$D$9)+(N42*'Waste Coeff.'!$D$9)+(Campus!O42*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D156,IF($D$170=\"Base Year\",Campus!D194,IF($D$208=\"Base Year\",Campus!D232,IF($D$246=\"Base Year\",Campus!D270,IF($D$284=\"Base Year\",Campus!D308,IF($D$322=\"Base Year\",Campus!D346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E156,IF($D$170=\"Base Year\",Campus!E194,IF($D$208=\"Base Year\",Campus!E232,IF($D$246=\"Base Year\",Campus!E270,IF($D$284=\"Base Year\",Campus!E308,IF($D$322=\"Base Year\",Campus!E346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F156,IF($D$170=\"Base Year\",Campus!F194,IF($D$208=\"Base Year\",Campus!F232,IF($D$246=\"Base Year\",Campus!F270,IF($D$284=\"Base Year\",Campus!F308,IF($D$322=\"Base Year\",Campus!F346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G156,IF($D$170=\"Base Year\",Campus!G194,IF($D$208=\"Base Year\",Campus!G232,IF($D$246=\"Base Year\",Campus!G270,IF($D$284=\"Base Year\",Campus!G308,IF($D$322=\"Base Year\",Campus!G346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H156,IF($D$170=\"Base Year\",Campus!H194,IF($D$208=\"Base Year\",Campus!H232,IF($D$246=\"Base Year\",Campus!H270,IF($D$284=\"Base Year\",Campus!H308,IF($D$322=\"Base Year\",Campus!H346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I156,IF($D$170=\"Base Year\",Campus!I194,IF($D$208=\"Base Year\",Campus!I232,IF($D$246=\"Base Year\",Campus!I270,IF($D$284=\"Base Year\",Campus!I308,IF($D$322=\"Base Year\",Campus!I346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K156,IF($D$170=\"Base Year\",Campus!K194,IF($D$208=\"Base Year\",Campus!K232,IF($D$246=\"Base Year\",Campus!K270,IF($D$284=\"Base Year\",Campus!K308,IF($D$322=\"Base Year\",Campus!K346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L156,IF($D$170=\"Base Year\",Campus!L194,IF($D$208=\"Base Year\",Campus!L232,IF($D$246=\"Base Year\",Campus!L270,IF($D$284=\"Base Year\",Campus!L308,IF($D$322=\"Base Year\",Campus!L346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P156,IF($D$170=\"Base Year\",Campus!P194,IF($D$208=\"Base Year\",Campus!P232,IF($D$246=\"Base Year\",Campus!P270,IF($D$284=\"Base Year\",Campus!P308,IF($D$322=\"Base Year\",Campus!P346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q156,IF($D$170=\"Base Year\",Campus!Q194,IF($D$208=\"Base Year\",Campus!Q232,IF($D$246=\"Base Year\",Campus!Q270,IF($D$284=\"Base Year\",Campus!Q308,IF($D$322=\"Base Year\",Campus!Q346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R156,IF($D$170=\"Base Year\",Campus!R194,IF($D$208=\"Base Year\",Campus!R232,IF($D$246=\"Base Year\",Campus!R270,IF($D$284=\"Base Year\",Campus!R308,IF($D$322=\"Base Year\",Campus!R346))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S156,IF($D$170=\"Base Year\",Campus!S194,IF($D$208=\"Base Year\",Campus!S232,IF($D$246=\"Base Year\",Campus!S270,IF($D$284=\"Base Year\",Campus!S308,IF($D$322=\"Base Year\",Campus!S346))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T156,IF($D$170=\"Base Year\",Campus!T194,IF($D$208=\"Base Year\",Campus!T232,IF($D$246=\"Base Year\",Campus!T270,IF($D$284=\"Base Year\",Campus!T308,IF($D$322=\"Base Year\",Campus!T346))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V156,IF($D$170=\"Base Year\",Campus!V194,IF($D$208=\"Base Year\",Campus!V232,IF($D$246=\"Base Year\",Campus!V270,IF($D$284=\"Base Year\",Campus!V308,IF($D$322=\"Base Year\",Campus!V346))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W156,IF($D$170=\"Base Year\",Campus!W194,IF($D$208=\"Base Year\",Campus!W232,IF($D$246=\"Base Year\",Campus!W270,IF($D$284=\"Base Year\",Campus!W308,IF($D$322=\"Base Year\",Campus!W346))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E43*Coefficients!$B$10)+(Campus!F43*Coefficients!$D$10)+(Campus!G43*Coefficients!$F$10)+(Campus!H43*Coefficients!$H$10)+(Campus!I43*Coefficients!$J$10)+(Campus!J43*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K43*Coefficients!$L$10)+(Campus!L43*Coefficients!$N$10)+(M43*Inventory!$I$31)","v":0},{"$f":"(E43*Coefficients!$C$10)+(Campus!F43*Coefficients!$E$10)+(Campus!G43*Coefficients!$G$10)+(Campus!H43*Coefficients!$I$10)+(Campus!I43*Coefficients!$K$10)+(Campus!J43*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K43*Coefficients!$M$10)+(Campus!L43*Coefficients!$O$10)+(M43*'Waste Coeff.'!$D$9)+(N43*'Waste Coeff.'!$D$9)+(Campus!O43*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D157,IF($D$170=\"Base Year\",Campus!D195,IF($D$208=\"Base Year\",Campus!D233,IF($D$246=\"Base Year\",Campus!D271,IF($D$284=\"Base Year\",Campus!D309,IF($D$322=\"Base Year\",Campus!D347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E157,IF($D$170=\"Base Year\",Campus!E195,IF($D$208=\"Base Year\",Campus!E233,IF($D$246=\"Base Year\",Campus!E271,IF($D$284=\"Base Year\",Campus!E309,IF($D$322=\"Base Year\",Campus!E347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F157,IF($D$170=\"Base Year\",Campus!F195,IF($D$208=\"Base Year\",Campus!F233,IF($D$246=\"Base Year\",Campus!F271,IF($D$284=\"Base Year\",Campus!F309,IF($D$322=\"Base Year\",Campus!F347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G157,IF($D$170=\"Base Year\",Campus!G195,IF($D$208=\"Base Year\",Campus!G233,IF($D$246=\"Base Year\",Campus!G271,IF($D$284=\"Base Year\",Campus!G309,IF($D$322=\"Base Year\",Campus!G347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H157,IF($D$170=\"Base Year\",Campus!H195,IF($D$208=\"Base Year\",Campus!H233,IF($D$246=\"Base Year\",Campus!H271,IF($D$284=\"Base Year\",Campus!H309,IF($D$322=\"Base Year\",Campus!H347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I157,IF($D$170=\"Base Year\",Campus!I195,IF($D$208=\"Base Year\",Campus!I233,IF($D$246=\"Base Year\",Campus!I271,IF($D$284=\"Base Year\",Campus!I309,IF($D$322=\"Base Year\",Campus!I347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K157,IF($D$170=\"Base Year\",Campus!K195,IF($D$208=\"Base Year\",Campus!K233,IF($D$246=\"Base Year\",Campus!K271,IF($D$284=\"Base Year\",Campus!K309,IF($D$322=\"Base Year\",Campus!K347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L157,IF($D$170=\"Base Year\",Campus!L195,IF($D$208=\"Base Year\",Campus!L233,IF($D$246=\"Base Year\",Campus!L271,IF($D$284=\"Base Year\",Campus!L309,IF($D$322=\"Base Year\",Campus!L347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P157,IF($D$170=\"Base Year\",Campus!P195,IF($D$208=\"Base Year\",Campus!P233,IF($D$246=\"Base Year\",Campus!P271,IF($D$284=\"Base Year\",Campus!P309,IF($D$322=\"Base Year\",Campus!P347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q157,IF($D$170=\"Base Year\",Campus!Q195,IF($D$208=\"Base Year\",Campus!Q233,IF($D$246=\"Base Year\",Campus!Q271,IF($D$284=\"Base Year\",Campus!Q309,IF($D$322=\"Base Year\",Campus!Q347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R157,IF($D$170=\"Base Year\",Campus!R195,IF($D$208=\"Base Year\",Campus!R233,IF($D$246=\"Base Year\",Campus!R271,IF($D$284=\"Base Year\",Campus!R309,IF($D$322=\"Base Year\",Campus!R347))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S157,IF($D$170=\"Base Year\",Campus!S195,IF($D$208=\"Base Year\",Campus!S233,IF($D$246=\"Base Year\",Campus!S271,IF($D$284=\"Base Year\",Campus!S309,IF($D$322=\"Base Year\",Campus!S347))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T157,IF($D$170=\"Base Year\",Campus!T195,IF($D$208=\"Base Year\",Campus!T233,IF($D$246=\"Base Year\",Campus!T271,IF($D$284=\"Base Year\",Campus!T309,IF($D$322=\"Base Year\",Campus!T347))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V157,IF($D$170=\"Base Year\",Campus!V195,IF($D$208=\"Base Year\",Campus!V233,IF($D$246=\"Base Year\",Campus!V271,IF($D$284=\"Base Year\",Campus!V309,IF($D$322=\"Base Year\",Campus!V347))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W157,IF($D$170=\"Base Year\",Campus!W195,IF($D$208=\"Base Year\",Campus!W233,IF($D$246=\"Base Year\",Campus!W271,IF($D$284=\"Base Year\",Campus!W309,IF($D$322=\"Base Year\",Campus!W347))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E44*Coefficients!$B$10)+(Campus!F44*Coefficients!$D$10)+(Campus!G44*Coefficients!$F$10)+(Campus!H44*Coefficients!$H$10)+(Campus!I44*Coefficients!$J$10)+(Campus!J44*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K44*Coefficients!$L$10)+(Campus!L44*Coefficients!$N$10)+(M44*Inventory!$I$31)","v":0},{"$f":"(E44*Coefficients!$C$10)+(Campus!F44*Coefficients!$E$10)+(Campus!G44*Coefficients!$G$10)+(Campus!H44*Coefficients!$I$10)+(Campus!I44*Coefficients!$K$10)+(Campus!J44*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K44*Coefficients!$M$10)+(Campus!L44*Coefficients!$O$10)+(M44*'Waste Coeff.'!$D$9)+(N44*'Waste Coeff.'!$D$9)+(Campus!O44*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D158,IF($D$170=\"Base Year\",Campus!D196,IF($D$208=\"Base Year\",Campus!D234,IF($D$246=\"Base Year\",Campus!D272,IF($D$284=\"Base Year\",Campus!D310,IF($D$322=\"Base Year\",Campus!D348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E158,IF($D$170=\"Base Year\",Campus!E196,IF($D$208=\"Base Year\",Campus!E234,IF($D$246=\"Base Year\",Campus!E272,IF($D$284=\"Base Year\",Campus!E310,IF($D$322=\"Base Year\",Campus!E348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F158,IF($D$170=\"Base Year\",Campus!F196,IF($D$208=\"Base Year\",Campus!F234,IF($D$246=\"Base Year\",Campus!F272,IF($D$284=\"Base Year\",Campus!F310,IF($D$322=\"Base Year\",Campus!F348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G158,IF($D$170=\"Base Year\",Campus!G196,IF($D$208=\"Base Year\",Campus!G234,IF($D$246=\"Base Year\",Campus!G272,IF($D$284=\"Base Year\",Campus!G310,IF($D$322=\"Base Year\",Campus!G348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H158,IF($D$170=\"Base Year\",Campus!H196,IF($D$208=\"Base Year\",Campus!H234,IF($D$246=\"Base Year\",Campus!H272,IF($D$284=\"Base Year\",Campus!H310,IF($D$322=\"Base Year\",Campus!H348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I158,IF($D$170=\"Base Year\",Campus!I196,IF($D$208=\"Base Year\",Campus!I234,IF($D$246=\"Base Year\",Campus!I272,IF($D$284=\"Base Year\",Campus!I310,IF($D$322=\"Base Year\",Campus!I348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K158,IF($D$170=\"Base Year\",Campus!K196,IF($D$208=\"Base Year\",Campus!K234,IF($D$246=\"Base Year\",Campus!K272,IF($D$284=\"Base Year\",Campus!K310,IF($D$322=\"Base Year\",Campus!K348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L158,IF($D$170=\"Base Year\",Campus!L196,IF($D$208=\"Base Year\",Campus!L234,IF($D$246=\"Base Year\",Campus!L272,IF($D$284=\"Base Year\",Campus!L310,IF($D$322=\"Base Year\",Campus!L348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P158,IF($D$170=\"Base Year\",Campus!P196,IF($D$208=\"Base Year\",Campus!P234,IF($D$246=\"Base Year\",Campus!P272,IF($D$284=\"Base Year\",Campus!P310,IF($D$322=\"Base Year\",Campus!P348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q158,IF($D$170=\"Base Year\",Campus!Q196,IF($D$208=\"Base Year\",Campus!Q234,IF($D$246=\"Base Year\",Campus!Q272,IF($D$284=\"Base Year\",Campus!Q310,IF($D$322=\"Base Year\",Campus!Q348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R158,IF($D$170=\"Base Year\",Campus!R196,IF($D$208=\"Base Year\",Campus!R234,IF($D$246=\"Base Year\",Campus!R272,IF($D$284=\"Base Year\",Campus!R310,IF($D$322=\"Base Year\",Campus!R348))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S158,IF($D$170=\"Base Year\",Campus!S196,IF($D$208=\"Base Year\",Campus!S234,IF($D$246=\"Base Year\",Campus!S272,IF($D$284=\"Base Year\",Campus!S310,IF($D$322=\"Base Year\",Campus!S348))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T158,IF($D$170=\"Base Year\",Campus!T196,IF($D$208=\"Base Year\",Campus!T234,IF($D$246=\"Base Year\",Campus!T272,IF($D$284=\"Base Year\",Campus!T310,IF($D$322=\"Base Year\",Campus!T348))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V158,IF($D$170=\"Base Year\",Campus!V196,IF($D$208=\"Base Year\",Campus!V234,IF($D$246=\"Base Year\",Campus!V272,IF($D$284=\"Base Year\",Campus!V310,IF($D$322=\"Base Year\",Campus!V348))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W158,IF($D$170=\"Base Year\",Campus!W196,IF($D$208=\"Base Year\",Campus!W234,IF($D$246=\"Base Year\",Campus!W272,IF($D$284=\"Base Year\",Campus!W310,IF($D$322=\"Base Year\",Campus!W348))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E45*Coefficients!$B$10)+(Campus!F45*Coefficients!$D$10)+(Campus!G45*Coefficients!$F$10)+(Campus!H45*Coefficients!$H$10)+(Campus!I45*Coefficients!$J$10)+(Campus!J45*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K45*Coefficients!$L$10)+(Campus!L45*Coefficients!$N$10)+(M45*Inventory!$I$31)","v":0},{"$f":"(E45*Coefficients!$C$10)+(Campus!F45*Coefficients!$E$10)+(Campus!G45*Coefficients!$G$10)+(Campus!H45*Coefficients!$I$10)+(Campus!I45*Coefficients!$K$10)+(Campus!J45*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K45*Coefficients!$M$10)+(Campus!L45*Coefficients!$O$10)+(M45*'Waste Coeff.'!$D$9)+(N45*'Waste Coeff.'!$D$9)+(Campus!O45*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D159,IF($D$170=\"Base Year\",Campus!D197,IF($D$208=\"Base Year\",Campus!D235,IF($D$246=\"Base Year\",Campus!D273,IF($D$284=\"Base Year\",Campus!D311,IF($D$322=\"Base Year\",Campus!D349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E159,IF($D$170=\"Base Year\",Campus!E197,IF($D$208=\"Base Year\",Campus!E235,IF($D$246=\"Base Year\",Campus!E273,IF($D$284=\"Base Year\",Campus!E311,IF($D$322=\"Base Year\",Campus!E349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F159,IF($D$170=\"Base Year\",Campus!F197,IF($D$208=\"Base Year\",Campus!F235,IF($D$246=\"Base Year\",Campus!F273,IF($D$284=\"Base Year\",Campus!F311,IF($D$322=\"Base Year\",Campus!F349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G159,IF($D$170=\"Base Year\",Campus!G197,IF($D$208=\"Base Year\",Campus!G235,IF($D$246=\"Base Year\",Campus!G273,IF($D$284=\"Base Year\",Campus!G311,IF($D$322=\"Base Year\",Campus!G349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H159,IF($D$170=\"Base Year\",Campus!H197,IF($D$208=\"Base Year\",Campus!H235,IF($D$246=\"Base Year\",Campus!H273,IF($D$284=\"Base Year\",Campus!H311,IF($D$322=\"Base Year\",Campus!H349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I159,IF($D$170=\"Base Year\",Campus!I197,IF($D$208=\"Base Year\",Campus!I235,IF($D$246=\"Base Year\",Campus!I273,IF($D$284=\"Base Year\",Campus!I311,IF($D$322=\"Base Year\",Campus!I349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K159,IF($D$170=\"Base Year\",Campus!K197,IF($D$208=\"Base Year\",Campus!K235,IF($D$246=\"Base Year\",Campus!K273,IF($D$284=\"Base Year\",Campus!K311,IF($D$322=\"Base Year\",Campus!K349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L159,IF($D$170=\"Base Year\",Campus!L197,IF($D$208=\"Base Year\",Campus!L235,IF($D$246=\"Base Year\",Campus!L273,IF($D$284=\"Base Year\",Campus!L311,IF($D$322=\"Base Year\",Campus!L349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P159,IF($D$170=\"Base Year\",Campus!P197,IF($D$208=\"Base Year\",Campus!P235,IF($D$246=\"Base Year\",Campus!P273,IF($D$284=\"Base Year\",Campus!P311,IF($D$322=\"Base Year\",Campus!P349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q159,IF($D$170=\"Base Year\",Campus!Q197,IF($D$208=\"Base Year\",Campus!Q235,IF($D$246=\"Base Year\",Campus!Q273,IF($D$284=\"Base Year\",Campus!Q311,IF($D$322=\"Base Year\",Campus!Q349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R159,IF($D$170=\"Base Year\",Campus!R197,IF($D$208=\"Base Year\",Campus!R235,IF($D$246=\"Base Year\",Campus!R273,IF($D$284=\"Base Year\",Campus!R311,IF($D$322=\"Base Year\",Campus!R349))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S159,IF($D$170=\"Base Year\",Campus!S197,IF($D$208=\"Base Year\",Campus!S235,IF($D$246=\"Base Year\",Campus!S273,IF($D$284=\"Base Year\",Campus!S311,IF($D$322=\"Base Year\",Campus!S349))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T159,IF($D$170=\"Base Year\",Campus!T197,IF($D$208=\"Base Year\",Campus!T235,IF($D$246=\"Base Year\",Campus!T273,IF($D$284=\"Base Year\",Campus!T311,IF($D$322=\"Base Year\",Campus!T349))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V159,IF($D$170=\"Base Year\",Campus!V197,IF($D$208=\"Base Year\",Campus!V235,IF($D$246=\"Base Year\",Campus!V273,IF($D$284=\"Base Year\",Campus!V311,IF($D$322=\"Base Year\",Campus!V349))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W159,IF($D$170=\"Base Year\",Campus!W197,IF($D$208=\"Base Year\",Campus!W235,IF($D$246=\"Base Year\",Campus!W273,IF($D$284=\"Base Year\",Campus!W311,IF($D$322=\"Base Year\",Campus!W349))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E46*Coefficients!$B$10)+(Campus!F46*Coefficients!$D$10)+(Campus!G46*Coefficients!$F$10)+(Campus!H46*Coefficients!$H$10)+(Campus!I46*Coefficients!$J$10)+(Campus!J46*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K46*Coefficients!$L$10)+(Campus!L46*Coefficients!$N$10)+(M46*Inventory!$I$31)","v":0},{"$f":"(E46*Coefficients!$C$10)+(Campus!F46*Coefficients!$E$10)+(Campus!G46*Coefficients!$G$10)+(Campus!H46*Coefficients!$I$10)+(Campus!I46*Coefficients!$K$10)+(Campus!J46*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K46*Coefficients!$M$10)+(Campus!L46*Coefficients!$O$10)+(M46*'Waste Coeff.'!$D$9)+(N46*'Waste Coeff.'!$D$9)+(Campus!O46*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D160,IF($D$170=\"Base Year\",Campus!D198,IF($D$208=\"Base Year\",Campus!D236,IF($D$246=\"Base Year\",Campus!D274,IF($D$284=\"Base Year\",Campus!D312,IF($D$322=\"Base Year\",Campus!D350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E160,IF($D$170=\"Base Year\",Campus!E198,IF($D$208=\"Base Year\",Campus!E236,IF($D$246=\"Base Year\",Campus!E274,IF($D$284=\"Base Year\",Campus!E312,IF($D$322=\"Base Year\",Campus!E350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F160,IF($D$170=\"Base Year\",Campus!F198,IF($D$208=\"Base Year\",Campus!F236,IF($D$246=\"Base Year\",Campus!F274,IF($D$284=\"Base Year\",Campus!F312,IF($D$322=\"Base Year\",Campus!F350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G160,IF($D$170=\"Base Year\",Campus!G198,IF($D$208=\"Base Year\",Campus!G236,IF($D$246=\"Base Year\",Campus!G274,IF($D$284=\"Base Year\",Campus!G312,IF($D$322=\"Base Year\",Campus!G350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H160,IF($D$170=\"Base Year\",Campus!H198,IF($D$208=\"Base Year\",Campus!H236,IF($D$246=\"Base Year\",Campus!H274,IF($D$284=\"Base Year\",Campus!H312,IF($D$322=\"Base Year\",Campus!H350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I160,IF($D$170=\"Base Year\",Campus!I198,IF($D$208=\"Base Year\",Campus!I236,IF($D$246=\"Base Year\",Campus!I274,IF($D$284=\"Base Year\",Campus!I312,IF($D$322=\"Base Year\",Campus!I350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K160,IF($D$170=\"Base Year\",Campus!K198,IF($D$208=\"Base Year\",Campus!K236,IF($D$246=\"Base Year\",Campus!K274,IF($D$284=\"Base Year\",Campus!K312,IF($D$322=\"Base Year\",Campus!K350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L160,IF($D$170=\"Base Year\",Campus!L198,IF($D$208=\"Base Year\",Campus!L236,IF($D$246=\"Base Year\",Campus!L274,IF($D$284=\"Base Year\",Campus!L312,IF($D$322=\"Base Year\",Campus!L350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P160,IF($D$170=\"Base Year\",Campus!P198,IF($D$208=\"Base Year\",Campus!P236,IF($D$246=\"Base Year\",Campus!P274,IF($D$284=\"Base Year\",Campus!P312,IF($D$322=\"Base Year\",Campus!P350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q160,IF($D$170=\"Base Year\",Campus!Q198,IF($D$208=\"Base Year\",Campus!Q236,IF($D$246=\"Base Year\",Campus!Q274,IF($D$284=\"Base Year\",Campus!Q312,IF($D$322=\"Base Year\",Campus!Q350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R160,IF($D$170=\"Base Year\",Campus!R198,IF($D$208=\"Base Year\",Campus!R236,IF($D$246=\"Base Year\",Campus!R274,IF($D$284=\"Base Year\",Campus!R312,IF($D$322=\"Base Year\",Campus!R350))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S160,IF($D$170=\"Base Year\",Campus!S198,IF($D$208=\"Base Year\",Campus!S236,IF($D$246=\"Base Year\",Campus!S274,IF($D$284=\"Base Year\",Campus!S312,IF($D$322=\"Base Year\",Campus!S350))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T160,IF($D$170=\"Base Year\",Campus!T198,IF($D$208=\"Base Year\",Campus!T236,IF($D$246=\"Base Year\",Campus!T274,IF($D$284=\"Base Year\",Campus!T312,IF($D$322=\"Base Year\",Campus!T350))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V160,IF($D$170=\"Base Year\",Campus!V198,IF($D$208=\"Base Year\",Campus!V236,IF($D$246=\"Base Year\",Campus!V274,IF($D$284=\"Base Year\",Campus!V312,IF($D$322=\"Base Year\",Campus!V350))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W160,IF($D$170=\"Base Year\",Campus!W198,IF($D$208=\"Base Year\",Campus!W236,IF($D$246=\"Base Year\",Campus!W274,IF($D$284=\"Base Year\",Campus!W312,IF($D$322=\"Base Year\",Campus!W350))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E47*Coefficients!$B$10)+(Campus!F47*Coefficients!$D$10)+(Campus!G47*Coefficients!$F$10)+(Campus!H47*Coefficients!$H$10)+(Campus!I47*Coefficients!$J$10)+(Campus!J47*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K47*Coefficients!$L$10)+(Campus!L47*Coefficients!$N$10)+(M47*Inventory!$I$31)","v":0},{"$f":"(E47*Coefficients!$C$10)+(Campus!F47*Coefficients!$E$10)+(Campus!G47*Coefficients!$G$10)+(Campus!H47*Coefficients!$I$10)+(Campus!I47*Coefficients!$K$10)+(Campus!J47*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K47*Coefficients!$M$10)+(Campus!L47*Coefficients!$O$10)+(M47*'Waste Coeff.'!$D$9)+(N47*'Waste Coeff.'!$D$9)+(Campus!O47*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D161,IF($D$170=\"Base Year\",Campus!D199,IF($D$208=\"Base Year\",Campus!D237,IF($D$246=\"Base Year\",Campus!D275,IF($D$284=\"Base Year\",Campus!D313,IF($D$322=\"Base Year\",Campus!D351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E161,IF($D$170=\"Base Year\",Campus!E199,IF($D$208=\"Base Year\",Campus!E237,IF($D$246=\"Base Year\",Campus!E275,IF($D$284=\"Base Year\",Campus!E313,IF($D$322=\"Base Year\",Campus!E351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F161,IF($D$170=\"Base Year\",Campus!F199,IF($D$208=\"Base Year\",Campus!F237,IF($D$246=\"Base Year\",Campus!F275,IF($D$284=\"Base Year\",Campus!F313,IF($D$322=\"Base Year\",Campus!F351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G161,IF($D$170=\"Base Year\",Campus!G199,IF($D$208=\"Base Year\",Campus!G237,IF($D$246=\"Base Year\",Campus!G275,IF($D$284=\"Base Year\",Campus!G313,IF($D$322=\"Base Year\",Campus!G351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H161,IF($D$170=\"Base Year\",Campus!H199,IF($D$208=\"Base Year\",Campus!H237,IF($D$246=\"Base Year\",Campus!H275,IF($D$284=\"Base Year\",Campus!H313,IF($D$322=\"Base Year\",Campus!H351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I161,IF($D$170=\"Base Year\",Campus!I199,IF($D$208=\"Base Year\",Campus!I237,IF($D$246=\"Base Year\",Campus!I275,IF($D$284=\"Base Year\",Campus!I313,IF($D$322=\"Base Year\",Campus!I351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K161,IF($D$170=\"Base Year\",Campus!K199,IF($D$208=\"Base Year\",Campus!K237,IF($D$246=\"Base Year\",Campus!K275,IF($D$284=\"Base Year\",Campus!K313,IF($D$322=\"Base Year\",Campus!K351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L161,IF($D$170=\"Base Year\",Campus!L199,IF($D$208=\"Base Year\",Campus!L237,IF($D$246=\"Base Year\",Campus!L275,IF($D$284=\"Base Year\",Campus!L313,IF($D$322=\"Base Year\",Campus!L351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P161,IF($D$170=\"Base Year\",Campus!P199,IF($D$208=\"Base Year\",Campus!P237,IF($D$246=\"Base Year\",Campus!P275,IF($D$284=\"Base Year\",Campus!P313,IF($D$322=\"Base Year\",Campus!P351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q161,IF($D$170=\"Base Year\",Campus!Q199,IF($D$208=\"Base Year\",Campus!Q237,IF($D$246=\"Base Year\",Campus!Q275,IF($D$284=\"Base Year\",Campus!Q313,IF($D$322=\"Base Year\",Campus!Q351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R161,IF($D$170=\"Base Year\",Campus!R199,IF($D$208=\"Base Year\",Campus!R237,IF($D$246=\"Base Year\",Campus!R275,IF($D$284=\"Base Year\",Campus!R313,IF($D$322=\"Base Year\",Campus!R351))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S161,IF($D$170=\"Base Year\",Campus!S199,IF($D$208=\"Base Year\",Campus!S237,IF($D$246=\"Base Year\",Campus!S275,IF($D$284=\"Base Year\",Campus!S313,IF($D$322=\"Base Year\",Campus!S351))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T161,IF($D$170=\"Base Year\",Campus!T199,IF($D$208=\"Base Year\",Campus!T237,IF($D$246=\"Base Year\",Campus!T275,IF($D$284=\"Base Year\",Campus!T313,IF($D$322=\"Base Year\",Campus!T351))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V161,IF($D$170=\"Base Year\",Campus!V199,IF($D$208=\"Base Year\",Campus!V237,IF($D$246=\"Base Year\",Campus!V275,IF($D$284=\"Base Year\",Campus!V313,IF($D$322=\"Base Year\",Campus!V351))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W161,IF($D$170=\"Base Year\",Campus!W199,IF($D$208=\"Base Year\",Campus!W237,IF($D$246=\"Base Year\",Campus!W275,IF($D$284=\"Base Year\",Campus!W313,IF($D$322=\"Base Year\",Campus!W351))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E48*Coefficients!$B$10)+(Campus!F48*Coefficients!$D$10)+(Campus!G48*Coefficients!$F$10)+(Campus!H48*Coefficients!$H$10)+(Campus!I48*Coefficients!$J$10)+(Campus!J48*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K48*Coefficients!$L$10)+(Campus!L48*Coefficients!$N$10)+(M48*Inventory!$I$31)","v":0},{"$f":"(E48*Coefficients!$C$10)+(Campus!F48*Coefficients!$E$10)+(Campus!G48*Coefficients!$G$10)+(Campus!H48*Coefficients!$I$10)+(Campus!I48*Coefficients!$K$10)+(Campus!J48*VLOOKUP($J$20,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K48*Coefficients!$M$10)+(Campus!L48*Coefficients!$O$10)+(M48*'Waste Coeff.'!$D$9)+(N48*'Waste Coeff.'!$D$9)+(Campus!O48*VLOOKUP(Campus!$O$20,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D162,IF($D$170=\"Base Year\",Campus!D200,IF($D$208=\"Base Year\",Campus!D238,IF($D$246=\"Base Year\",Campus!D276,IF($D$284=\"Base Year\",Campus!D314,IF($D$322=\"Base Year\",Campus!D352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!E162,IF($D$170=\"Base Year\",Campus!E200,IF($D$208=\"Base Year\",Campus!E238,IF($D$246=\"Base Year\",Campus!E276,IF($D$284=\"Base Year\",Campus!E314,IF($D$322=\"Base Year\",Campus!E352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F162,IF($D$170=\"Base Year\",Campus!F200,IF($D$208=\"Base Year\",Campus!F238,IF($D$246=\"Base Year\",Campus!F276,IF($D$284=\"Base Year\",Campus!F314,IF($D$322=\"Base Year\",Campus!F352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G162,IF($D$170=\"Base Year\",Campus!G200,IF($D$208=\"Base Year\",Campus!G238,IF($D$246=\"Base Year\",Campus!G276,IF($D$284=\"Base Year\",Campus!G314,IF($D$322=\"Base Year\",Campus!G352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H162,IF($D$170=\"Base Year\",Campus!H200,IF($D$208=\"Base Year\",Campus!H238,IF($D$246=\"Base Year\",Campus!H276,IF($D$284=\"Base Year\",Campus!H314,IF($D$322=\"Base Year\",Campus!H352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I162,IF($D$170=\"Base Year\",Campus!I200,IF($D$208=\"Base Year\",Campus!I238,IF($D$246=\"Base Year\",Campus!I276,IF($D$284=\"Base Year\",Campus!I314,IF($D$322=\"Base Year\",Campus!I352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K162,IF($D$170=\"Base Year\",Campus!K200,IF($D$208=\"Base Year\",Campus!K238,IF($D$246=\"Base Year\",Campus!K276,IF($D$284=\"Base Year\",Campus!K314,IF($D$322=\"Base Year\",Campus!K352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L162,IF($D$170=\"Base Year\",Campus!L200,IF($D$208=\"Base Year\",Campus!L238,IF($D$246=\"Base Year\",Campus!L276,IF($D$284=\"Base Year\",Campus!L314,IF($D$322=\"Base Year\",Campus!L352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P162,IF($D$170=\"Base Year\",Campus!P200,IF($D$208=\"Base Year\",Campus!P238,IF($D$246=\"Base Year\",Campus!P276,IF($D$284=\"Base Year\",Campus!P314,IF($D$322=\"Base Year\",Campus!P352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q162,IF($D$170=\"Base Year\",Campus!Q200,IF($D$208=\"Base Year\",Campus!Q238,IF($D$246=\"Base Year\",Campus!Q276,IF($D$284=\"Base Year\",Campus!Q314,IF($D$322=\"Base Year\",Campus!Q352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R162,IF($D$170=\"Base Year\",Campus!R200,IF($D$208=\"Base Year\",Campus!R238,IF($D$246=\"Base Year\",Campus!R276,IF($D$284=\"Base Year\",Campus!R314,IF($D$322=\"Base Year\",Campus!R352))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S162,IF($D$170=\"Base Year\",Campus!S200,IF($D$208=\"Base Year\",Campus!S238,IF($D$246=\"Base Year\",Campus!S276,IF($D$284=\"Base Year\",Campus!S314,IF($D$322=\"Base Year\",Campus!S352))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T162,IF($D$170=\"Base Year\",Campus!T200,IF($D$208=\"Base Year\",Campus!T238,IF($D$246=\"Base Year\",Campus!T276,IF($D$284=\"Base Year\",Campus!T314,IF($D$322=\"Base Year\",Campus!T352))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V162,IF($D$170=\"Base Year\",Campus!V200,IF($D$208=\"Base Year\",Campus!V238,IF($D$246=\"Base Year\",Campus!V276,IF($D$284=\"Base Year\",Campus!V314,IF($D$322=\"Base Year\",Campus!V352))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W162,IF($D$170=\"Base Year\",Campus!W200,IF($D$208=\"Base Year\",Campus!W238,IF($D$246=\"Base Year\",Campus!W276,IF($D$284=\"Base Year\",Campus!W314,IF($D$322=\"Base Year\",Campus!W352))))))","v":""}]
[null,null,null,"Total",{"$f":"SUM(E24:E48)","v":0},{"$f":"SUM(F24:F48)","v":0},{"$f":"SUM(G24:G48)","v":0},{"$f":"SUM(H24:H48)","v":0},{"$f":"SUM(I24:I48)","v":0},null,{"$f":"SUM(K24:K48)","v":0},{"$f":"SUM(L24:L48)","v":0},null,null,null,{"$f":"SUM(P24:P48)","v":0},{"$f":"SUM(Q24:Q48)","v":0},{"$f":"SUM(R24:R48)","v":0},{"$f":"IFERROR(Q49/P49,\"\")","v":""},{"$f":"IFERROR(R49/P49,\"\")","v":""},{"$f":"IFERROR((T49*2205),\"\")","v":""},"","",null,null,null,null,{"$f":"IF($D$132=\"Base Year\",Campus!D163,IF($D$170=\"Base Year\",Campus!D201,IF($D$208=\"Base Year\",Campus!D239,IF($D$246=\"Base Year\",Campus!D277,IF($D$284=\"Base Year\",Campus!D315,IF($D$322=\"Base Year\",Campus!D353))))))","v":"Total"},{"$f":"IF($D$132=\"Base Year\",Campus!E163,IF($D$170=\"Base Year\",Campus!E201,IF($D$208=\"Base Year\",Campus!E239,IF($D$246=\"Base Year\",Campus!E277,IF($D$284=\"Base Year\",Campus!E315,IF($D$322=\"Base Year\",Campus!E353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!F163,IF($D$170=\"Base Year\",Campus!F201,IF($D$208=\"Base Year\",Campus!F239,IF($D$246=\"Base Year\",Campus!F277,IF($D$284=\"Base Year\",Campus!F315,IF($D$322=\"Base Year\",Campus!F353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!G163,IF($D$170=\"Base Year\",Campus!G201,IF($D$208=\"Base Year\",Campus!G239,IF($D$246=\"Base Year\",Campus!G277,IF($D$284=\"Base Year\",Campus!G315,IF($D$322=\"Base Year\",Campus!G353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!H163,IF($D$170=\"Base Year\",Campus!H201,IF($D$208=\"Base Year\",Campus!H239,IF($D$246=\"Base Year\",Campus!H277,IF($D$284=\"Base Year\",Campus!H315,IF($D$322=\"Base Year\",Campus!H353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!I163,IF($D$170=\"Base Year\",Campus!I201,IF($D$208=\"Base Year\",Campus!I239,IF($D$246=\"Base Year\",Campus!I277,IF($D$284=\"Base Year\",Campus!I315,IF($D$322=\"Base Year\",Campus!I353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!K163,IF($D$170=\"Base Year\",Campus!K201,IF($D$208=\"Base Year\",Campus!K239,IF($D$246=\"Base Year\",Campus!K277,IF($D$284=\"Base Year\",Campus!K315,IF($D$322=\"Base Year\",Campus!K353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!L163,IF($D$170=\"Base Year\",Campus!L201,IF($D$208=\"Base Year\",Campus!L239,IF($D$246=\"Base Year\",Campus!L277,IF($D$284=\"Base Year\",Campus!L315,IF($D$322=\"Base Year\",Campus!L353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!P163,IF($D$170=\"Base Year\",Campus!P201,IF($D$208=\"Base Year\",Campus!P239,IF($D$246=\"Base Year\",Campus!P277,IF($D$284=\"Base Year\",Campus!P315,IF($D$322=\"Base Year\",Campus!P353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!Q163,IF($D$170=\"Base Year\",Campus!Q201,IF($D$208=\"Base Year\",Campus!Q239,IF($D$246=\"Base Year\",Campus!Q277,IF($D$284=\"Base Year\",Campus!Q315,IF($D$322=\"Base Year\",Campus!Q353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!R163,IF($D$170=\"Base Year\",Campus!R201,IF($D$208=\"Base Year\",Campus!R239,IF($D$246=\"Base Year\",Campus!R277,IF($D$284=\"Base Year\",Campus!R315,IF($D$322=\"Base Year\",Campus!R353))))))","v":0},{"$f":"IF($D$132=\"Base Year\",Campus!S163,IF($D$170=\"Base Year\",Campus!S201,IF($D$208=\"Base Year\",Campus!S239,IF($D$246=\"Base Year\",Campus!S277,IF($D$284=\"Base Year\",Campus!S315,IF($D$322=\"Base Year\",Campus!S353))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!T163,IF($D$170=\"Base Year\",Campus!T201,IF($D$208=\"Base Year\",Campus!T239,IF($D$246=\"Base Year\",Campus!T277,IF($D$284=\"Base Year\",Campus!T315,IF($D$322=\"Base Year\",Campus!T353))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!V163,IF($D$170=\"Base Year\",Campus!V201,IF($D$208=\"Base Year\",Campus!V239,IF($D$246=\"Base Year\",Campus!V277,IF($D$284=\"Base Year\",Campus!V315,IF($D$322=\"Base Year\",Campus!V353))))))","v":""},{"$f":"IF($D$132=\"Base Year\",Campus!W163,IF($D$170=\"Base Year\",Campus!W201,IF($D$208=\"Base Year\",Campus!W239,IF($D$246=\"Base Year\",Campus!W277,IF($D$284=\"Base Year\",Campus!W315,IF($D$322=\"Base Year\",Campus!W353))))))","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2001,{"$f":"IF(Inventory!$K$7=2001,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E62*Coefficients!$B$10)+(Campus!F62*Coefficients!$D$10)+(Campus!G62*Coefficients!$F$10)+(Campus!H62*Coefficients!$H$10)+(Campus!I62*Coefficients!$J$10)+(Campus!J62*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K62*Coefficients!$L$10)+(Campus!L62*Coefficients!$N$10)+(M62*Inventory!$I$31)","v":0},{"$f":"(E62*Coefficients!$C$10)+(Campus!F62*Coefficients!$E$10)+(Campus!G62*Coefficients!$G$10)+(Campus!H62*Coefficients!$I$10)+(Campus!I62*Coefficients!$K$10)+(Campus!J62*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K62*Coefficients!$M$10)+(Campus!L62*Coefficients!$O$10)+(N62*'Waste Coeff.'!$D$9)+(Campus!O62*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q62/P62),\"\", (Q62/P62))","v":""},{"$f":"IF(ISERR(R62/P62),\"\", (R62/P62))","v":""},{"$f":"IF(ISERR(T62*2205),\"\",(T62*2205))","v":""},{"$f":"IFERROR((S62-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T62-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E63*Coefficients!$B$10)+(Campus!F63*Coefficients!$D$10)+(Campus!G63*Coefficients!$F$10)+(Campus!H63*Coefficients!$H$10)+(Campus!I63*Coefficients!$J$10)+(Campus!J63*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K63*Coefficients!$L$10)+(Campus!L63*Coefficients!$N$10)+(M63*Inventory!$I$31)","v":0},{"$f":"(E63*Coefficients!$C$10)+(Campus!F63*Coefficients!$E$10)+(Campus!G63*Coefficients!$G$10)+(Campus!H63*Coefficients!$I$10)+(Campus!I63*Coefficients!$K$10)+(Campus!J63*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K63*Coefficients!$M$10)+(Campus!L63*Coefficients!$O$10)+(N63*'Waste Coeff.'!$D$9)+(Campus!O63*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E64*Coefficients!$B$10)+(Campus!F64*Coefficients!$D$10)+(Campus!G64*Coefficients!$F$10)+(Campus!H64*Coefficients!$H$10)+(Campus!I64*Coefficients!$J$10)+(Campus!J64*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K64*Coefficients!$L$10)+(Campus!L64*Coefficients!$N$10)+(M64*Inventory!$I$31)","v":0},{"$f":"(E64*Coefficients!$C$10)+(Campus!F64*Coefficients!$E$10)+(Campus!G64*Coefficients!$G$10)+(Campus!H64*Coefficients!$I$10)+(Campus!I64*Coefficients!$K$10)+(Campus!J64*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K64*Coefficients!$M$10)+(Campus!L64*Coefficients!$O$10)+(N64*'Waste Coeff.'!$D$9)+(Campus!O64*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E65*Coefficients!$B$10)+(Campus!F65*Coefficients!$D$10)+(Campus!G65*Coefficients!$F$10)+(Campus!H65*Coefficients!$H$10)+(Campus!I65*Coefficients!$J$10)+(Campus!J65*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K65*Coefficients!$L$10)+(Campus!L65*Coefficients!$N$10)+(M65*Inventory!$I$31)","v":0},{"$f":"(E65*Coefficients!$C$10)+(Campus!F65*Coefficients!$E$10)+(Campus!G65*Coefficients!$G$10)+(Campus!H65*Coefficients!$I$10)+(Campus!I65*Coefficients!$K$10)+(Campus!J65*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K65*Coefficients!$M$10)+(Campus!L65*Coefficients!$O$10)+(N65*'Waste Coeff.'!$D$9)+(Campus!O65*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E66*Coefficients!$B$10)+(Campus!F66*Coefficients!$D$10)+(Campus!G66*Coefficients!$F$10)+(Campus!H66*Coefficients!$H$10)+(Campus!I66*Coefficients!$J$10)+(Campus!J66*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K66*Coefficients!$L$10)+(Campus!L66*Coefficients!$N$10)+(M66*Inventory!$I$31)","v":0},{"$f":"(E66*Coefficients!$C$10)+(Campus!F66*Coefficients!$E$10)+(Campus!G66*Coefficients!$G$10)+(Campus!H66*Coefficients!$I$10)+(Campus!I66*Coefficients!$K$10)+(Campus!J66*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K66*Coefficients!$M$10)+(Campus!L66*Coefficients!$O$10)+(N66*'Waste Coeff.'!$D$9)+(Campus!O66*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E67*Coefficients!$B$10)+(Campus!F67*Coefficients!$D$10)+(Campus!G67*Coefficients!$F$10)+(Campus!H67*Coefficients!$H$10)+(Campus!I67*Coefficients!$J$10)+(Campus!J67*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K67*Coefficients!$L$10)+(Campus!L67*Coefficients!$N$10)+(M67*Inventory!$I$31)","v":0},{"$f":"(E67*Coefficients!$C$10)+(Campus!F67*Coefficients!$E$10)+(Campus!G67*Coefficients!$G$10)+(Campus!H67*Coefficients!$I$10)+(Campus!I67*Coefficients!$K$10)+(Campus!J67*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K67*Coefficients!$M$10)+(Campus!L67*Coefficients!$O$10)+(N67*'Waste Coeff.'!$D$9)+(Campus!O67*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E68*Coefficients!$B$10)+(Campus!F68*Coefficients!$D$10)+(Campus!G68*Coefficients!$F$10)+(Campus!H68*Coefficients!$H$10)+(Campus!I68*Coefficients!$J$10)+(Campus!J68*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K68*Coefficients!$L$10)+(Campus!L68*Coefficients!$N$10)+(M68*Inventory!$I$31)","v":0},{"$f":"(E68*Coefficients!$C$10)+(Campus!F68*Coefficients!$E$10)+(Campus!G68*Coefficients!$G$10)+(Campus!H68*Coefficients!$I$10)+(Campus!I68*Coefficients!$K$10)+(Campus!J68*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K68*Coefficients!$M$10)+(Campus!L68*Coefficients!$O$10)+(N68*'Waste Coeff.'!$D$9)+(Campus!O68*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E69*Coefficients!$B$10)+(Campus!F69*Coefficients!$D$10)+(Campus!G69*Coefficients!$F$10)+(Campus!H69*Coefficients!$H$10)+(Campus!I69*Coefficients!$J$10)+(Campus!J69*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K69*Coefficients!$L$10)+(Campus!L69*Coefficients!$N$10)+(M69*Inventory!$I$31)","v":0},{"$f":"(E69*Coefficients!$C$10)+(Campus!F69*Coefficients!$E$10)+(Campus!G69*Coefficients!$G$10)+(Campus!H69*Coefficients!$I$10)+(Campus!I69*Coefficients!$K$10)+(Campus!J69*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K69*Coefficients!$M$10)+(Campus!L69*Coefficients!$O$10)+(N69*'Waste Coeff.'!$D$9)+(Campus!O69*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E70*Coefficients!$B$10)+(Campus!F70*Coefficients!$D$10)+(Campus!G70*Coefficients!$F$10)+(Campus!H70*Coefficients!$H$10)+(Campus!I70*Coefficients!$J$10)+(Campus!J70*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K70*Coefficients!$L$10)+(Campus!L70*Coefficients!$N$10)+(M70*Inventory!$I$31)","v":0},{"$f":"(E70*Coefficients!$C$10)+(Campus!F70*Coefficients!$E$10)+(Campus!G70*Coefficients!$G$10)+(Campus!H70*Coefficients!$I$10)+(Campus!I70*Coefficients!$K$10)+(Campus!J70*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K70*Coefficients!$M$10)+(Campus!L70*Coefficients!$O$10)+(N70*'Waste Coeff.'!$D$9)+(Campus!O70*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E71*Coefficients!$B$10)+(Campus!F71*Coefficients!$D$10)+(Campus!G71*Coefficients!$F$10)+(Campus!H71*Coefficients!$H$10)+(Campus!I71*Coefficients!$J$10)+(Campus!J71*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K71*Coefficients!$L$10)+(Campus!L71*Coefficients!$N$10)+(M71*Inventory!$I$31)","v":0},{"$f":"(E71*Coefficients!$C$10)+(Campus!F71*Coefficients!$E$10)+(Campus!G71*Coefficients!$G$10)+(Campus!H71*Coefficients!$I$10)+(Campus!I71*Coefficients!$K$10)+(Campus!J71*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K71*Coefficients!$M$10)+(Campus!L71*Coefficients!$O$10)+(N71*'Waste Coeff.'!$D$9)+(Campus!O71*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E72*Coefficients!$B$10)+(Campus!F72*Coefficients!$D$10)+(Campus!G72*Coefficients!$F$10)+(Campus!H72*Coefficients!$H$10)+(Campus!I72*Coefficients!$J$10)+(Campus!J72*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K72*Coefficients!$L$10)+(Campus!L72*Coefficients!$N$10)+(M72*Inventory!$I$31)","v":0},{"$f":"(E72*Coefficients!$C$10)+(Campus!F72*Coefficients!$E$10)+(Campus!G72*Coefficients!$G$10)+(Campus!H72*Coefficients!$I$10)+(Campus!I72*Coefficients!$K$10)+(Campus!J72*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K72*Coefficients!$M$10)+(Campus!L72*Coefficients!$O$10)+(N72*'Waste Coeff.'!$D$9)+(Campus!O72*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E73*Coefficients!$B$10)+(Campus!F73*Coefficients!$D$10)+(Campus!G73*Coefficients!$F$10)+(Campus!H73*Coefficients!$H$10)+(Campus!I73*Coefficients!$J$10)+(Campus!J73*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K73*Coefficients!$L$10)+(Campus!L73*Coefficients!$N$10)+(M73*Inventory!$I$31)","v":0},{"$f":"(E73*Coefficients!$C$10)+(Campus!F73*Coefficients!$E$10)+(Campus!G73*Coefficients!$G$10)+(Campus!H73*Coefficients!$I$10)+(Campus!I73*Coefficients!$K$10)+(Campus!J73*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K73*Coefficients!$M$10)+(Campus!L73*Coefficients!$O$10)+(N73*'Waste Coeff.'!$D$9)+(Campus!O73*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E74*Coefficients!$B$10)+(Campus!F74*Coefficients!$D$10)+(Campus!G74*Coefficients!$F$10)+(Campus!H74*Coefficients!$H$10)+(Campus!I74*Coefficients!$J$10)+(Campus!J74*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K74*Coefficients!$L$10)+(Campus!L74*Coefficients!$N$10)+(M74*Inventory!$I$31)","v":0},{"$f":"(E74*Coefficients!$C$10)+(Campus!F74*Coefficients!$E$10)+(Campus!G74*Coefficients!$G$10)+(Campus!H74*Coefficients!$I$10)+(Campus!I74*Coefficients!$K$10)+(Campus!J74*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K74*Coefficients!$M$10)+(Campus!L74*Coefficients!$O$10)+(N74*'Waste Coeff.'!$D$9)+(Campus!O74*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E75*Coefficients!$B$10)+(Campus!F75*Coefficients!$D$10)+(Campus!G75*Coefficients!$F$10)+(Campus!H75*Coefficients!$H$10)+(Campus!I75*Coefficients!$J$10)+(Campus!J75*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K75*Coefficients!$L$10)+(Campus!L75*Coefficients!$N$10)+(M75*Inventory!$I$31)","v":0},{"$f":"(E75*Coefficients!$C$10)+(Campus!F75*Coefficients!$E$10)+(Campus!G75*Coefficients!$G$10)+(Campus!H75*Coefficients!$I$10)+(Campus!I75*Coefficients!$K$10)+(Campus!J75*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K75*Coefficients!$M$10)+(Campus!L75*Coefficients!$O$10)+(N75*'Waste Coeff.'!$D$9)+(Campus!O75*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E76*Coefficients!$B$10)+(Campus!F76*Coefficients!$D$10)+(Campus!G76*Coefficients!$F$10)+(Campus!H76*Coefficients!$H$10)+(Campus!I76*Coefficients!$J$10)+(Campus!J76*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K76*Coefficients!$L$10)+(Campus!L76*Coefficients!$N$10)+(M76*Inventory!$I$31)","v":0},{"$f":"(E76*Coefficients!$C$10)+(Campus!F76*Coefficients!$E$10)+(Campus!G76*Coefficients!$G$10)+(Campus!H76*Coefficients!$I$10)+(Campus!I76*Coefficients!$K$10)+(Campus!J76*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K76*Coefficients!$M$10)+(Campus!L76*Coefficients!$O$10)+(N76*'Waste Coeff.'!$D$9)+(Campus!O76*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E77*Coefficients!$B$10)+(Campus!F77*Coefficients!$D$10)+(Campus!G77*Coefficients!$F$10)+(Campus!H77*Coefficients!$H$10)+(Campus!I77*Coefficients!$J$10)+(Campus!J77*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K77*Coefficients!$L$10)+(Campus!L77*Coefficients!$N$10)+(M77*Inventory!$I$31)","v":0},{"$f":"(E77*Coefficients!$C$10)+(Campus!F77*Coefficients!$E$10)+(Campus!G77*Coefficients!$G$10)+(Campus!H77*Coefficients!$I$10)+(Campus!I77*Coefficients!$K$10)+(Campus!J77*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K77*Coefficients!$M$10)+(Campus!L77*Coefficients!$O$10)+(N77*'Waste Coeff.'!$D$9)+(Campus!O77*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E78*Coefficients!$B$10)+(Campus!F78*Coefficients!$D$10)+(Campus!G78*Coefficients!$F$10)+(Campus!H78*Coefficients!$H$10)+(Campus!I78*Coefficients!$J$10)+(Campus!J78*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K78*Coefficients!$L$10)+(Campus!L78*Coefficients!$N$10)+(M78*Inventory!$I$31)","v":0},{"$f":"(E78*Coefficients!$C$10)+(Campus!F78*Coefficients!$E$10)+(Campus!G78*Coefficients!$G$10)+(Campus!H78*Coefficients!$I$10)+(Campus!I78*Coefficients!$K$10)+(Campus!J78*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K78*Coefficients!$M$10)+(Campus!L78*Coefficients!$O$10)+(N78*'Waste Coeff.'!$D$9)+(Campus!O78*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E79*Coefficients!$B$10)+(Campus!F79*Coefficients!$D$10)+(Campus!G79*Coefficients!$F$10)+(Campus!H79*Coefficients!$H$10)+(Campus!I79*Coefficients!$J$10)+(Campus!J79*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K79*Coefficients!$L$10)+(Campus!L79*Coefficients!$N$10)+(M79*Inventory!$I$31)","v":0},{"$f":"(E79*Coefficients!$C$10)+(Campus!F79*Coefficients!$E$10)+(Campus!G79*Coefficients!$G$10)+(Campus!H79*Coefficients!$I$10)+(Campus!I79*Coefficients!$K$10)+(Campus!J79*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K79*Coefficients!$M$10)+(Campus!L79*Coefficients!$O$10)+(N79*'Waste Coeff.'!$D$9)+(Campus!O79*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E80*Coefficients!$B$10)+(Campus!F80*Coefficients!$D$10)+(Campus!G80*Coefficients!$F$10)+(Campus!H80*Coefficients!$H$10)+(Campus!I80*Coefficients!$J$10)+(Campus!J80*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K80*Coefficients!$L$10)+(Campus!L80*Coefficients!$N$10)+(M80*Inventory!$I$31)","v":0},{"$f":"(E80*Coefficients!$C$10)+(Campus!F80*Coefficients!$E$10)+(Campus!G80*Coefficients!$G$10)+(Campus!H80*Coefficients!$I$10)+(Campus!I80*Coefficients!$K$10)+(Campus!J80*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K80*Coefficients!$M$10)+(Campus!L80*Coefficients!$O$10)+(N80*'Waste Coeff.'!$D$9)+(Campus!O80*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E81*Coefficients!$B$10)+(Campus!F81*Coefficients!$D$10)+(Campus!G81*Coefficients!$F$10)+(Campus!H81*Coefficients!$H$10)+(Campus!I81*Coefficients!$J$10)+(Campus!J81*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K81*Coefficients!$L$10)+(Campus!L81*Coefficients!$N$10)+(M81*Inventory!$I$31)","v":0},{"$f":"(E81*Coefficients!$C$10)+(Campus!F81*Coefficients!$E$10)+(Campus!G81*Coefficients!$G$10)+(Campus!H81*Coefficients!$I$10)+(Campus!I81*Coefficients!$K$10)+(Campus!J81*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K81*Coefficients!$M$10)+(Campus!L81*Coefficients!$O$10)+(N81*'Waste Coeff.'!$D$9)+(Campus!O81*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E82*Coefficients!$B$10)+(Campus!F82*Coefficients!$D$10)+(Campus!G82*Coefficients!$F$10)+(Campus!H82*Coefficients!$H$10)+(Campus!I82*Coefficients!$J$10)+(Campus!J82*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K82*Coefficients!$L$10)+(Campus!L82*Coefficients!$N$10)+(M82*Inventory!$I$31)","v":0},{"$f":"(E82*Coefficients!$C$10)+(Campus!F82*Coefficients!$E$10)+(Campus!G82*Coefficients!$G$10)+(Campus!H82*Coefficients!$I$10)+(Campus!I82*Coefficients!$K$10)+(Campus!J82*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K82*Coefficients!$M$10)+(Campus!L82*Coefficients!$O$10)+(N82*'Waste Coeff.'!$D$9)+(Campus!O82*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E83*Coefficients!$B$10)+(Campus!F83*Coefficients!$D$10)+(Campus!G83*Coefficients!$F$10)+(Campus!H83*Coefficients!$H$10)+(Campus!I83*Coefficients!$J$10)+(Campus!J83*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K83*Coefficients!$L$10)+(Campus!L83*Coefficients!$N$10)+(M83*Inventory!$I$31)","v":0},{"$f":"(E83*Coefficients!$C$10)+(Campus!F83*Coefficients!$E$10)+(Campus!G83*Coefficients!$G$10)+(Campus!H83*Coefficients!$I$10)+(Campus!I83*Coefficients!$K$10)+(Campus!J83*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K83*Coefficients!$M$10)+(Campus!L83*Coefficients!$O$10)+(N83*'Waste Coeff.'!$D$9)+(Campus!O83*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E84*Coefficients!$B$10)+(Campus!F84*Coefficients!$D$10)+(Campus!G84*Coefficients!$F$10)+(Campus!H84*Coefficients!$H$10)+(Campus!I84*Coefficients!$J$10)+(Campus!J84*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K84*Coefficients!$L$10)+(Campus!L84*Coefficients!$N$10)+(M84*Inventory!$I$31)","v":0},{"$f":"(E84*Coefficients!$C$10)+(Campus!F84*Coefficients!$E$10)+(Campus!G84*Coefficients!$G$10)+(Campus!H84*Coefficients!$I$10)+(Campus!I84*Coefficients!$K$10)+(Campus!J84*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K84*Coefficients!$M$10)+(Campus!L84*Coefficients!$O$10)+(N84*'Waste Coeff.'!$D$9)+(Campus!O84*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E85*Coefficients!$B$10)+(Campus!F85*Coefficients!$D$10)+(Campus!G85*Coefficients!$F$10)+(Campus!H85*Coefficients!$H$10)+(Campus!I85*Coefficients!$J$10)+(Campus!J85*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K85*Coefficients!$L$10)+(Campus!L85*Coefficients!$N$10)+(M85*Inventory!$I$31)","v":0},{"$f":"(E85*Coefficients!$C$10)+(Campus!F85*Coefficients!$E$10)+(Campus!G85*Coefficients!$G$10)+(Campus!H85*Coefficients!$I$10)+(Campus!I85*Coefficients!$K$10)+(Campus!J85*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K85*Coefficients!$M$10)+(Campus!L85*Coefficients!$O$10)+(N85*'Waste Coeff.'!$D$9)+(Campus!O85*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E86*Coefficients!$B$10)+(Campus!F86*Coefficients!$D$10)+(Campus!G86*Coefficients!$F$10)+(Campus!H86*Coefficients!$H$10)+(Campus!I86*Coefficients!$J$10)+(Campus!J86*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K86*Coefficients!$L$10)+(Campus!L86*Coefficients!$N$10)+(M86*Inventory!$I$31)","v":0},{"$f":"(E86*Coefficients!$C$10)+(Campus!F86*Coefficients!$E$10)+(Campus!G86*Coefficients!$G$10)+(Campus!H86*Coefficients!$I$10)+(Campus!I86*Coefficients!$K$10)+(Campus!J86*VLOOKUP($J$58,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K86*Coefficients!$M$10)+(Campus!L86*Coefficients!$O$10)+(N86*'Waste Coeff.'!$D$9)+(Campus!O86*VLOOKUP($O$58,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E62:E86)","v":0},{"$f":"SUM(F62:F86)","v":0},{"$f":"SUM(G62:G86)","v":0},{"$f":"SUM(H62:H86)","v":0},{"$f":"SUM(I62:I86)","v":0},null,{"$f":"SUM(K62:K86)","v":0},{"$f":"SUM(L62:L86)","v":0},null,null,null,{"$f":"SUM(P62:P86)","v":0},{"$f":"SUM(Q62:Q86)","v":0},{"$f":"SUM(R62:R86)","v":0},{"$f":"IFERROR(Q87/P87,\"\")","v":""},{"$f":"IFERROR(R87/P87,\"\")","v":""},{"$f":"IFERROR((T87*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2002,{"$f":"IF(Inventory!$K$7=2002,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E100*Coefficients!$B$10)+(Campus!F100*Coefficients!$D$10)+(Campus!G100*Coefficients!$F$10)+(Campus!H100*Coefficients!$H$10)+(Campus!I100*Coefficients!$J$10)+(Campus!J100*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K100*Coefficients!$L$10)+(Campus!L100*Coefficients!$N$10)+(M100*Inventory!$I$31)","v":0},{"$f":"(E100*Coefficients!$C$10)+(Campus!F100*Coefficients!$E$10)+(Campus!G100*Coefficients!$G$10)+(Campus!H100*Coefficients!$I$10)+(Campus!I100*Coefficients!$K$10)+(Campus!J100*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K100*Coefficients!$M$10)+(Campus!L100*Coefficients!$O$10)+(N100*'Waste Coeff.'!$D$9)+(O100*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q100/P100),\"\", (Q100/P100))","v":""},{"$f":"IF(ISERR(R100/P100),\"\", (R100/P100))","v":""},{"$f":"IF(ISERR(T100*2205),\"\",(T100*2205))","v":""},{"$f":"IFERROR((S100-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T100-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E101*Coefficients!$B$10)+(Campus!F101*Coefficients!$D$10)+(Campus!G101*Coefficients!$F$10)+(Campus!H101*Coefficients!$H$10)+(Campus!I101*Coefficients!$J$10)+(Campus!J101*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K101*Coefficients!$L$10)+(Campus!L101*Coefficients!$N$10)+(M101*Inventory!$I$31)","v":0},{"$f":"(E101*Coefficients!$C$10)+(Campus!F101*Coefficients!$E$10)+(Campus!G101*Coefficients!$G$10)+(Campus!H101*Coefficients!$I$10)+(Campus!I101*Coefficients!$K$10)+(Campus!J101*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K101*Coefficients!$M$10)+(Campus!L101*Coefficients!$O$10)+(N101*'Waste Coeff.'!$D$9)+(O101*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E102*Coefficients!$B$10)+(Campus!F102*Coefficients!$D$10)+(Campus!G102*Coefficients!$F$10)+(Campus!H102*Coefficients!$H$10)+(Campus!I102*Coefficients!$J$10)+(Campus!J102*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K102*Coefficients!$L$10)+(Campus!L102*Coefficients!$N$10)+(M102*Inventory!$I$31)","v":0},{"$f":"(E102*Coefficients!$C$10)+(Campus!F102*Coefficients!$E$10)+(Campus!G102*Coefficients!$G$10)+(Campus!H102*Coefficients!$I$10)+(Campus!I102*Coefficients!$K$10)+(Campus!J102*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K102*Coefficients!$M$10)+(Campus!L102*Coefficients!$O$10)+(N102*'Waste Coeff.'!$D$9)+(O102*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E103*Coefficients!$B$10)+(Campus!F103*Coefficients!$D$10)+(Campus!G103*Coefficients!$F$10)+(Campus!H103*Coefficients!$H$10)+(Campus!I103*Coefficients!$J$10)+(Campus!J103*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K103*Coefficients!$L$10)+(Campus!L103*Coefficients!$N$10)+(M103*Inventory!$I$31)","v":0},{"$f":"(E103*Coefficients!$C$10)+(Campus!F103*Coefficients!$E$10)+(Campus!G103*Coefficients!$G$10)+(Campus!H103*Coefficients!$I$10)+(Campus!I103*Coefficients!$K$10)+(Campus!J103*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K103*Coefficients!$M$10)+(Campus!L103*Coefficients!$O$10)+(N103*'Waste Coeff.'!$D$9)+(O103*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E104*Coefficients!$B$10)+(Campus!F104*Coefficients!$D$10)+(Campus!G104*Coefficients!$F$10)+(Campus!H104*Coefficients!$H$10)+(Campus!I104*Coefficients!$J$10)+(Campus!J104*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K104*Coefficients!$L$10)+(Campus!L104*Coefficients!$N$10)+(M104*Inventory!$I$31)","v":0},{"$f":"(E104*Coefficients!$C$10)+(Campus!F104*Coefficients!$E$10)+(Campus!G104*Coefficients!$G$10)+(Campus!H104*Coefficients!$I$10)+(Campus!I104*Coefficients!$K$10)+(Campus!J104*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K104*Coefficients!$M$10)+(Campus!L104*Coefficients!$O$10)+(N104*'Waste Coeff.'!$D$9)+(O104*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E105*Coefficients!$B$10)+(Campus!F105*Coefficients!$D$10)+(Campus!G105*Coefficients!$F$10)+(Campus!H105*Coefficients!$H$10)+(Campus!I105*Coefficients!$J$10)+(Campus!J105*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K105*Coefficients!$L$10)+(Campus!L105*Coefficients!$N$10)+(M105*Inventory!$I$31)","v":0},{"$f":"(E105*Coefficients!$C$10)+(Campus!F105*Coefficients!$E$10)+(Campus!G105*Coefficients!$G$10)+(Campus!H105*Coefficients!$I$10)+(Campus!I105*Coefficients!$K$10)+(Campus!J105*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K105*Coefficients!$M$10)+(Campus!L105*Coefficients!$O$10)+(N105*'Waste Coeff.'!$D$9)+(O105*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E106*Coefficients!$B$10)+(Campus!F106*Coefficients!$D$10)+(Campus!G106*Coefficients!$F$10)+(Campus!H106*Coefficients!$H$10)+(Campus!I106*Coefficients!$J$10)+(Campus!J106*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K106*Coefficients!$L$10)+(Campus!L106*Coefficients!$N$10)+(M106*Inventory!$I$31)","v":0},{"$f":"(E106*Coefficients!$C$10)+(Campus!F106*Coefficients!$E$10)+(Campus!G106*Coefficients!$G$10)+(Campus!H106*Coefficients!$I$10)+(Campus!I106*Coefficients!$K$10)+(Campus!J106*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K106*Coefficients!$M$10)+(Campus!L106*Coefficients!$O$10)+(N106*'Waste Coeff.'!$D$9)+(O106*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E107*Coefficients!$B$10)+(Campus!F107*Coefficients!$D$10)+(Campus!G107*Coefficients!$F$10)+(Campus!H107*Coefficients!$H$10)+(Campus!I107*Coefficients!$J$10)+(Campus!J107*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K107*Coefficients!$L$10)+(Campus!L107*Coefficients!$N$10)+(M107*Inventory!$I$31)","v":0},{"$f":"(E107*Coefficients!$C$10)+(Campus!F107*Coefficients!$E$10)+(Campus!G107*Coefficients!$G$10)+(Campus!H107*Coefficients!$I$10)+(Campus!I107*Coefficients!$K$10)+(Campus!J107*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K107*Coefficients!$M$10)+(Campus!L107*Coefficients!$O$10)+(N107*'Waste Coeff.'!$D$9)+(O107*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E108*Coefficients!$B$10)+(Campus!F108*Coefficients!$D$10)+(Campus!G108*Coefficients!$F$10)+(Campus!H108*Coefficients!$H$10)+(Campus!I108*Coefficients!$J$10)+(Campus!J108*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K108*Coefficients!$L$10)+(Campus!L108*Coefficients!$N$10)+(M108*Inventory!$I$31)","v":0},{"$f":"(E108*Coefficients!$C$10)+(Campus!F108*Coefficients!$E$10)+(Campus!G108*Coefficients!$G$10)+(Campus!H108*Coefficients!$I$10)+(Campus!I108*Coefficients!$K$10)+(Campus!J108*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K108*Coefficients!$M$10)+(Campus!L108*Coefficients!$O$10)+(N108*'Waste Coeff.'!$D$9)+(O108*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E109*Coefficients!$B$10)+(Campus!F109*Coefficients!$D$10)+(Campus!G109*Coefficients!$F$10)+(Campus!H109*Coefficients!$H$10)+(Campus!I109*Coefficients!$J$10)+(Campus!J109*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K109*Coefficients!$L$10)+(Campus!L109*Coefficients!$N$10)+(M109*Inventory!$I$31)","v":0},{"$f":"(E109*Coefficients!$C$10)+(Campus!F109*Coefficients!$E$10)+(Campus!G109*Coefficients!$G$10)+(Campus!H109*Coefficients!$I$10)+(Campus!I109*Coefficients!$K$10)+(Campus!J109*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K109*Coefficients!$M$10)+(Campus!L109*Coefficients!$O$10)+(N109*'Waste Coeff.'!$D$9)+(O109*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E110*Coefficients!$B$10)+(Campus!F110*Coefficients!$D$10)+(Campus!G110*Coefficients!$F$10)+(Campus!H110*Coefficients!$H$10)+(Campus!I110*Coefficients!$J$10)+(Campus!J110*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K110*Coefficients!$L$10)+(Campus!L110*Coefficients!$N$10)+(M110*Inventory!$I$31)","v":0},{"$f":"(E110*Coefficients!$C$10)+(Campus!F110*Coefficients!$E$10)+(Campus!G110*Coefficients!$G$10)+(Campus!H110*Coefficients!$I$10)+(Campus!I110*Coefficients!$K$10)+(Campus!J110*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K110*Coefficients!$M$10)+(Campus!L110*Coefficients!$O$10)+(N110*'Waste Coeff.'!$D$9)+(O110*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E111*Coefficients!$B$10)+(Campus!F111*Coefficients!$D$10)+(Campus!G111*Coefficients!$F$10)+(Campus!H111*Coefficients!$H$10)+(Campus!I111*Coefficients!$J$10)+(Campus!J111*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K111*Coefficients!$L$10)+(Campus!L111*Coefficients!$N$10)+(M111*Inventory!$I$31)","v":0},{"$f":"(E111*Coefficients!$C$10)+(Campus!F111*Coefficients!$E$10)+(Campus!G111*Coefficients!$G$10)+(Campus!H111*Coefficients!$I$10)+(Campus!I111*Coefficients!$K$10)+(Campus!J111*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K111*Coefficients!$M$10)+(Campus!L111*Coefficients!$O$10)+(N111*'Waste Coeff.'!$D$9)+(O111*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E112*Coefficients!$B$10)+(Campus!F112*Coefficients!$D$10)+(Campus!G112*Coefficients!$F$10)+(Campus!H112*Coefficients!$H$10)+(Campus!I112*Coefficients!$J$10)+(Campus!J112*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K112*Coefficients!$L$10)+(Campus!L112*Coefficients!$N$10)+(M112*Inventory!$I$31)","v":0},{"$f":"(E112*Coefficients!$C$10)+(Campus!F112*Coefficients!$E$10)+(Campus!G112*Coefficients!$G$10)+(Campus!H112*Coefficients!$I$10)+(Campus!I112*Coefficients!$K$10)+(Campus!J112*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K112*Coefficients!$M$10)+(Campus!L112*Coefficients!$O$10)+(N112*'Waste Coeff.'!$D$9)+(O112*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E113*Coefficients!$B$10)+(Campus!F113*Coefficients!$D$10)+(Campus!G113*Coefficients!$F$10)+(Campus!H113*Coefficients!$H$10)+(Campus!I113*Coefficients!$J$10)+(Campus!J113*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K113*Coefficients!$L$10)+(Campus!L113*Coefficients!$N$10)+(M113*Inventory!$I$31)","v":0},{"$f":"(E113*Coefficients!$C$10)+(Campus!F113*Coefficients!$E$10)+(Campus!G113*Coefficients!$G$10)+(Campus!H113*Coefficients!$I$10)+(Campus!I113*Coefficients!$K$10)+(Campus!J113*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K113*Coefficients!$M$10)+(Campus!L113*Coefficients!$O$10)+(N113*'Waste Coeff.'!$D$9)+(O113*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E114*Coefficients!$B$10)+(Campus!F114*Coefficients!$D$10)+(Campus!G114*Coefficients!$F$10)+(Campus!H114*Coefficients!$H$10)+(Campus!I114*Coefficients!$J$10)+(Campus!J114*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K114*Coefficients!$L$10)+(Campus!L114*Coefficients!$N$10)+(M114*Inventory!$I$31)","v":0},{"$f":"(E114*Coefficients!$C$10)+(Campus!F114*Coefficients!$E$10)+(Campus!G114*Coefficients!$G$10)+(Campus!H114*Coefficients!$I$10)+(Campus!I114*Coefficients!$K$10)+(Campus!J114*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K114*Coefficients!$M$10)+(Campus!L114*Coefficients!$O$10)+(N114*'Waste Coeff.'!$D$9)+(O114*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E115*Coefficients!$B$10)+(Campus!F115*Coefficients!$D$10)+(Campus!G115*Coefficients!$F$10)+(Campus!H115*Coefficients!$H$10)+(Campus!I115*Coefficients!$J$10)+(Campus!J115*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K115*Coefficients!$L$10)+(Campus!L115*Coefficients!$N$10)+(M115*Inventory!$I$31)","v":0},{"$f":"(E115*Coefficients!$C$10)+(Campus!F115*Coefficients!$E$10)+(Campus!G115*Coefficients!$G$10)+(Campus!H115*Coefficients!$I$10)+(Campus!I115*Coefficients!$K$10)+(Campus!J115*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K115*Coefficients!$M$10)+(Campus!L115*Coefficients!$O$10)+(N115*'Waste Coeff.'!$D$9)+(O115*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E116*Coefficients!$B$10)+(Campus!F116*Coefficients!$D$10)+(Campus!G116*Coefficients!$F$10)+(Campus!H116*Coefficients!$H$10)+(Campus!I116*Coefficients!$J$10)+(Campus!J116*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K116*Coefficients!$L$10)+(Campus!L116*Coefficients!$N$10)+(M116*Inventory!$I$31)","v":0},{"$f":"(E116*Coefficients!$C$10)+(Campus!F116*Coefficients!$E$10)+(Campus!G116*Coefficients!$G$10)+(Campus!H116*Coefficients!$I$10)+(Campus!I116*Coefficients!$K$10)+(Campus!J116*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K116*Coefficients!$M$10)+(Campus!L116*Coefficients!$O$10)+(N116*'Waste Coeff.'!$D$9)+(O116*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E117*Coefficients!$B$10)+(Campus!F117*Coefficients!$D$10)+(Campus!G117*Coefficients!$F$10)+(Campus!H117*Coefficients!$H$10)+(Campus!I117*Coefficients!$J$10)+(Campus!J117*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K117*Coefficients!$L$10)+(Campus!L117*Coefficients!$N$10)+(M117*Inventory!$I$31)","v":0},{"$f":"(E117*Coefficients!$C$10)+(Campus!F117*Coefficients!$E$10)+(Campus!G117*Coefficients!$G$10)+(Campus!H117*Coefficients!$I$10)+(Campus!I117*Coefficients!$K$10)+(Campus!J117*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K117*Coefficients!$M$10)+(Campus!L117*Coefficients!$O$10)+(N117*'Waste Coeff.'!$D$9)+(O117*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E118*Coefficients!$B$10)+(Campus!F118*Coefficients!$D$10)+(Campus!G118*Coefficients!$F$10)+(Campus!H118*Coefficients!$H$10)+(Campus!I118*Coefficients!$J$10)+(Campus!J118*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K118*Coefficients!$L$10)+(Campus!L118*Coefficients!$N$10)+(M118*Inventory!$I$31)","v":0},{"$f":"(E118*Coefficients!$C$10)+(Campus!F118*Coefficients!$E$10)+(Campus!G118*Coefficients!$G$10)+(Campus!H118*Coefficients!$I$10)+(Campus!I118*Coefficients!$K$10)+(Campus!J118*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K118*Coefficients!$M$10)+(Campus!L118*Coefficients!$O$10)+(N118*'Waste Coeff.'!$D$9)+(O118*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E119*Coefficients!$B$10)+(Campus!F119*Coefficients!$D$10)+(Campus!G119*Coefficients!$F$10)+(Campus!H119*Coefficients!$H$10)+(Campus!I119*Coefficients!$J$10)+(Campus!J119*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K119*Coefficients!$L$10)+(Campus!L119*Coefficients!$N$10)+(M119*Inventory!$I$31)","v":0},{"$f":"(E119*Coefficients!$C$10)+(Campus!F119*Coefficients!$E$10)+(Campus!G119*Coefficients!$G$10)+(Campus!H119*Coefficients!$I$10)+(Campus!I119*Coefficients!$K$10)+(Campus!J119*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K119*Coefficients!$M$10)+(Campus!L119*Coefficients!$O$10)+(N119*'Waste Coeff.'!$D$9)+(O119*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E120*Coefficients!$B$10)+(Campus!F120*Coefficients!$D$10)+(Campus!G120*Coefficients!$F$10)+(Campus!H120*Coefficients!$H$10)+(Campus!I120*Coefficients!$J$10)+(Campus!J120*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K120*Coefficients!$L$10)+(Campus!L120*Coefficients!$N$10)+(M120*Inventory!$I$31)","v":0},{"$f":"(E120*Coefficients!$C$10)+(Campus!F120*Coefficients!$E$10)+(Campus!G120*Coefficients!$G$10)+(Campus!H120*Coefficients!$I$10)+(Campus!I120*Coefficients!$K$10)+(Campus!J120*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K120*Coefficients!$M$10)+(Campus!L120*Coefficients!$O$10)+(N120*'Waste Coeff.'!$D$9)+(O120*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E121*Coefficients!$B$10)+(Campus!F121*Coefficients!$D$10)+(Campus!G121*Coefficients!$F$10)+(Campus!H121*Coefficients!$H$10)+(Campus!I121*Coefficients!$J$10)+(Campus!J121*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K121*Coefficients!$L$10)+(Campus!L121*Coefficients!$N$10)+(M121*Inventory!$I$31)","v":0},{"$f":"(E121*Coefficients!$C$10)+(Campus!F121*Coefficients!$E$10)+(Campus!G121*Coefficients!$G$10)+(Campus!H121*Coefficients!$I$10)+(Campus!I121*Coefficients!$K$10)+(Campus!J121*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K121*Coefficients!$M$10)+(Campus!L121*Coefficients!$O$10)+(N121*'Waste Coeff.'!$D$9)+(O121*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E122*Coefficients!$B$10)+(Campus!F122*Coefficients!$D$10)+(Campus!G122*Coefficients!$F$10)+(Campus!H122*Coefficients!$H$10)+(Campus!I122*Coefficients!$J$10)+(Campus!J122*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K122*Coefficients!$L$10)+(Campus!L122*Coefficients!$N$10)+(M122*Inventory!$I$31)","v":0},{"$f":"(E122*Coefficients!$C$10)+(Campus!F122*Coefficients!$E$10)+(Campus!G122*Coefficients!$G$10)+(Campus!H122*Coefficients!$I$10)+(Campus!I122*Coefficients!$K$10)+(Campus!J122*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K122*Coefficients!$M$10)+(Campus!L122*Coefficients!$O$10)+(N122*'Waste Coeff.'!$D$9)+(O122*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E123*Coefficients!$B$10)+(Campus!F123*Coefficients!$D$10)+(Campus!G123*Coefficients!$F$10)+(Campus!H123*Coefficients!$H$10)+(Campus!I123*Coefficients!$J$10)+(Campus!J123*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K123*Coefficients!$L$10)+(Campus!L123*Coefficients!$N$10)+(M123*Inventory!$I$31)","v":0},{"$f":"(E123*Coefficients!$C$10)+(Campus!F123*Coefficients!$E$10)+(Campus!G123*Coefficients!$G$10)+(Campus!H123*Coefficients!$I$10)+(Campus!I123*Coefficients!$K$10)+(Campus!J123*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K123*Coefficients!$M$10)+(Campus!L123*Coefficients!$O$10)+(N123*'Waste Coeff.'!$D$9)+(O123*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E124*Coefficients!$B$10)+(Campus!F124*Coefficients!$D$10)+(Campus!G124*Coefficients!$F$10)+(Campus!H124*Coefficients!$H$10)+(Campus!I124*Coefficients!$J$10)+(Campus!J124*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K124*Coefficients!$L$10)+(Campus!L124*Coefficients!$N$10)+(M124*Inventory!$I$31)","v":0},{"$f":"(E124*Coefficients!$C$10)+(Campus!F124*Coefficients!$E$10)+(Campus!G124*Coefficients!$G$10)+(Campus!H124*Coefficients!$I$10)+(Campus!I124*Coefficients!$K$10)+(Campus!J124*VLOOKUP($J$96,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K124*Coefficients!$M$10)+(Campus!L124*Coefficients!$O$10)+(N124*'Waste Coeff.'!$D$9)+(O124*VLOOKUP($O$96,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E100:E124)","v":0},{"$f":"SUM(F100:F124)","v":0},{"$f":"SUM(G100:G124)","v":0},{"$f":"SUM(H100:H124)","v":0},{"$f":"SUM(I100:I124)","v":0},null,{"$f":"SUM(K100:K124)","v":0},{"$f":"SUM(L100:L124)","v":0},null,null,null,{"$f":"SUM(P100:P124)","v":0},{"$f":"SUM(Q100:Q124)","v":0},{"$f":"SUM(R100:R124)","v":0},{"$f":"IFERROR(Q125/P125,\"\")","v":""},{"$f":"IFERROR(R125/P125,\"\")","v":""},{"$f":"IFERROR((T125*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2003,{"$f":"IF(Inventory!$K$7=2003,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E138*Coefficients!$B$10)+(Campus!F138*Coefficients!$D$10)+(Campus!G138*Coefficients!$F$10)+(Campus!H138*Coefficients!$H$10)+(Campus!I138*Coefficients!$J$10)+(Campus!J138*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K138*Coefficients!$L$10)+(Campus!L138*Coefficients!$N$10)+(M138*Campus!$H$31)","v":0},{"$f":"(E138*Coefficients!$C$10)+(Campus!F138*Coefficients!$E$10)+(Campus!G138*Coefficients!$G$10)+(Campus!H138*Coefficients!$I$10)+(Campus!I138*Coefficients!$K$10)+(Campus!J138*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K138*Coefficients!$M$10)+(Campus!L138*Coefficients!$O$10)+(N138*'Waste Coeff.'!$D$9)+(O138*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q138/P138),\"\", (Q138/P138))","v":""},{"$f":"IF(ISERR(R138/P138),\"\", (R138/P138))","v":""},{"$f":"IF(ISERR(T138*2205),\"\",(T138*2205))","v":""},{"$f":"IFERROR((S138-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T138-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E139*Coefficients!$B$10)+(Campus!F139*Coefficients!$D$10)+(Campus!G139*Coefficients!$F$10)+(Campus!H139*Coefficients!$H$10)+(Campus!I139*Coefficients!$J$10)+(Campus!J139*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K139*Coefficients!$L$10)+(Campus!L139*Coefficients!$N$10)+(M139*Campus!$H$31)","v":0},{"$f":"(E139*Coefficients!$C$10)+(Campus!F139*Coefficients!$E$10)+(Campus!G139*Coefficients!$G$10)+(Campus!H139*Coefficients!$I$10)+(Campus!I139*Coefficients!$K$10)+(Campus!J139*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K139*Coefficients!$M$10)+(Campus!L139*Coefficients!$O$10)+(N139*'Waste Coeff.'!$D$9)+(O139*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E140*Coefficients!$B$10)+(Campus!F140*Coefficients!$D$10)+(Campus!G140*Coefficients!$F$10)+(Campus!H140*Coefficients!$H$10)+(Campus!I140*Coefficients!$J$10)+(Campus!J140*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K140*Coefficients!$L$10)+(Campus!L140*Coefficients!$N$10)+(M140*Campus!$H$31)","v":0},{"$f":"(E140*Coefficients!$C$10)+(Campus!F140*Coefficients!$E$10)+(Campus!G140*Coefficients!$G$10)+(Campus!H140*Coefficients!$I$10)+(Campus!I140*Coefficients!$K$10)+(Campus!J140*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K140*Coefficients!$M$10)+(Campus!L140*Coefficients!$O$10)+(N140*'Waste Coeff.'!$D$9)+(O140*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E141*Coefficients!$B$10)+(Campus!F141*Coefficients!$D$10)+(Campus!G141*Coefficients!$F$10)+(Campus!H141*Coefficients!$H$10)+(Campus!I141*Coefficients!$J$10)+(Campus!J141*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K141*Coefficients!$L$10)+(Campus!L141*Coefficients!$N$10)+(M141*Campus!$H$31)","v":0},{"$f":"(E141*Coefficients!$C$10)+(Campus!F141*Coefficients!$E$10)+(Campus!G141*Coefficients!$G$10)+(Campus!H141*Coefficients!$I$10)+(Campus!I141*Coefficients!$K$10)+(Campus!J141*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K141*Coefficients!$M$10)+(Campus!L141*Coefficients!$O$10)+(N141*'Waste Coeff.'!$D$9)+(O141*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E142*Coefficients!$B$10)+(Campus!F142*Coefficients!$D$10)+(Campus!G142*Coefficients!$F$10)+(Campus!H142*Coefficients!$H$10)+(Campus!I142*Coefficients!$J$10)+(Campus!J142*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K142*Coefficients!$L$10)+(Campus!L142*Coefficients!$N$10)+(M142*Campus!$H$31)","v":0},{"$f":"(E142*Coefficients!$C$10)+(Campus!F142*Coefficients!$E$10)+(Campus!G142*Coefficients!$G$10)+(Campus!H142*Coefficients!$I$10)+(Campus!I142*Coefficients!$K$10)+(Campus!J142*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K142*Coefficients!$M$10)+(Campus!L142*Coefficients!$O$10)+(N142*'Waste Coeff.'!$D$9)+(O142*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E143*Coefficients!$B$10)+(Campus!F143*Coefficients!$D$10)+(Campus!G143*Coefficients!$F$10)+(Campus!H143*Coefficients!$H$10)+(Campus!I143*Coefficients!$J$10)+(Campus!J143*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K143*Coefficients!$L$10)+(Campus!L143*Coefficients!$N$10)+(M143*Campus!$H$31)","v":0},{"$f":"(E143*Coefficients!$C$10)+(Campus!F143*Coefficients!$E$10)+(Campus!G143*Coefficients!$G$10)+(Campus!H143*Coefficients!$I$10)+(Campus!I143*Coefficients!$K$10)+(Campus!J143*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K143*Coefficients!$M$10)+(Campus!L143*Coefficients!$O$10)+(N143*'Waste Coeff.'!$D$9)+(O143*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E144*Coefficients!$B$10)+(Campus!F144*Coefficients!$D$10)+(Campus!G144*Coefficients!$F$10)+(Campus!H144*Coefficients!$H$10)+(Campus!I144*Coefficients!$J$10)+(Campus!J144*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K144*Coefficients!$L$10)+(Campus!L144*Coefficients!$N$10)+(M144*Campus!$H$31)","v":0},{"$f":"(E144*Coefficients!$C$10)+(Campus!F144*Coefficients!$E$10)+(Campus!G144*Coefficients!$G$10)+(Campus!H144*Coefficients!$I$10)+(Campus!I144*Coefficients!$K$10)+(Campus!J144*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K144*Coefficients!$M$10)+(Campus!L144*Coefficients!$O$10)+(N144*'Waste Coeff.'!$D$9)+(O144*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E145*Coefficients!$B$10)+(Campus!F145*Coefficients!$D$10)+(Campus!G145*Coefficients!$F$10)+(Campus!H145*Coefficients!$H$10)+(Campus!I145*Coefficients!$J$10)+(Campus!J145*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K145*Coefficients!$L$10)+(Campus!L145*Coefficients!$N$10)+(M145*Campus!$H$31)","v":0},{"$f":"(E145*Coefficients!$C$10)+(Campus!F145*Coefficients!$E$10)+(Campus!G145*Coefficients!$G$10)+(Campus!H145*Coefficients!$I$10)+(Campus!I145*Coefficients!$K$10)+(Campus!J145*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K145*Coefficients!$M$10)+(Campus!L145*Coefficients!$O$10)+(N145*'Waste Coeff.'!$D$9)+(O145*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E146*Coefficients!$B$10)+(Campus!F146*Coefficients!$D$10)+(Campus!G146*Coefficients!$F$10)+(Campus!H146*Coefficients!$H$10)+(Campus!I146*Coefficients!$J$10)+(Campus!J146*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K146*Coefficients!$L$10)+(Campus!L146*Coefficients!$N$10)+(M146*Campus!$H$31)","v":0},{"$f":"(E146*Coefficients!$C$10)+(Campus!F146*Coefficients!$E$10)+(Campus!G146*Coefficients!$G$10)+(Campus!H146*Coefficients!$I$10)+(Campus!I146*Coefficients!$K$10)+(Campus!J146*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K146*Coefficients!$M$10)+(Campus!L146*Coefficients!$O$10)+(N146*'Waste Coeff.'!$D$9)+(O146*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E147*Coefficients!$B$10)+(Campus!F147*Coefficients!$D$10)+(Campus!G147*Coefficients!$F$10)+(Campus!H147*Coefficients!$H$10)+(Campus!I147*Coefficients!$J$10)+(Campus!J147*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K147*Coefficients!$L$10)+(Campus!L147*Coefficients!$N$10)+(M147*Campus!$H$31)","v":0},{"$f":"(E147*Coefficients!$C$10)+(Campus!F147*Coefficients!$E$10)+(Campus!G147*Coefficients!$G$10)+(Campus!H147*Coefficients!$I$10)+(Campus!I147*Coefficients!$K$10)+(Campus!J147*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K147*Coefficients!$M$10)+(Campus!L147*Coefficients!$O$10)+(N147*'Waste Coeff.'!$D$9)+(O147*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E148*Coefficients!$B$10)+(Campus!F148*Coefficients!$D$10)+(Campus!G148*Coefficients!$F$10)+(Campus!H148*Coefficients!$H$10)+(Campus!I148*Coefficients!$J$10)+(Campus!J148*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K148*Coefficients!$L$10)+(Campus!L148*Coefficients!$N$10)+(M148*Campus!$H$31)","v":0},{"$f":"(E148*Coefficients!$C$10)+(Campus!F148*Coefficients!$E$10)+(Campus!G148*Coefficients!$G$10)+(Campus!H148*Coefficients!$I$10)+(Campus!I148*Coefficients!$K$10)+(Campus!J148*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K148*Coefficients!$M$10)+(Campus!L148*Coefficients!$O$10)+(N148*'Waste Coeff.'!$D$9)+(O148*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E149*Coefficients!$B$10)+(Campus!F149*Coefficients!$D$10)+(Campus!G149*Coefficients!$F$10)+(Campus!H149*Coefficients!$H$10)+(Campus!I149*Coefficients!$J$10)+(Campus!J149*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K149*Coefficients!$L$10)+(Campus!L149*Coefficients!$N$10)+(M149*Campus!$H$31)","v":0},{"$f":"(E149*Coefficients!$C$10)+(Campus!F149*Coefficients!$E$10)+(Campus!G149*Coefficients!$G$10)+(Campus!H149*Coefficients!$I$10)+(Campus!I149*Coefficients!$K$10)+(Campus!J149*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K149*Coefficients!$M$10)+(Campus!L149*Coefficients!$O$10)+(N149*'Waste Coeff.'!$D$9)+(O149*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E150*Coefficients!$B$10)+(Campus!F150*Coefficients!$D$10)+(Campus!G150*Coefficients!$F$10)+(Campus!H150*Coefficients!$H$10)+(Campus!I150*Coefficients!$J$10)+(Campus!J150*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K150*Coefficients!$L$10)+(Campus!L150*Coefficients!$N$10)+(M150*Campus!$H$31)","v":0},{"$f":"(E150*Coefficients!$C$10)+(Campus!F150*Coefficients!$E$10)+(Campus!G150*Coefficients!$G$10)+(Campus!H150*Coefficients!$I$10)+(Campus!I150*Coefficients!$K$10)+(Campus!J150*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K150*Coefficients!$M$10)+(Campus!L150*Coefficients!$O$10)+(N150*'Waste Coeff.'!$D$9)+(O150*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E151*Coefficients!$B$10)+(Campus!F151*Coefficients!$D$10)+(Campus!G151*Coefficients!$F$10)+(Campus!H151*Coefficients!$H$10)+(Campus!I151*Coefficients!$J$10)+(Campus!J151*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K151*Coefficients!$L$10)+(Campus!L151*Coefficients!$N$10)+(M151*Campus!$H$31)","v":0},{"$f":"(E151*Coefficients!$C$10)+(Campus!F151*Coefficients!$E$10)+(Campus!G151*Coefficients!$G$10)+(Campus!H151*Coefficients!$I$10)+(Campus!I151*Coefficients!$K$10)+(Campus!J151*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K151*Coefficients!$M$10)+(Campus!L151*Coefficients!$O$10)+(N151*'Waste Coeff.'!$D$9)+(O151*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E152*Coefficients!$B$10)+(Campus!F152*Coefficients!$D$10)+(Campus!G152*Coefficients!$F$10)+(Campus!H152*Coefficients!$H$10)+(Campus!I152*Coefficients!$J$10)+(Campus!J152*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K152*Coefficients!$L$10)+(Campus!L152*Coefficients!$N$10)+(M152*Campus!$H$31)","v":0},{"$f":"(E152*Coefficients!$C$10)+(Campus!F152*Coefficients!$E$10)+(Campus!G152*Coefficients!$G$10)+(Campus!H152*Coefficients!$I$10)+(Campus!I152*Coefficients!$K$10)+(Campus!J152*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K152*Coefficients!$M$10)+(Campus!L152*Coefficients!$O$10)+(N152*'Waste Coeff.'!$D$9)+(O152*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E153*Coefficients!$B$10)+(Campus!F153*Coefficients!$D$10)+(Campus!G153*Coefficients!$F$10)+(Campus!H153*Coefficients!$H$10)+(Campus!I153*Coefficients!$J$10)+(Campus!J153*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K153*Coefficients!$L$10)+(Campus!L153*Coefficients!$N$10)+(M153*Campus!$H$31)","v":0},{"$f":"(E153*Coefficients!$C$10)+(Campus!F153*Coefficients!$E$10)+(Campus!G153*Coefficients!$G$10)+(Campus!H153*Coefficients!$I$10)+(Campus!I153*Coefficients!$K$10)+(Campus!J153*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K153*Coefficients!$M$10)+(Campus!L153*Coefficients!$O$10)+(N153*'Waste Coeff.'!$D$9)+(O153*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E154*Coefficients!$B$10)+(Campus!F154*Coefficients!$D$10)+(Campus!G154*Coefficients!$F$10)+(Campus!H154*Coefficients!$H$10)+(Campus!I154*Coefficients!$J$10)+(Campus!J154*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K154*Coefficients!$L$10)+(Campus!L154*Coefficients!$N$10)+(M154*Campus!$H$31)","v":0},{"$f":"(E154*Coefficients!$C$10)+(Campus!F154*Coefficients!$E$10)+(Campus!G154*Coefficients!$G$10)+(Campus!H154*Coefficients!$I$10)+(Campus!I154*Coefficients!$K$10)+(Campus!J154*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K154*Coefficients!$M$10)+(Campus!L154*Coefficients!$O$10)+(N154*'Waste Coeff.'!$D$9)+(O154*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E155*Coefficients!$B$10)+(Campus!F155*Coefficients!$D$10)+(Campus!G155*Coefficients!$F$10)+(Campus!H155*Coefficients!$H$10)+(Campus!I155*Coefficients!$J$10)+(Campus!J155*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K155*Coefficients!$L$10)+(Campus!L155*Coefficients!$N$10)+(M155*Campus!$H$31)","v":0},{"$f":"(E155*Coefficients!$C$10)+(Campus!F155*Coefficients!$E$10)+(Campus!G155*Coefficients!$G$10)+(Campus!H155*Coefficients!$I$10)+(Campus!I155*Coefficients!$K$10)+(Campus!J155*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K155*Coefficients!$M$10)+(Campus!L155*Coefficients!$O$10)+(N155*'Waste Coeff.'!$D$9)+(O155*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E156*Coefficients!$B$10)+(Campus!F156*Coefficients!$D$10)+(Campus!G156*Coefficients!$F$10)+(Campus!H156*Coefficients!$H$10)+(Campus!I156*Coefficients!$J$10)+(Campus!J156*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K156*Coefficients!$L$10)+(Campus!L156*Coefficients!$N$10)+(M156*Campus!$H$31)","v":0},{"$f":"(E156*Coefficients!$C$10)+(Campus!F156*Coefficients!$E$10)+(Campus!G156*Coefficients!$G$10)+(Campus!H156*Coefficients!$I$10)+(Campus!I156*Coefficients!$K$10)+(Campus!J156*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K156*Coefficients!$M$10)+(Campus!L156*Coefficients!$O$10)+(N156*'Waste Coeff.'!$D$9)+(O156*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E157*Coefficients!$B$10)+(Campus!F157*Coefficients!$D$10)+(Campus!G157*Coefficients!$F$10)+(Campus!H157*Coefficients!$H$10)+(Campus!I157*Coefficients!$J$10)+(Campus!J157*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K157*Coefficients!$L$10)+(Campus!L157*Coefficients!$N$10)+(M157*Campus!$H$31)","v":0},{"$f":"(E157*Coefficients!$C$10)+(Campus!F157*Coefficients!$E$10)+(Campus!G157*Coefficients!$G$10)+(Campus!H157*Coefficients!$I$10)+(Campus!I157*Coefficients!$K$10)+(Campus!J157*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K157*Coefficients!$M$10)+(Campus!L157*Coefficients!$O$10)+(N157*'Waste Coeff.'!$D$9)+(O157*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E158*Coefficients!$B$10)+(Campus!F158*Coefficients!$D$10)+(Campus!G158*Coefficients!$F$10)+(Campus!H158*Coefficients!$H$10)+(Campus!I158*Coefficients!$J$10)+(Campus!J158*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K158*Coefficients!$L$10)+(Campus!L158*Coefficients!$N$10)+(M158*Campus!$H$31)","v":0},{"$f":"(E158*Coefficients!$C$10)+(Campus!F158*Coefficients!$E$10)+(Campus!G158*Coefficients!$G$10)+(Campus!H158*Coefficients!$I$10)+(Campus!I158*Coefficients!$K$10)+(Campus!J158*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K158*Coefficients!$M$10)+(Campus!L158*Coefficients!$O$10)+(N158*'Waste Coeff.'!$D$9)+(O158*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E159*Coefficients!$B$10)+(Campus!F159*Coefficients!$D$10)+(Campus!G159*Coefficients!$F$10)+(Campus!H159*Coefficients!$H$10)+(Campus!I159*Coefficients!$J$10)+(Campus!J159*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K159*Coefficients!$L$10)+(Campus!L159*Coefficients!$N$10)+(M159*Campus!$H$31)","v":0},{"$f":"(E159*Coefficients!$C$10)+(Campus!F159*Coefficients!$E$10)+(Campus!G159*Coefficients!$G$10)+(Campus!H159*Coefficients!$I$10)+(Campus!I159*Coefficients!$K$10)+(Campus!J159*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K159*Coefficients!$M$10)+(Campus!L159*Coefficients!$O$10)+(N159*'Waste Coeff.'!$D$9)+(O159*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E160*Coefficients!$B$10)+(Campus!F160*Coefficients!$D$10)+(Campus!G160*Coefficients!$F$10)+(Campus!H160*Coefficients!$H$10)+(Campus!I160*Coefficients!$J$10)+(Campus!J160*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K160*Coefficients!$L$10)+(Campus!L160*Coefficients!$N$10)+(M160*Campus!$H$31)","v":0},{"$f":"(E160*Coefficients!$C$10)+(Campus!F160*Coefficients!$E$10)+(Campus!G160*Coefficients!$G$10)+(Campus!H160*Coefficients!$I$10)+(Campus!I160*Coefficients!$K$10)+(Campus!J160*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K160*Coefficients!$M$10)+(Campus!L160*Coefficients!$O$10)+(N160*'Waste Coeff.'!$D$9)+(O160*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E161*Coefficients!$B$10)+(Campus!F161*Coefficients!$D$10)+(Campus!G161*Coefficients!$F$10)+(Campus!H161*Coefficients!$H$10)+(Campus!I161*Coefficients!$J$10)+(Campus!J161*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K161*Coefficients!$L$10)+(Campus!L161*Coefficients!$N$10)+(M161*Campus!$H$31)","v":0},{"$f":"(E161*Coefficients!$C$10)+(Campus!F161*Coefficients!$E$10)+(Campus!G161*Coefficients!$G$10)+(Campus!H161*Coefficients!$I$10)+(Campus!I161*Coefficients!$K$10)+(Campus!J161*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K161*Coefficients!$M$10)+(Campus!L161*Coefficients!$O$10)+(N161*'Waste Coeff.'!$D$9)+(O161*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E162*Coefficients!$B$10)+(Campus!F162*Coefficients!$D$10)+(Campus!G162*Coefficients!$F$10)+(Campus!H162*Coefficients!$H$10)+(Campus!I162*Coefficients!$J$10)+(Campus!J162*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K162*Coefficients!$L$10)+(Campus!L162*Coefficients!$N$10)+(M162*Campus!$H$31)","v":0},{"$f":"(E162*Coefficients!$C$10)+(Campus!F162*Coefficients!$E$10)+(Campus!G162*Coefficients!$G$10)+(Campus!H162*Coefficients!$I$10)+(Campus!I162*Coefficients!$K$10)+(Campus!J162*VLOOKUP($J$134,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K162*Coefficients!$M$10)+(Campus!L162*Coefficients!$O$10)+(N162*'Waste Coeff.'!$D$9)+(O162*VLOOKUP($O$134,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E138:E162)","v":0},{"$f":"SUM(F138:F162)","v":0},{"$f":"SUM(G138:G162)","v":0},{"$f":"SUM(H138:H162)","v":0},{"$f":"SUM(I138:I162)","v":0},null,{"$f":"SUM(K138:K162)","v":0},{"$f":"SUM(L138:L162)","v":0},null,null,null,{"$f":"SUM(P138:P162)","v":0},{"$f":"SUM(Q138:Q162)","v":0},{"$f":"SUM(R138:R162)","v":0},{"$f":"IFERROR(Q163/P163,\"\")","v":""},{"$f":"IFERROR(R163/P163,\"\")","v":""},{"$f":"IFERROR((T163*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2004,{"$f":"IF(Inventory!$K$7=2004,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E176*Coefficients!$B$10)+(Campus!F176*Coefficients!$D$10)+(Campus!G176*Coefficients!$F$10)+(Campus!H176*Coefficients!$H$10)+(Campus!I176*Coefficients!$J$10)+(Campus!J176*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K176*Coefficients!$L$10)+(Campus!L176*Coefficients!$N$10)+(M176*Campus!$H$31)","v":0},{"$f":"(E176*Coefficients!$C$10)+(Campus!F176*Coefficients!$E$10)+(Campus!G176*Coefficients!$G$10)+(Campus!H176*Coefficients!$I$10)+(Campus!I176*Coefficients!$K$10)+(Campus!J176*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K176*Coefficients!$M$10)+(Campus!L176*Coefficients!$O$10)+(N176*'Waste Coeff.'!$D$9)+(O176*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q176/P176),\"\", (Q176/P176))","v":""},{"$f":"IF(ISERR(R176/P176),\"\", (R176/P176))","v":""},{"$f":"IF(ISERR(T176*2205),\"\",(T176*2205))","v":""},{"$f":"IFERROR((S176-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T176-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E177*Coefficients!$B$10)+(Campus!F177*Coefficients!$D$10)+(Campus!G177*Coefficients!$F$10)+(Campus!H177*Coefficients!$H$10)+(Campus!I177*Coefficients!$J$10)+(Campus!J177*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K177*Coefficients!$L$10)+(Campus!L177*Coefficients!$N$10)+(M177*Campus!$H$31)","v":0},{"$f":"(E177*Coefficients!$C$10)+(Campus!F177*Coefficients!$E$10)+(Campus!G177*Coefficients!$G$10)+(Campus!H177*Coefficients!$I$10)+(Campus!I177*Coefficients!$K$10)+(Campus!J177*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K177*Coefficients!$M$10)+(Campus!L177*Coefficients!$O$10)+(N177*'Waste Coeff.'!$D$9)+(O177*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E178*Coefficients!$B$10)+(Campus!F178*Coefficients!$D$10)+(Campus!G178*Coefficients!$F$10)+(Campus!H178*Coefficients!$H$10)+(Campus!I178*Coefficients!$J$10)+(Campus!J178*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K178*Coefficients!$L$10)+(Campus!L178*Coefficients!$N$10)+(M178*Campus!$H$31)","v":0},{"$f":"(E178*Coefficients!$C$10)+(Campus!F178*Coefficients!$E$10)+(Campus!G178*Coefficients!$G$10)+(Campus!H178*Coefficients!$I$10)+(Campus!I178*Coefficients!$K$10)+(Campus!J178*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K178*Coefficients!$M$10)+(Campus!L178*Coefficients!$O$10)+(N178*'Waste Coeff.'!$D$9)+(O178*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E179*Coefficients!$B$10)+(Campus!F179*Coefficients!$D$10)+(Campus!G179*Coefficients!$F$10)+(Campus!H179*Coefficients!$H$10)+(Campus!I179*Coefficients!$J$10)+(Campus!J179*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K179*Coefficients!$L$10)+(Campus!L179*Coefficients!$N$10)+(M179*Campus!$H$31)","v":0},{"$f":"(E179*Coefficients!$C$10)+(Campus!F179*Coefficients!$E$10)+(Campus!G179*Coefficients!$G$10)+(Campus!H179*Coefficients!$I$10)+(Campus!I179*Coefficients!$K$10)+(Campus!J179*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K179*Coefficients!$M$10)+(Campus!L179*Coefficients!$O$10)+(N179*'Waste Coeff.'!$D$9)+(O179*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E180*Coefficients!$B$10)+(Campus!F180*Coefficients!$D$10)+(Campus!G180*Coefficients!$F$10)+(Campus!H180*Coefficients!$H$10)+(Campus!I180*Coefficients!$J$10)+(Campus!J180*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K180*Coefficients!$L$10)+(Campus!L180*Coefficients!$N$10)+(M180*Campus!$H$31)","v":0},{"$f":"(E180*Coefficients!$C$10)+(Campus!F180*Coefficients!$E$10)+(Campus!G180*Coefficients!$G$10)+(Campus!H180*Coefficients!$I$10)+(Campus!I180*Coefficients!$K$10)+(Campus!J180*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K180*Coefficients!$M$10)+(Campus!L180*Coefficients!$O$10)+(N180*'Waste Coeff.'!$D$9)+(O180*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E181*Coefficients!$B$10)+(Campus!F181*Coefficients!$D$10)+(Campus!G181*Coefficients!$F$10)+(Campus!H181*Coefficients!$H$10)+(Campus!I181*Coefficients!$J$10)+(Campus!J181*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K181*Coefficients!$L$10)+(Campus!L181*Coefficients!$N$10)+(M181*Campus!$H$31)","v":0},{"$f":"(E181*Coefficients!$C$10)+(Campus!F181*Coefficients!$E$10)+(Campus!G181*Coefficients!$G$10)+(Campus!H181*Coefficients!$I$10)+(Campus!I181*Coefficients!$K$10)+(Campus!J181*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K181*Coefficients!$M$10)+(Campus!L181*Coefficients!$O$10)+(N181*'Waste Coeff.'!$D$9)+(O181*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E182*Coefficients!$B$10)+(Campus!F182*Coefficients!$D$10)+(Campus!G182*Coefficients!$F$10)+(Campus!H182*Coefficients!$H$10)+(Campus!I182*Coefficients!$J$10)+(Campus!J182*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K182*Coefficients!$L$10)+(Campus!L182*Coefficients!$N$10)+(M182*Campus!$H$31)","v":0},{"$f":"(E182*Coefficients!$C$10)+(Campus!F182*Coefficients!$E$10)+(Campus!G182*Coefficients!$G$10)+(Campus!H182*Coefficients!$I$10)+(Campus!I182*Coefficients!$K$10)+(Campus!J182*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K182*Coefficients!$M$10)+(Campus!L182*Coefficients!$O$10)+(N182*'Waste Coeff.'!$D$9)+(O182*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E183*Coefficients!$B$10)+(Campus!F183*Coefficients!$D$10)+(Campus!G183*Coefficients!$F$10)+(Campus!H183*Coefficients!$H$10)+(Campus!I183*Coefficients!$J$10)+(Campus!J183*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K183*Coefficients!$L$10)+(Campus!L183*Coefficients!$N$10)+(M183*Campus!$H$31)","v":0},{"$f":"(E183*Coefficients!$C$10)+(Campus!F183*Coefficients!$E$10)+(Campus!G183*Coefficients!$G$10)+(Campus!H183*Coefficients!$I$10)+(Campus!I183*Coefficients!$K$10)+(Campus!J183*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K183*Coefficients!$M$10)+(Campus!L183*Coefficients!$O$10)+(N183*'Waste Coeff.'!$D$9)+(O183*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E184*Coefficients!$B$10)+(Campus!F184*Coefficients!$D$10)+(Campus!G184*Coefficients!$F$10)+(Campus!H184*Coefficients!$H$10)+(Campus!I184*Coefficients!$J$10)+(Campus!J184*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K184*Coefficients!$L$10)+(Campus!L184*Coefficients!$N$10)+(M184*Campus!$H$31)","v":0},{"$f":"(E184*Coefficients!$C$10)+(Campus!F184*Coefficients!$E$10)+(Campus!G184*Coefficients!$G$10)+(Campus!H184*Coefficients!$I$10)+(Campus!I184*Coefficients!$K$10)+(Campus!J184*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K184*Coefficients!$M$10)+(Campus!L184*Coefficients!$O$10)+(N184*'Waste Coeff.'!$D$9)+(O184*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E185*Coefficients!$B$10)+(Campus!F185*Coefficients!$D$10)+(Campus!G185*Coefficients!$F$10)+(Campus!H185*Coefficients!$H$10)+(Campus!I185*Coefficients!$J$10)+(Campus!J185*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K185*Coefficients!$L$10)+(Campus!L185*Coefficients!$N$10)+(M185*Campus!$H$31)","v":0},{"$f":"(E185*Coefficients!$C$10)+(Campus!F185*Coefficients!$E$10)+(Campus!G185*Coefficients!$G$10)+(Campus!H185*Coefficients!$I$10)+(Campus!I185*Coefficients!$K$10)+(Campus!J185*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K185*Coefficients!$M$10)+(Campus!L185*Coefficients!$O$10)+(N185*'Waste Coeff.'!$D$9)+(O185*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E186*Coefficients!$B$10)+(Campus!F186*Coefficients!$D$10)+(Campus!G186*Coefficients!$F$10)+(Campus!H186*Coefficients!$H$10)+(Campus!I186*Coefficients!$J$10)+(Campus!J186*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K186*Coefficients!$L$10)+(Campus!L186*Coefficients!$N$10)+(M186*Campus!$H$31)","v":0},{"$f":"(E186*Coefficients!$C$10)+(Campus!F186*Coefficients!$E$10)+(Campus!G186*Coefficients!$G$10)+(Campus!H186*Coefficients!$I$10)+(Campus!I186*Coefficients!$K$10)+(Campus!J186*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K186*Coefficients!$M$10)+(Campus!L186*Coefficients!$O$10)+(N186*'Waste Coeff.'!$D$9)+(O186*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E187*Coefficients!$B$10)+(Campus!F187*Coefficients!$D$10)+(Campus!G187*Coefficients!$F$10)+(Campus!H187*Coefficients!$H$10)+(Campus!I187*Coefficients!$J$10)+(Campus!J187*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K187*Coefficients!$L$10)+(Campus!L187*Coefficients!$N$10)+(M187*Campus!$H$31)","v":0},{"$f":"(E187*Coefficients!$C$10)+(Campus!F187*Coefficients!$E$10)+(Campus!G187*Coefficients!$G$10)+(Campus!H187*Coefficients!$I$10)+(Campus!I187*Coefficients!$K$10)+(Campus!J187*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K187*Coefficients!$M$10)+(Campus!L187*Coefficients!$O$10)+(N187*'Waste Coeff.'!$D$9)+(O187*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E188*Coefficients!$B$10)+(Campus!F188*Coefficients!$D$10)+(Campus!G188*Coefficients!$F$10)+(Campus!H188*Coefficients!$H$10)+(Campus!I188*Coefficients!$J$10)+(Campus!J188*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K188*Coefficients!$L$10)+(Campus!L188*Coefficients!$N$10)+(M188*Campus!$H$31)","v":0},{"$f":"(E188*Coefficients!$C$10)+(Campus!F188*Coefficients!$E$10)+(Campus!G188*Coefficients!$G$10)+(Campus!H188*Coefficients!$I$10)+(Campus!I188*Coefficients!$K$10)+(Campus!J188*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K188*Coefficients!$M$10)+(Campus!L188*Coefficients!$O$10)+(N188*'Waste Coeff.'!$D$9)+(O188*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E189*Coefficients!$B$10)+(Campus!F189*Coefficients!$D$10)+(Campus!G189*Coefficients!$F$10)+(Campus!H189*Coefficients!$H$10)+(Campus!I189*Coefficients!$J$10)+(Campus!J189*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K189*Coefficients!$L$10)+(Campus!L189*Coefficients!$N$10)+(M189*Campus!$H$31)","v":0},{"$f":"(E189*Coefficients!$C$10)+(Campus!F189*Coefficients!$E$10)+(Campus!G189*Coefficients!$G$10)+(Campus!H189*Coefficients!$I$10)+(Campus!I189*Coefficients!$K$10)+(Campus!J189*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K189*Coefficients!$M$10)+(Campus!L189*Coefficients!$O$10)+(N189*'Waste Coeff.'!$D$9)+(O189*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E190*Coefficients!$B$10)+(Campus!F190*Coefficients!$D$10)+(Campus!G190*Coefficients!$F$10)+(Campus!H190*Coefficients!$H$10)+(Campus!I190*Coefficients!$J$10)+(Campus!J190*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K190*Coefficients!$L$10)+(Campus!L190*Coefficients!$N$10)+(M190*Campus!$H$31)","v":0},{"$f":"(E190*Coefficients!$C$10)+(Campus!F190*Coefficients!$E$10)+(Campus!G190*Coefficients!$G$10)+(Campus!H190*Coefficients!$I$10)+(Campus!I190*Coefficients!$K$10)+(Campus!J190*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K190*Coefficients!$M$10)+(Campus!L190*Coefficients!$O$10)+(N190*'Waste Coeff.'!$D$9)+(O190*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E191*Coefficients!$B$10)+(Campus!F191*Coefficients!$D$10)+(Campus!G191*Coefficients!$F$10)+(Campus!H191*Coefficients!$H$10)+(Campus!I191*Coefficients!$J$10)+(Campus!J191*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K191*Coefficients!$L$10)+(Campus!L191*Coefficients!$N$10)+(M191*Campus!$H$31)","v":0},{"$f":"(E191*Coefficients!$C$10)+(Campus!F191*Coefficients!$E$10)+(Campus!G191*Coefficients!$G$10)+(Campus!H191*Coefficients!$I$10)+(Campus!I191*Coefficients!$K$10)+(Campus!J191*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K191*Coefficients!$M$10)+(Campus!L191*Coefficients!$O$10)+(N191*'Waste Coeff.'!$D$9)+(O191*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E192*Coefficients!$B$10)+(Campus!F192*Coefficients!$D$10)+(Campus!G192*Coefficients!$F$10)+(Campus!H192*Coefficients!$H$10)+(Campus!I192*Coefficients!$J$10)+(Campus!J192*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K192*Coefficients!$L$10)+(Campus!L192*Coefficients!$N$10)+(M192*Campus!$H$31)","v":0},{"$f":"(E192*Coefficients!$C$10)+(Campus!F192*Coefficients!$E$10)+(Campus!G192*Coefficients!$G$10)+(Campus!H192*Coefficients!$I$10)+(Campus!I192*Coefficients!$K$10)+(Campus!J192*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K192*Coefficients!$M$10)+(Campus!L192*Coefficients!$O$10)+(N192*'Waste Coeff.'!$D$9)+(O192*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E193*Coefficients!$B$10)+(Campus!F193*Coefficients!$D$10)+(Campus!G193*Coefficients!$F$10)+(Campus!H193*Coefficients!$H$10)+(Campus!I193*Coefficients!$J$10)+(Campus!J193*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K193*Coefficients!$L$10)+(Campus!L193*Coefficients!$N$10)+(M193*Campus!$H$31)","v":0},{"$f":"(E193*Coefficients!$C$10)+(Campus!F193*Coefficients!$E$10)+(Campus!G193*Coefficients!$G$10)+(Campus!H193*Coefficients!$I$10)+(Campus!I193*Coefficients!$K$10)+(Campus!J193*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K193*Coefficients!$M$10)+(Campus!L193*Coefficients!$O$10)+(N193*'Waste Coeff.'!$D$9)+(O193*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E194*Coefficients!$B$10)+(Campus!F194*Coefficients!$D$10)+(Campus!G194*Coefficients!$F$10)+(Campus!H194*Coefficients!$H$10)+(Campus!I194*Coefficients!$J$10)+(Campus!J194*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K194*Coefficients!$L$10)+(Campus!L194*Coefficients!$N$10)+(M194*Campus!$H$31)","v":0},{"$f":"(E194*Coefficients!$C$10)+(Campus!F194*Coefficients!$E$10)+(Campus!G194*Coefficients!$G$10)+(Campus!H194*Coefficients!$I$10)+(Campus!I194*Coefficients!$K$10)+(Campus!J194*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K194*Coefficients!$M$10)+(Campus!L194*Coefficients!$O$10)+(N194*'Waste Coeff.'!$D$9)+(O194*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E195*Coefficients!$B$10)+(Campus!F195*Coefficients!$D$10)+(Campus!G195*Coefficients!$F$10)+(Campus!H195*Coefficients!$H$10)+(Campus!I195*Coefficients!$J$10)+(Campus!J195*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K195*Coefficients!$L$10)+(Campus!L195*Coefficients!$N$10)+(M195*Campus!$H$31)","v":0},{"$f":"(E195*Coefficients!$C$10)+(Campus!F195*Coefficients!$E$10)+(Campus!G195*Coefficients!$G$10)+(Campus!H195*Coefficients!$I$10)+(Campus!I195*Coefficients!$K$10)+(Campus!J195*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K195*Coefficients!$M$10)+(Campus!L195*Coefficients!$O$10)+(N195*'Waste Coeff.'!$D$9)+(O195*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E196*Coefficients!$B$10)+(Campus!F196*Coefficients!$D$10)+(Campus!G196*Coefficients!$F$10)+(Campus!H196*Coefficients!$H$10)+(Campus!I196*Coefficients!$J$10)+(Campus!J196*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K196*Coefficients!$L$10)+(Campus!L196*Coefficients!$N$10)+(M196*Campus!$H$31)","v":0},{"$f":"(E196*Coefficients!$C$10)+(Campus!F196*Coefficients!$E$10)+(Campus!G196*Coefficients!$G$10)+(Campus!H196*Coefficients!$I$10)+(Campus!I196*Coefficients!$K$10)+(Campus!J196*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K196*Coefficients!$M$10)+(Campus!L196*Coefficients!$O$10)+(N196*'Waste Coeff.'!$D$9)+(O196*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E197*Coefficients!$B$10)+(Campus!F197*Coefficients!$D$10)+(Campus!G197*Coefficients!$F$10)+(Campus!H197*Coefficients!$H$10)+(Campus!I197*Coefficients!$J$10)+(Campus!J197*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K197*Coefficients!$L$10)+(Campus!L197*Coefficients!$N$10)+(M197*Campus!$H$31)","v":0},{"$f":"(E197*Coefficients!$C$10)+(Campus!F197*Coefficients!$E$10)+(Campus!G197*Coefficients!$G$10)+(Campus!H197*Coefficients!$I$10)+(Campus!I197*Coefficients!$K$10)+(Campus!J197*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K197*Coefficients!$M$10)+(Campus!L197*Coefficients!$O$10)+(N197*'Waste Coeff.'!$D$9)+(O197*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E198*Coefficients!$B$10)+(Campus!F198*Coefficients!$D$10)+(Campus!G198*Coefficients!$F$10)+(Campus!H198*Coefficients!$H$10)+(Campus!I198*Coefficients!$J$10)+(Campus!J198*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K198*Coefficients!$L$10)+(Campus!L198*Coefficients!$N$10)+(M198*Campus!$H$31)","v":0},{"$f":"(E198*Coefficients!$C$10)+(Campus!F198*Coefficients!$E$10)+(Campus!G198*Coefficients!$G$10)+(Campus!H198*Coefficients!$I$10)+(Campus!I198*Coefficients!$K$10)+(Campus!J198*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K198*Coefficients!$M$10)+(Campus!L198*Coefficients!$O$10)+(N198*'Waste Coeff.'!$D$9)+(O198*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E199*Coefficients!$B$10)+(Campus!F199*Coefficients!$D$10)+(Campus!G199*Coefficients!$F$10)+(Campus!H199*Coefficients!$H$10)+(Campus!I199*Coefficients!$J$10)+(Campus!J199*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K199*Coefficients!$L$10)+(Campus!L199*Coefficients!$N$10)+(M199*Campus!$H$31)","v":0},{"$f":"(E199*Coefficients!$C$10)+(Campus!F199*Coefficients!$E$10)+(Campus!G199*Coefficients!$G$10)+(Campus!H199*Coefficients!$I$10)+(Campus!I199*Coefficients!$K$10)+(Campus!J199*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K199*Coefficients!$M$10)+(Campus!L199*Coefficients!$O$10)+(N199*'Waste Coeff.'!$D$9)+(O199*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E200*Coefficients!$B$10)+(Campus!F200*Coefficients!$D$10)+(Campus!G200*Coefficients!$F$10)+(Campus!H200*Coefficients!$H$10)+(Campus!I200*Coefficients!$J$10)+(Campus!J200*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K200*Coefficients!$L$10)+(Campus!L200*Coefficients!$N$10)+(M200*Campus!$H$31)","v":0},{"$f":"(E200*Coefficients!$C$10)+(Campus!F200*Coefficients!$E$10)+(Campus!G200*Coefficients!$G$10)+(Campus!H200*Coefficients!$I$10)+(Campus!I200*Coefficients!$K$10)+(Campus!J200*VLOOKUP($J$172,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K200*Coefficients!$M$10)+(Campus!L200*Coefficients!$O$10)+(N200*'Waste Coeff.'!$D$9)+(O200*VLOOKUP($O$172,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E176:E200)","v":0},{"$f":"SUM(F176:F200)","v":0},{"$f":"SUM(G176:G200)","v":0},{"$f":"SUM(H176:H200)","v":0},{"$f":"SUM(I176:I200)","v":0},null,{"$f":"SUM(K176:K200)","v":0},{"$f":"SUM(L176:L200)","v":0},null,null,null,{"$f":"SUM(P176:P200)","v":0},{"$f":"SUM(Q176:Q200)","v":0},{"$f":"SUM(R176:R200)","v":0},{"$f":"IFERROR(Q201/P201,\"\")","v":""},{"$f":"IFERROR(R201/P201,\"\")","v":""},{"$f":"IFERROR((T201*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2005,{"$f":"IF(Inventory!$K$7=2005,\"Base Year\", \"\")","v":"Base Year"}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E214*Coefficients!$B$10)+(Campus!F214*Coefficients!$D$10)+(Campus!G214*Coefficients!$F$10)+(Campus!H214*Coefficients!$H$10)+(Campus!I214*Coefficients!$J$10)+(Campus!J214*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K214*Coefficients!$L$10)+(Campus!L214*Coefficients!$N$10)+(M214*Campus!$H$31)","v":0},{"$f":"(E214*Coefficients!$C$10)+(Campus!F214*Coefficients!$E$10)+(Campus!G214*Coefficients!$G$10)+(Campus!H214*Coefficients!$I$10)+(Campus!I214*Coefficients!$K$10)+(Campus!J214*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K214*Coefficients!$M$10)+(Campus!L214*Coefficients!$O$10)+(N214*'Waste Coeff.'!$D$9)+(O214*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q214/P214),\"\", (Q214/P214))","v":""},{"$f":"IF(ISERR(R214/P214),\"\", (R214/P214))","v":""},{"$f":"IF(ISERR(T214*2205),\"\",(T214*2205))","v":""},{"$f":"IFERROR((S214-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T214-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E215*Coefficients!$B$10)+(Campus!F215*Coefficients!$D$10)+(Campus!G215*Coefficients!$F$10)+(Campus!H215*Coefficients!$H$10)+(Campus!I215*Coefficients!$J$10)+(Campus!J215*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K215*Coefficients!$L$10)+(Campus!L215*Coefficients!$N$10)+(M215*Campus!$H$31)","v":0},{"$f":"(E215*Coefficients!$C$10)+(Campus!F215*Coefficients!$E$10)+(Campus!G215*Coefficients!$G$10)+(Campus!H215*Coefficients!$I$10)+(Campus!I215*Coefficients!$K$10)+(Campus!J215*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K215*Coefficients!$M$10)+(Campus!L215*Coefficients!$O$10)+(N215*'Waste Coeff.'!$D$9)+(O215*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E216*Coefficients!$B$10)+(Campus!F216*Coefficients!$D$10)+(Campus!G216*Coefficients!$F$10)+(Campus!H216*Coefficients!$H$10)+(Campus!I216*Coefficients!$J$10)+(Campus!J216*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K216*Coefficients!$L$10)+(Campus!L216*Coefficients!$N$10)+(M216*Campus!$H$31)","v":0},{"$f":"(E216*Coefficients!$C$10)+(Campus!F216*Coefficients!$E$10)+(Campus!G216*Coefficients!$G$10)+(Campus!H216*Coefficients!$I$10)+(Campus!I216*Coefficients!$K$10)+(Campus!J216*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K216*Coefficients!$M$10)+(Campus!L216*Coefficients!$O$10)+(N216*'Waste Coeff.'!$D$9)+(O216*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E217*Coefficients!$B$10)+(Campus!F217*Coefficients!$D$10)+(Campus!G217*Coefficients!$F$10)+(Campus!H217*Coefficients!$H$10)+(Campus!I217*Coefficients!$J$10)+(Campus!J217*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K217*Coefficients!$L$10)+(Campus!L217*Coefficients!$N$10)+(M217*Campus!$H$31)","v":0},{"$f":"(E217*Coefficients!$C$10)+(Campus!F217*Coefficients!$E$10)+(Campus!G217*Coefficients!$G$10)+(Campus!H217*Coefficients!$I$10)+(Campus!I217*Coefficients!$K$10)+(Campus!J217*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K217*Coefficients!$M$10)+(Campus!L217*Coefficients!$O$10)+(N217*'Waste Coeff.'!$D$9)+(O217*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E218*Coefficients!$B$10)+(Campus!F218*Coefficients!$D$10)+(Campus!G218*Coefficients!$F$10)+(Campus!H218*Coefficients!$H$10)+(Campus!I218*Coefficients!$J$10)+(Campus!J218*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K218*Coefficients!$L$10)+(Campus!L218*Coefficients!$N$10)+(M218*Campus!$H$31)","v":0},{"$f":"(E218*Coefficients!$C$10)+(Campus!F218*Coefficients!$E$10)+(Campus!G218*Coefficients!$G$10)+(Campus!H218*Coefficients!$I$10)+(Campus!I218*Coefficients!$K$10)+(Campus!J218*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K218*Coefficients!$M$10)+(Campus!L218*Coefficients!$O$10)+(N218*'Waste Coeff.'!$D$9)+(O218*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E219*Coefficients!$B$10)+(Campus!F219*Coefficients!$D$10)+(Campus!G219*Coefficients!$F$10)+(Campus!H219*Coefficients!$H$10)+(Campus!I219*Coefficients!$J$10)+(Campus!J219*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K219*Coefficients!$L$10)+(Campus!L219*Coefficients!$N$10)+(M219*Campus!$H$31)","v":0},{"$f":"(E219*Coefficients!$C$10)+(Campus!F219*Coefficients!$E$10)+(Campus!G219*Coefficients!$G$10)+(Campus!H219*Coefficients!$I$10)+(Campus!I219*Coefficients!$K$10)+(Campus!J219*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K219*Coefficients!$M$10)+(Campus!L219*Coefficients!$O$10)+(N219*'Waste Coeff.'!$D$9)+(O219*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E220*Coefficients!$B$10)+(Campus!F220*Coefficients!$D$10)+(Campus!G220*Coefficients!$F$10)+(Campus!H220*Coefficients!$H$10)+(Campus!I220*Coefficients!$J$10)+(Campus!J220*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K220*Coefficients!$L$10)+(Campus!L220*Coefficients!$N$10)+(M220*Campus!$H$31)","v":0},{"$f":"(E220*Coefficients!$C$10)+(Campus!F220*Coefficients!$E$10)+(Campus!G220*Coefficients!$G$10)+(Campus!H220*Coefficients!$I$10)+(Campus!I220*Coefficients!$K$10)+(Campus!J220*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K220*Coefficients!$M$10)+(Campus!L220*Coefficients!$O$10)+(N220*'Waste Coeff.'!$D$9)+(O220*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E221*Coefficients!$B$10)+(Campus!F221*Coefficients!$D$10)+(Campus!G221*Coefficients!$F$10)+(Campus!H221*Coefficients!$H$10)+(Campus!I221*Coefficients!$J$10)+(Campus!J221*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K221*Coefficients!$L$10)+(Campus!L221*Coefficients!$N$10)+(M221*Campus!$H$31)","v":0},{"$f":"(E221*Coefficients!$C$10)+(Campus!F221*Coefficients!$E$10)+(Campus!G221*Coefficients!$G$10)+(Campus!H221*Coefficients!$I$10)+(Campus!I221*Coefficients!$K$10)+(Campus!J221*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K221*Coefficients!$M$10)+(Campus!L221*Coefficients!$O$10)+(N221*'Waste Coeff.'!$D$9)+(O221*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E222*Coefficients!$B$10)+(Campus!F222*Coefficients!$D$10)+(Campus!G222*Coefficients!$F$10)+(Campus!H222*Coefficients!$H$10)+(Campus!I222*Coefficients!$J$10)+(Campus!J222*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K222*Coefficients!$L$10)+(Campus!L222*Coefficients!$N$10)+(M222*Campus!$H$31)","v":0},{"$f":"(E222*Coefficients!$C$10)+(Campus!F222*Coefficients!$E$10)+(Campus!G222*Coefficients!$G$10)+(Campus!H222*Coefficients!$I$10)+(Campus!I222*Coefficients!$K$10)+(Campus!J222*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K222*Coefficients!$M$10)+(Campus!L222*Coefficients!$O$10)+(N222*'Waste Coeff.'!$D$9)+(O222*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E223*Coefficients!$B$10)+(Campus!F223*Coefficients!$D$10)+(Campus!G223*Coefficients!$F$10)+(Campus!H223*Coefficients!$H$10)+(Campus!I223*Coefficients!$J$10)+(Campus!J223*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K223*Coefficients!$L$10)+(Campus!L223*Coefficients!$N$10)+(M223*Campus!$H$31)","v":0},{"$f":"(E223*Coefficients!$C$10)+(Campus!F223*Coefficients!$E$10)+(Campus!G223*Coefficients!$G$10)+(Campus!H223*Coefficients!$I$10)+(Campus!I223*Coefficients!$K$10)+(Campus!J223*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K223*Coefficients!$M$10)+(Campus!L223*Coefficients!$O$10)+(N223*'Waste Coeff.'!$D$9)+(O223*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E224*Coefficients!$B$10)+(Campus!F224*Coefficients!$D$10)+(Campus!G224*Coefficients!$F$10)+(Campus!H224*Coefficients!$H$10)+(Campus!I224*Coefficients!$J$10)+(Campus!J224*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K224*Coefficients!$L$10)+(Campus!L224*Coefficients!$N$10)+(M224*Campus!$H$31)","v":0},{"$f":"(E224*Coefficients!$C$10)+(Campus!F224*Coefficients!$E$10)+(Campus!G224*Coefficients!$G$10)+(Campus!H224*Coefficients!$I$10)+(Campus!I224*Coefficients!$K$10)+(Campus!J224*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K224*Coefficients!$M$10)+(Campus!L224*Coefficients!$O$10)+(N224*'Waste Coeff.'!$D$9)+(O224*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E225*Coefficients!$B$10)+(Campus!F225*Coefficients!$D$10)+(Campus!G225*Coefficients!$F$10)+(Campus!H225*Coefficients!$H$10)+(Campus!I225*Coefficients!$J$10)+(Campus!J225*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K225*Coefficients!$L$10)+(Campus!L225*Coefficients!$N$10)+(M225*Campus!$H$31)","v":0},{"$f":"(E225*Coefficients!$C$10)+(Campus!F225*Coefficients!$E$10)+(Campus!G225*Coefficients!$G$10)+(Campus!H225*Coefficients!$I$10)+(Campus!I225*Coefficients!$K$10)+(Campus!J225*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K225*Coefficients!$M$10)+(Campus!L225*Coefficients!$O$10)+(N225*'Waste Coeff.'!$D$9)+(O225*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E226*Coefficients!$B$10)+(Campus!F226*Coefficients!$D$10)+(Campus!G226*Coefficients!$F$10)+(Campus!H226*Coefficients!$H$10)+(Campus!I226*Coefficients!$J$10)+(Campus!J226*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K226*Coefficients!$L$10)+(Campus!L226*Coefficients!$N$10)+(M226*Campus!$H$31)","v":0},{"$f":"(E226*Coefficients!$C$10)+(Campus!F226*Coefficients!$E$10)+(Campus!G226*Coefficients!$G$10)+(Campus!H226*Coefficients!$I$10)+(Campus!I226*Coefficients!$K$10)+(Campus!J226*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K226*Coefficients!$M$10)+(Campus!L226*Coefficients!$O$10)+(N226*'Waste Coeff.'!$D$9)+(O226*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E227*Coefficients!$B$10)+(Campus!F227*Coefficients!$D$10)+(Campus!G227*Coefficients!$F$10)+(Campus!H227*Coefficients!$H$10)+(Campus!I227*Coefficients!$J$10)+(Campus!J227*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K227*Coefficients!$L$10)+(Campus!L227*Coefficients!$N$10)+(M227*Campus!$H$31)","v":0},{"$f":"(E227*Coefficients!$C$10)+(Campus!F227*Coefficients!$E$10)+(Campus!G227*Coefficients!$G$10)+(Campus!H227*Coefficients!$I$10)+(Campus!I227*Coefficients!$K$10)+(Campus!J227*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K227*Coefficients!$M$10)+(Campus!L227*Coefficients!$O$10)+(N227*'Waste Coeff.'!$D$9)+(O227*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E228*Coefficients!$B$10)+(Campus!F228*Coefficients!$D$10)+(Campus!G228*Coefficients!$F$10)+(Campus!H228*Coefficients!$H$10)+(Campus!I228*Coefficients!$J$10)+(Campus!J228*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K228*Coefficients!$L$10)+(Campus!L228*Coefficients!$N$10)+(M228*Campus!$H$31)","v":0},{"$f":"(E228*Coefficients!$C$10)+(Campus!F228*Coefficients!$E$10)+(Campus!G228*Coefficients!$G$10)+(Campus!H228*Coefficients!$I$10)+(Campus!I228*Coefficients!$K$10)+(Campus!J228*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K228*Coefficients!$M$10)+(Campus!L228*Coefficients!$O$10)+(N228*'Waste Coeff.'!$D$9)+(O228*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E229*Coefficients!$B$10)+(Campus!F229*Coefficients!$D$10)+(Campus!G229*Coefficients!$F$10)+(Campus!H229*Coefficients!$H$10)+(Campus!I229*Coefficients!$J$10)+(Campus!J229*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K229*Coefficients!$L$10)+(Campus!L229*Coefficients!$N$10)+(M229*Campus!$H$31)","v":0},{"$f":"(E229*Coefficients!$C$10)+(Campus!F229*Coefficients!$E$10)+(Campus!G229*Coefficients!$G$10)+(Campus!H229*Coefficients!$I$10)+(Campus!I229*Coefficients!$K$10)+(Campus!J229*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K229*Coefficients!$M$10)+(Campus!L229*Coefficients!$O$10)+(N229*'Waste Coeff.'!$D$9)+(O229*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E230*Coefficients!$B$10)+(Campus!F230*Coefficients!$D$10)+(Campus!G230*Coefficients!$F$10)+(Campus!H230*Coefficients!$H$10)+(Campus!I230*Coefficients!$J$10)+(Campus!J230*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K230*Coefficients!$L$10)+(Campus!L230*Coefficients!$N$10)+(M230*Campus!$H$31)","v":0},{"$f":"(E230*Coefficients!$C$10)+(Campus!F230*Coefficients!$E$10)+(Campus!G230*Coefficients!$G$10)+(Campus!H230*Coefficients!$I$10)+(Campus!I230*Coefficients!$K$10)+(Campus!J230*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K230*Coefficients!$M$10)+(Campus!L230*Coefficients!$O$10)+(N230*'Waste Coeff.'!$D$9)+(O230*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E231*Coefficients!$B$10)+(Campus!F231*Coefficients!$D$10)+(Campus!G231*Coefficients!$F$10)+(Campus!H231*Coefficients!$H$10)+(Campus!I231*Coefficients!$J$10)+(Campus!J231*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K231*Coefficients!$L$10)+(Campus!L231*Coefficients!$N$10)+(M231*Campus!$H$31)","v":0},{"$f":"(E231*Coefficients!$C$10)+(Campus!F231*Coefficients!$E$10)+(Campus!G231*Coefficients!$G$10)+(Campus!H231*Coefficients!$I$10)+(Campus!I231*Coefficients!$K$10)+(Campus!J231*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K231*Coefficients!$M$10)+(Campus!L231*Coefficients!$O$10)+(N231*'Waste Coeff.'!$D$9)+(O231*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E232*Coefficients!$B$10)+(Campus!F232*Coefficients!$D$10)+(Campus!G232*Coefficients!$F$10)+(Campus!H232*Coefficients!$H$10)+(Campus!I232*Coefficients!$J$10)+(Campus!J232*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K232*Coefficients!$L$10)+(Campus!L232*Coefficients!$N$10)+(M232*Campus!$H$31)","v":0},{"$f":"(E232*Coefficients!$C$10)+(Campus!F232*Coefficients!$E$10)+(Campus!G232*Coefficients!$G$10)+(Campus!H232*Coefficients!$I$10)+(Campus!I232*Coefficients!$K$10)+(Campus!J232*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K232*Coefficients!$M$10)+(Campus!L232*Coefficients!$O$10)+(N232*'Waste Coeff.'!$D$9)+(O232*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E233*Coefficients!$B$10)+(Campus!F233*Coefficients!$D$10)+(Campus!G233*Coefficients!$F$10)+(Campus!H233*Coefficients!$H$10)+(Campus!I233*Coefficients!$J$10)+(Campus!J233*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K233*Coefficients!$L$10)+(Campus!L233*Coefficients!$N$10)+(M233*Campus!$H$31)","v":0},{"$f":"(E233*Coefficients!$C$10)+(Campus!F233*Coefficients!$E$10)+(Campus!G233*Coefficients!$G$10)+(Campus!H233*Coefficients!$I$10)+(Campus!I233*Coefficients!$K$10)+(Campus!J233*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K233*Coefficients!$M$10)+(Campus!L233*Coefficients!$O$10)+(N233*'Waste Coeff.'!$D$9)+(O233*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E234*Coefficients!$B$10)+(Campus!F234*Coefficients!$D$10)+(Campus!G234*Coefficients!$F$10)+(Campus!H234*Coefficients!$H$10)+(Campus!I234*Coefficients!$J$10)+(Campus!J234*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K234*Coefficients!$L$10)+(Campus!L234*Coefficients!$N$10)+(M234*Campus!$H$31)","v":0},{"$f":"(E234*Coefficients!$C$10)+(Campus!F234*Coefficients!$E$10)+(Campus!G234*Coefficients!$G$10)+(Campus!H234*Coefficients!$I$10)+(Campus!I234*Coefficients!$K$10)+(Campus!J234*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K234*Coefficients!$M$10)+(Campus!L234*Coefficients!$O$10)+(N234*'Waste Coeff.'!$D$9)+(O234*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E235*Coefficients!$B$10)+(Campus!F235*Coefficients!$D$10)+(Campus!G235*Coefficients!$F$10)+(Campus!H235*Coefficients!$H$10)+(Campus!I235*Coefficients!$J$10)+(Campus!J235*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K235*Coefficients!$L$10)+(Campus!L235*Coefficients!$N$10)+(M235*Campus!$H$31)","v":0},{"$f":"(E235*Coefficients!$C$10)+(Campus!F235*Coefficients!$E$10)+(Campus!G235*Coefficients!$G$10)+(Campus!H235*Coefficients!$I$10)+(Campus!I235*Coefficients!$K$10)+(Campus!J235*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K235*Coefficients!$M$10)+(Campus!L235*Coefficients!$O$10)+(N235*'Waste Coeff.'!$D$9)+(O235*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E236*Coefficients!$B$10)+(Campus!F236*Coefficients!$D$10)+(Campus!G236*Coefficients!$F$10)+(Campus!H236*Coefficients!$H$10)+(Campus!I236*Coefficients!$J$10)+(Campus!J236*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K236*Coefficients!$L$10)+(Campus!L236*Coefficients!$N$10)+(M236*Campus!$H$31)","v":0},{"$f":"(E236*Coefficients!$C$10)+(Campus!F236*Coefficients!$E$10)+(Campus!G236*Coefficients!$G$10)+(Campus!H236*Coefficients!$I$10)+(Campus!I236*Coefficients!$K$10)+(Campus!J236*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K236*Coefficients!$M$10)+(Campus!L236*Coefficients!$O$10)+(N236*'Waste Coeff.'!$D$9)+(O236*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E237*Coefficients!$B$10)+(Campus!F237*Coefficients!$D$10)+(Campus!G237*Coefficients!$F$10)+(Campus!H237*Coefficients!$H$10)+(Campus!I237*Coefficients!$J$10)+(Campus!J237*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K237*Coefficients!$L$10)+(Campus!L237*Coefficients!$N$10)+(M237*Campus!$H$31)","v":0},{"$f":"(E237*Coefficients!$C$10)+(Campus!F237*Coefficients!$E$10)+(Campus!G237*Coefficients!$G$10)+(Campus!H237*Coefficients!$I$10)+(Campus!I237*Coefficients!$K$10)+(Campus!J237*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K237*Coefficients!$M$10)+(Campus!L237*Coefficients!$O$10)+(N237*'Waste Coeff.'!$D$9)+(O237*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E238*Coefficients!$B$10)+(Campus!F238*Coefficients!$D$10)+(Campus!G238*Coefficients!$F$10)+(Campus!H238*Coefficients!$H$10)+(Campus!I238*Coefficients!$J$10)+(Campus!J238*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K238*Coefficients!$L$10)+(Campus!L238*Coefficients!$N$10)+(M238*Campus!$H$31)","v":0},{"$f":"(E238*Coefficients!$C$10)+(Campus!F238*Coefficients!$E$10)+(Campus!G238*Coefficients!$G$10)+(Campus!H238*Coefficients!$I$10)+(Campus!I238*Coefficients!$K$10)+(Campus!J238*VLOOKUP($J$210,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K238*Coefficients!$M$10)+(Campus!L238*Coefficients!$O$10)+(N238*'Waste Coeff.'!$D$9)+(O238*VLOOKUP($O$210,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E214:E238)","v":0},{"$f":"SUM(F214:F238)","v":0},{"$f":"SUM(G214:G238)","v":0},{"$f":"SUM(H214:H238)","v":0},{"$f":"SUM(I214:I238)","v":0},null,{"$f":"SUM(K214:K238)","v":0},{"$f":"SUM(L214:L238)","v":0},null,null,null,{"$f":"SUM(P214:P238)","v":0},{"$f":"SUM(Q214:Q238)","v":0},{"$f":"SUM(R214:R238)","v":0},{"$f":"IFERROR(Q239/P239,\"\")","v":""},{"$f":"IFERROR(R239/P239,\"\")","v":""},{"$f":"IFERROR((T239*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2006,{"$f":"IF(Inventory!$K$7=2006,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E252*Coefficients!$B$10)+(Campus!F252*Coefficients!$D$10)+(Campus!G252*Coefficients!$F$10)+(Campus!H252*Coefficients!$H$10)+(Campus!I252*Coefficients!$J$10)+(Campus!J252*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K252*Coefficients!$L$10)+(Campus!L252*Coefficients!$N$10)+(M252*Campus!$H$31)","v":0},{"$f":"(E252*Coefficients!$C$10)+(Campus!F252*Coefficients!$E$10)+(Campus!G252*Coefficients!$G$10)+(Campus!H252*Coefficients!$I$10)+(Campus!I252*Coefficients!$K$10)+(Campus!J252*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K252*Coefficients!$M$10)+(Campus!L252*Coefficients!$O$10)+(N252*'Waste Coeff.'!$D$9)+(O252*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q252/P252),\"\",(Q252/P252))","v":""},{"$f":"IF(ISERR(R252/P252),\"\", (R252/P252))","v":""},{"$f":"IF(ISERR(T252*2205),\"\",(T252*2205))","v":""},{"$f":"IFERROR((S252-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T252-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E253*Coefficients!$B$10)+(Campus!F253*Coefficients!$D$10)+(Campus!G253*Coefficients!$F$10)+(Campus!H253*Coefficients!$H$10)+(Campus!I253*Coefficients!$J$10)+(Campus!J253*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K253*Coefficients!$L$10)+(Campus!L253*Coefficients!$N$10)+(M253*Campus!$H$31)","v":0},{"$f":"(E253*Coefficients!$C$10)+(Campus!F253*Coefficients!$E$10)+(Campus!G253*Coefficients!$G$10)+(Campus!H253*Coefficients!$I$10)+(Campus!I253*Coefficients!$K$10)+(Campus!J253*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K253*Coefficients!$M$10)+(Campus!L253*Coefficients!$O$10)+(N253*'Waste Coeff.'!$D$9)+(O253*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E254*Coefficients!$B$10)+(Campus!F254*Coefficients!$D$10)+(Campus!G254*Coefficients!$F$10)+(Campus!H254*Coefficients!$H$10)+(Campus!I254*Coefficients!$J$10)+(Campus!J254*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K254*Coefficients!$L$10)+(Campus!L254*Coefficients!$N$10)+(M254*Campus!$H$31)","v":0},{"$f":"(E254*Coefficients!$C$10)+(Campus!F254*Coefficients!$E$10)+(Campus!G254*Coefficients!$G$10)+(Campus!H254*Coefficients!$I$10)+(Campus!I254*Coefficients!$K$10)+(Campus!J254*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K254*Coefficients!$M$10)+(Campus!L254*Coefficients!$O$10)+(N254*'Waste Coeff.'!$D$9)+(O254*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E255*Coefficients!$B$10)+(Campus!F255*Coefficients!$D$10)+(Campus!G255*Coefficients!$F$10)+(Campus!H255*Coefficients!$H$10)+(Campus!I255*Coefficients!$J$10)+(Campus!J255*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K255*Coefficients!$L$10)+(Campus!L255*Coefficients!$N$10)+(M255*Campus!$H$31)","v":0},{"$f":"(E255*Coefficients!$C$10)+(Campus!F255*Coefficients!$E$10)+(Campus!G255*Coefficients!$G$10)+(Campus!H255*Coefficients!$I$10)+(Campus!I255*Coefficients!$K$10)+(Campus!J255*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K255*Coefficients!$M$10)+(Campus!L255*Coefficients!$O$10)+(N255*'Waste Coeff.'!$D$9)+(O255*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E256*Coefficients!$B$10)+(Campus!F256*Coefficients!$D$10)+(Campus!G256*Coefficients!$F$10)+(Campus!H256*Coefficients!$H$10)+(Campus!I256*Coefficients!$J$10)+(Campus!J256*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K256*Coefficients!$L$10)+(Campus!L256*Coefficients!$N$10)+(M256*Campus!$H$31)","v":0},{"$f":"(E256*Coefficients!$C$10)+(Campus!F256*Coefficients!$E$10)+(Campus!G256*Coefficients!$G$10)+(Campus!H256*Coefficients!$I$10)+(Campus!I256*Coefficients!$K$10)+(Campus!J256*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K256*Coefficients!$M$10)+(Campus!L256*Coefficients!$O$10)+(N256*'Waste Coeff.'!$D$9)+(O256*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E257*Coefficients!$B$10)+(Campus!F257*Coefficients!$D$10)+(Campus!G257*Coefficients!$F$10)+(Campus!H257*Coefficients!$H$10)+(Campus!I257*Coefficients!$J$10)+(Campus!J257*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K257*Coefficients!$L$10)+(Campus!L257*Coefficients!$N$10)+(M257*Campus!$H$31)","v":0},{"$f":"(E257*Coefficients!$C$10)+(Campus!F257*Coefficients!$E$10)+(Campus!G257*Coefficients!$G$10)+(Campus!H257*Coefficients!$I$10)+(Campus!I257*Coefficients!$K$10)+(Campus!J257*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K257*Coefficients!$M$10)+(Campus!L257*Coefficients!$O$10)+(N257*'Waste Coeff.'!$D$9)+(O257*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E258*Coefficients!$B$10)+(Campus!F258*Coefficients!$D$10)+(Campus!G258*Coefficients!$F$10)+(Campus!H258*Coefficients!$H$10)+(Campus!I258*Coefficients!$J$10)+(Campus!J258*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K258*Coefficients!$L$10)+(Campus!L258*Coefficients!$N$10)+(M258*Campus!$H$31)","v":0},{"$f":"(E258*Coefficients!$C$10)+(Campus!F258*Coefficients!$E$10)+(Campus!G258*Coefficients!$G$10)+(Campus!H258*Coefficients!$I$10)+(Campus!I258*Coefficients!$K$10)+(Campus!J258*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K258*Coefficients!$M$10)+(Campus!L258*Coefficients!$O$10)+(N258*'Waste Coeff.'!$D$9)+(O258*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E259*Coefficients!$B$10)+(Campus!F259*Coefficients!$D$10)+(Campus!G259*Coefficients!$F$10)+(Campus!H259*Coefficients!$H$10)+(Campus!I259*Coefficients!$J$10)+(Campus!J259*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K259*Coefficients!$L$10)+(Campus!L259*Coefficients!$N$10)+(M259*Campus!$H$31)","v":0},{"$f":"(E259*Coefficients!$C$10)+(Campus!F259*Coefficients!$E$10)+(Campus!G259*Coefficients!$G$10)+(Campus!H259*Coefficients!$I$10)+(Campus!I259*Coefficients!$K$10)+(Campus!J259*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K259*Coefficients!$M$10)+(Campus!L259*Coefficients!$O$10)+(N259*'Waste Coeff.'!$D$9)+(O259*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E260*Coefficients!$B$10)+(Campus!F260*Coefficients!$D$10)+(Campus!G260*Coefficients!$F$10)+(Campus!H260*Coefficients!$H$10)+(Campus!I260*Coefficients!$J$10)+(Campus!J260*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K260*Coefficients!$L$10)+(Campus!L260*Coefficients!$N$10)+(M260*Campus!$H$31)","v":0},{"$f":"(E260*Coefficients!$C$10)+(Campus!F260*Coefficients!$E$10)+(Campus!G260*Coefficients!$G$10)+(Campus!H260*Coefficients!$I$10)+(Campus!I260*Coefficients!$K$10)+(Campus!J260*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K260*Coefficients!$M$10)+(Campus!L260*Coefficients!$O$10)+(N260*'Waste Coeff.'!$D$9)+(O260*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E261*Coefficients!$B$10)+(Campus!F261*Coefficients!$D$10)+(Campus!G261*Coefficients!$F$10)+(Campus!H261*Coefficients!$H$10)+(Campus!I261*Coefficients!$J$10)+(Campus!J261*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K261*Coefficients!$L$10)+(Campus!L261*Coefficients!$N$10)+(M261*Campus!$H$31)","v":0},{"$f":"(E261*Coefficients!$C$10)+(Campus!F261*Coefficients!$E$10)+(Campus!G261*Coefficients!$G$10)+(Campus!H261*Coefficients!$I$10)+(Campus!I261*Coefficients!$K$10)+(Campus!J261*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K261*Coefficients!$M$10)+(Campus!L261*Coefficients!$O$10)+(N261*'Waste Coeff.'!$D$9)+(O261*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E262*Coefficients!$B$10)+(Campus!F262*Coefficients!$D$10)+(Campus!G262*Coefficients!$F$10)+(Campus!H262*Coefficients!$H$10)+(Campus!I262*Coefficients!$J$10)+(Campus!J262*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K262*Coefficients!$L$10)+(Campus!L262*Coefficients!$N$10)+(M262*Campus!$H$31)","v":0},{"$f":"(E262*Coefficients!$C$10)+(Campus!F262*Coefficients!$E$10)+(Campus!G262*Coefficients!$G$10)+(Campus!H262*Coefficients!$I$10)+(Campus!I262*Coefficients!$K$10)+(Campus!J262*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K262*Coefficients!$M$10)+(Campus!L262*Coefficients!$O$10)+(N262*'Waste Coeff.'!$D$9)+(O262*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E263*Coefficients!$B$10)+(Campus!F263*Coefficients!$D$10)+(Campus!G263*Coefficients!$F$10)+(Campus!H263*Coefficients!$H$10)+(Campus!I263*Coefficients!$J$10)+(Campus!J263*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K263*Coefficients!$L$10)+(Campus!L263*Coefficients!$N$10)+(M263*Campus!$H$31)","v":0},{"$f":"(E263*Coefficients!$C$10)+(Campus!F263*Coefficients!$E$10)+(Campus!G263*Coefficients!$G$10)+(Campus!H263*Coefficients!$I$10)+(Campus!I263*Coefficients!$K$10)+(Campus!J263*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K263*Coefficients!$M$10)+(Campus!L263*Coefficients!$O$10)+(N263*'Waste Coeff.'!$D$9)+(O263*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E264*Coefficients!$B$10)+(Campus!F264*Coefficients!$D$10)+(Campus!G264*Coefficients!$F$10)+(Campus!H264*Coefficients!$H$10)+(Campus!I264*Coefficients!$J$10)+(Campus!J264*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K264*Coefficients!$L$10)+(Campus!L264*Coefficients!$N$10)+(M264*Campus!$H$31)","v":0},{"$f":"(E264*Coefficients!$C$10)+(Campus!F264*Coefficients!$E$10)+(Campus!G264*Coefficients!$G$10)+(Campus!H264*Coefficients!$I$10)+(Campus!I264*Coefficients!$K$10)+(Campus!J264*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K264*Coefficients!$M$10)+(Campus!L264*Coefficients!$O$10)+(N264*'Waste Coeff.'!$D$9)+(O264*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E265*Coefficients!$B$10)+(Campus!F265*Coefficients!$D$10)+(Campus!G265*Coefficients!$F$10)+(Campus!H265*Coefficients!$H$10)+(Campus!I265*Coefficients!$J$10)+(Campus!J265*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K265*Coefficients!$L$10)+(Campus!L265*Coefficients!$N$10)+(M265*Campus!$H$31)","v":0},{"$f":"(E265*Coefficients!$C$10)+(Campus!F265*Coefficients!$E$10)+(Campus!G265*Coefficients!$G$10)+(Campus!H265*Coefficients!$I$10)+(Campus!I265*Coefficients!$K$10)+(Campus!J265*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K265*Coefficients!$M$10)+(Campus!L265*Coefficients!$O$10)+(N265*'Waste Coeff.'!$D$9)+(O265*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E266*Coefficients!$B$10)+(Campus!F266*Coefficients!$D$10)+(Campus!G266*Coefficients!$F$10)+(Campus!H266*Coefficients!$H$10)+(Campus!I266*Coefficients!$J$10)+(Campus!J266*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K266*Coefficients!$L$10)+(Campus!L266*Coefficients!$N$10)+(M266*Campus!$H$31)","v":0},{"$f":"(E266*Coefficients!$C$10)+(Campus!F266*Coefficients!$E$10)+(Campus!G266*Coefficients!$G$10)+(Campus!H266*Coefficients!$I$10)+(Campus!I266*Coefficients!$K$10)+(Campus!J266*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K266*Coefficients!$M$10)+(Campus!L266*Coefficients!$O$10)+(N266*'Waste Coeff.'!$D$9)+(O266*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E267*Coefficients!$B$10)+(Campus!F267*Coefficients!$D$10)+(Campus!G267*Coefficients!$F$10)+(Campus!H267*Coefficients!$H$10)+(Campus!I267*Coefficients!$J$10)+(Campus!J267*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K267*Coefficients!$L$10)+(Campus!L267*Coefficients!$N$10)+(M267*Campus!$H$31)","v":0},{"$f":"(E267*Coefficients!$C$10)+(Campus!F267*Coefficients!$E$10)+(Campus!G267*Coefficients!$G$10)+(Campus!H267*Coefficients!$I$10)+(Campus!I267*Coefficients!$K$10)+(Campus!J267*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K267*Coefficients!$M$10)+(Campus!L267*Coefficients!$O$10)+(N267*'Waste Coeff.'!$D$9)+(O267*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E268*Coefficients!$B$10)+(Campus!F268*Coefficients!$D$10)+(Campus!G268*Coefficients!$F$10)+(Campus!H268*Coefficients!$H$10)+(Campus!I268*Coefficients!$J$10)+(Campus!J268*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K268*Coefficients!$L$10)+(Campus!L268*Coefficients!$N$10)+(M268*Campus!$H$31)","v":0},{"$f":"(E268*Coefficients!$C$10)+(Campus!F268*Coefficients!$E$10)+(Campus!G268*Coefficients!$G$10)+(Campus!H268*Coefficients!$I$10)+(Campus!I268*Coefficients!$K$10)+(Campus!J268*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K268*Coefficients!$M$10)+(Campus!L268*Coefficients!$O$10)+(N268*'Waste Coeff.'!$D$9)+(O268*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E269*Coefficients!$B$10)+(Campus!F269*Coefficients!$D$10)+(Campus!G269*Coefficients!$F$10)+(Campus!H269*Coefficients!$H$10)+(Campus!I269*Coefficients!$J$10)+(Campus!J269*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K269*Coefficients!$L$10)+(Campus!L269*Coefficients!$N$10)+(M269*Campus!$H$31)","v":0},{"$f":"(E269*Coefficients!$C$10)+(Campus!F269*Coefficients!$E$10)+(Campus!G269*Coefficients!$G$10)+(Campus!H269*Coefficients!$I$10)+(Campus!I269*Coefficients!$K$10)+(Campus!J269*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K269*Coefficients!$M$10)+(Campus!L269*Coefficients!$O$10)+(N269*'Waste Coeff.'!$D$9)+(O269*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E270*Coefficients!$B$10)+(Campus!F270*Coefficients!$D$10)+(Campus!G270*Coefficients!$F$10)+(Campus!H270*Coefficients!$H$10)+(Campus!I270*Coefficients!$J$10)+(Campus!J270*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K270*Coefficients!$L$10)+(Campus!L270*Coefficients!$N$10)+(M270*Campus!$H$31)","v":0},{"$f":"(E270*Coefficients!$C$10)+(Campus!F270*Coefficients!$E$10)+(Campus!G270*Coefficients!$G$10)+(Campus!H270*Coefficients!$I$10)+(Campus!I270*Coefficients!$K$10)+(Campus!J270*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K270*Coefficients!$M$10)+(Campus!L270*Coefficients!$O$10)+(N270*'Waste Coeff.'!$D$9)+(O270*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E271*Coefficients!$B$10)+(Campus!F271*Coefficients!$D$10)+(Campus!G271*Coefficients!$F$10)+(Campus!H271*Coefficients!$H$10)+(Campus!I271*Coefficients!$J$10)+(Campus!J271*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K271*Coefficients!$L$10)+(Campus!L271*Coefficients!$N$10)+(M271*Campus!$H$31)","v":0},{"$f":"(E271*Coefficients!$C$10)+(Campus!F271*Coefficients!$E$10)+(Campus!G271*Coefficients!$G$10)+(Campus!H271*Coefficients!$I$10)+(Campus!I271*Coefficients!$K$10)+(Campus!J271*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K271*Coefficients!$M$10)+(Campus!L271*Coefficients!$O$10)+(N271*'Waste Coeff.'!$D$9)+(O271*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E272*Coefficients!$B$10)+(Campus!F272*Coefficients!$D$10)+(Campus!G272*Coefficients!$F$10)+(Campus!H272*Coefficients!$H$10)+(Campus!I272*Coefficients!$J$10)+(Campus!J272*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K272*Coefficients!$L$10)+(Campus!L272*Coefficients!$N$10)+(M272*Campus!$H$31)","v":0},{"$f":"(E272*Coefficients!$C$10)+(Campus!F272*Coefficients!$E$10)+(Campus!G272*Coefficients!$G$10)+(Campus!H272*Coefficients!$I$10)+(Campus!I272*Coefficients!$K$10)+(Campus!J272*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K272*Coefficients!$M$10)+(Campus!L272*Coefficients!$O$10)+(N272*'Waste Coeff.'!$D$9)+(O272*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E273*Coefficients!$B$10)+(Campus!F273*Coefficients!$D$10)+(Campus!G273*Coefficients!$F$10)+(Campus!H273*Coefficients!$H$10)+(Campus!I273*Coefficients!$J$10)+(Campus!J273*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K273*Coefficients!$L$10)+(Campus!L273*Coefficients!$N$10)+(M273*Campus!$H$31)","v":0},{"$f":"(E273*Coefficients!$C$10)+(Campus!F273*Coefficients!$E$10)+(Campus!G273*Coefficients!$G$10)+(Campus!H273*Coefficients!$I$10)+(Campus!I273*Coefficients!$K$10)+(Campus!J273*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K273*Coefficients!$M$10)+(Campus!L273*Coefficients!$O$10)+(N273*'Waste Coeff.'!$D$9)+(O273*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E274*Coefficients!$B$10)+(Campus!F274*Coefficients!$D$10)+(Campus!G274*Coefficients!$F$10)+(Campus!H274*Coefficients!$H$10)+(Campus!I274*Coefficients!$J$10)+(Campus!J274*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K274*Coefficients!$L$10)+(Campus!L274*Coefficients!$N$10)+(M274*Campus!$H$31)","v":0},{"$f":"(E274*Coefficients!$C$10)+(Campus!F274*Coefficients!$E$10)+(Campus!G274*Coefficients!$G$10)+(Campus!H274*Coefficients!$I$10)+(Campus!I274*Coefficients!$K$10)+(Campus!J274*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K274*Coefficients!$M$10)+(Campus!L274*Coefficients!$O$10)+(N274*'Waste Coeff.'!$D$9)+(O274*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E275*Coefficients!$B$10)+(Campus!F275*Coefficients!$D$10)+(Campus!G275*Coefficients!$F$10)+(Campus!H275*Coefficients!$H$10)+(Campus!I275*Coefficients!$J$10)+(Campus!J275*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K275*Coefficients!$L$10)+(Campus!L275*Coefficients!$N$10)+(M275*Campus!$H$31)","v":0},{"$f":"(E275*Coefficients!$C$10)+(Campus!F275*Coefficients!$E$10)+(Campus!G275*Coefficients!$G$10)+(Campus!H275*Coefficients!$I$10)+(Campus!I275*Coefficients!$K$10)+(Campus!J275*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K275*Coefficients!$M$10)+(Campus!L275*Coefficients!$O$10)+(N275*'Waste Coeff.'!$D$9)+(O275*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E276*Coefficients!$B$10)+(Campus!F276*Coefficients!$D$10)+(Campus!G276*Coefficients!$F$10)+(Campus!H276*Coefficients!$H$10)+(Campus!I276*Coefficients!$J$10)+(Campus!J276*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K276*Coefficients!$L$10)+(Campus!L276*Coefficients!$N$10)+(M276*Campus!$H$31)","v":0},{"$f":"(E276*Coefficients!$C$10)+(Campus!F276*Coefficients!$E$10)+(Campus!G276*Coefficients!$G$10)+(Campus!H276*Coefficients!$I$10)+(Campus!I276*Coefficients!$K$10)+(Campus!J276*VLOOKUP($J$248,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K276*Coefficients!$M$10)+(Campus!L276*Coefficients!$O$10)+(N276*'Waste Coeff.'!$D$9)+(O276*VLOOKUP($O$248,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E252:E276)","v":0},{"$f":"SUM(F252:F276)","v":0},{"$f":"SUM(G252:G276)","v":0},{"$f":"SUM(H252:H276)","v":0},{"$f":"SUM(I252:I276)","v":0},null,{"$f":"SUM(K252:K276)","v":0},{"$f":"SUM(L252:L276)","v":0},null,null,null,{"$f":"SUM(P252:P276)","v":0},{"$f":"SUM(Q252:Q276)","v":0},{"$f":"SUM(R252:R276)","v":0},{"$f":"IFERROR(Q277/P277,\"\")","v":""},{"$f":"IFERROR(R277/P277,\"\")","v":""},{"$f":"IFERROR((T277*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2007,{"$f":"IF(Inventory!$K$7=2007,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E290*Coefficients!$B$10)+(Campus!F290*Coefficients!$D$10)+(Campus!G290*Coefficients!$F$10)+(Campus!H290*Coefficients!$H$10)+(Campus!I290*Coefficients!$J$10)+(Campus!J290*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K290*Coefficients!$L$10)+(Campus!L290*Coefficients!$N$10)+(M290*Campus!$H$31)","v":0},{"$f":"(E290*Coefficients!$C$10)+(Campus!F290*Coefficients!$E$10)+(Campus!G290*Coefficients!$G$10)+(Campus!H290*Coefficients!$I$10)+(Campus!I290*Coefficients!$K$10)+(Campus!J290*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K290*Coefficients!$M$10)+(Campus!L290*Coefficients!$O$10)+(N290*'Waste Coeff.'!$D$9)+(O290*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q290/P290),\"\", (Q290/P290))","v":""},{"$f":"IF(ISERR(R290/P290),\"\", (R290/P290))","v":""},{"$f":"IF(ISERR(T290*2205),\"\",(T290*2205))","v":""},{"$f":"IFERROR((S290-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T290-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E291*Coefficients!$B$10)+(Campus!F291*Coefficients!$D$10)+(Campus!G291*Coefficients!$F$10)+(Campus!H291*Coefficients!$H$10)+(Campus!I291*Coefficients!$J$10)+(Campus!J291*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K291*Coefficients!$L$10)+(Campus!L291*Coefficients!$N$10)+(M291*Campus!$H$31)","v":0},{"$f":"(E291*Coefficients!$C$10)+(Campus!F291*Coefficients!$E$10)+(Campus!G291*Coefficients!$G$10)+(Campus!H291*Coefficients!$I$10)+(Campus!I291*Coefficients!$K$10)+(Campus!J291*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K291*Coefficients!$M$10)+(Campus!L291*Coefficients!$O$10)+(N291*'Waste Coeff.'!$D$9)+(O291*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E292*Coefficients!$B$10)+(Campus!F292*Coefficients!$D$10)+(Campus!G292*Coefficients!$F$10)+(Campus!H292*Coefficients!$H$10)+(Campus!I292*Coefficients!$J$10)+(Campus!J292*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K292*Coefficients!$L$10)+(Campus!L292*Coefficients!$N$10)+(M292*Campus!$H$31)","v":0},{"$f":"(E292*Coefficients!$C$10)+(Campus!F292*Coefficients!$E$10)+(Campus!G292*Coefficients!$G$10)+(Campus!H292*Coefficients!$I$10)+(Campus!I292*Coefficients!$K$10)+(Campus!J292*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K292*Coefficients!$M$10)+(Campus!L292*Coefficients!$O$10)+(N292*'Waste Coeff.'!$D$9)+(O292*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E293*Coefficients!$B$10)+(Campus!F293*Coefficients!$D$10)+(Campus!G293*Coefficients!$F$10)+(Campus!H293*Coefficients!$H$10)+(Campus!I293*Coefficients!$J$10)+(Campus!J293*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K293*Coefficients!$L$10)+(Campus!L293*Coefficients!$N$10)+(M293*Campus!$H$31)","v":0},{"$f":"(E293*Coefficients!$C$10)+(Campus!F293*Coefficients!$E$10)+(Campus!G293*Coefficients!$G$10)+(Campus!H293*Coefficients!$I$10)+(Campus!I293*Coefficients!$K$10)+(Campus!J293*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K293*Coefficients!$M$10)+(Campus!L293*Coefficients!$O$10)+(N293*'Waste Coeff.'!$D$9)+(O293*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E294*Coefficients!$B$10)+(Campus!F294*Coefficients!$D$10)+(Campus!G294*Coefficients!$F$10)+(Campus!H294*Coefficients!$H$10)+(Campus!I294*Coefficients!$J$10)+(Campus!J294*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K294*Coefficients!$L$10)+(Campus!L294*Coefficients!$N$10)+(M294*Campus!$H$31)","v":0},{"$f":"(E294*Coefficients!$C$10)+(Campus!F294*Coefficients!$E$10)+(Campus!G294*Coefficients!$G$10)+(Campus!H294*Coefficients!$I$10)+(Campus!I294*Coefficients!$K$10)+(Campus!J294*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K294*Coefficients!$M$10)+(Campus!L294*Coefficients!$O$10)+(N294*'Waste Coeff.'!$D$9)+(O294*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E295*Coefficients!$B$10)+(Campus!F295*Coefficients!$D$10)+(Campus!G295*Coefficients!$F$10)+(Campus!H295*Coefficients!$H$10)+(Campus!I295*Coefficients!$J$10)+(Campus!J295*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K295*Coefficients!$L$10)+(Campus!L295*Coefficients!$N$10)+(M295*Campus!$H$31)","v":0},{"$f":"(E295*Coefficients!$C$10)+(Campus!F295*Coefficients!$E$10)+(Campus!G295*Coefficients!$G$10)+(Campus!H295*Coefficients!$I$10)+(Campus!I295*Coefficients!$K$10)+(Campus!J295*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K295*Coefficients!$M$10)+(Campus!L295*Coefficients!$O$10)+(N295*'Waste Coeff.'!$D$9)+(O295*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E296*Coefficients!$B$10)+(Campus!F296*Coefficients!$D$10)+(Campus!G296*Coefficients!$F$10)+(Campus!H296*Coefficients!$H$10)+(Campus!I296*Coefficients!$J$10)+(Campus!J296*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K296*Coefficients!$L$10)+(Campus!L296*Coefficients!$N$10)+(M296*Campus!$H$31)","v":0},{"$f":"(E296*Coefficients!$C$10)+(Campus!F296*Coefficients!$E$10)+(Campus!G296*Coefficients!$G$10)+(Campus!H296*Coefficients!$I$10)+(Campus!I296*Coefficients!$K$10)+(Campus!J296*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K296*Coefficients!$M$10)+(Campus!L296*Coefficients!$O$10)+(N296*'Waste Coeff.'!$D$9)+(O296*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E297*Coefficients!$B$10)+(Campus!F297*Coefficients!$D$10)+(Campus!G297*Coefficients!$F$10)+(Campus!H297*Coefficients!$H$10)+(Campus!I297*Coefficients!$J$10)+(Campus!J297*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K297*Coefficients!$L$10)+(Campus!L297*Coefficients!$N$10)+(M297*Campus!$H$31)","v":0},{"$f":"(E297*Coefficients!$C$10)+(Campus!F297*Coefficients!$E$10)+(Campus!G297*Coefficients!$G$10)+(Campus!H297*Coefficients!$I$10)+(Campus!I297*Coefficients!$K$10)+(Campus!J297*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K297*Coefficients!$M$10)+(Campus!L297*Coefficients!$O$10)+(N297*'Waste Coeff.'!$D$9)+(O297*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E298*Coefficients!$B$10)+(Campus!F298*Coefficients!$D$10)+(Campus!G298*Coefficients!$F$10)+(Campus!H298*Coefficients!$H$10)+(Campus!I298*Coefficients!$J$10)+(Campus!J298*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K298*Coefficients!$L$10)+(Campus!L298*Coefficients!$N$10)+(M298*Campus!$H$31)","v":0},{"$f":"(E298*Coefficients!$C$10)+(Campus!F298*Coefficients!$E$10)+(Campus!G298*Coefficients!$G$10)+(Campus!H298*Coefficients!$I$10)+(Campus!I298*Coefficients!$K$10)+(Campus!J298*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K298*Coefficients!$M$10)+(Campus!L298*Coefficients!$O$10)+(N298*'Waste Coeff.'!$D$9)+(O298*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E299*Coefficients!$B$10)+(Campus!F299*Coefficients!$D$10)+(Campus!G299*Coefficients!$F$10)+(Campus!H299*Coefficients!$H$10)+(Campus!I299*Coefficients!$J$10)+(Campus!J299*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K299*Coefficients!$L$10)+(Campus!L299*Coefficients!$N$10)+(M299*Campus!$H$31)","v":0},{"$f":"(E299*Coefficients!$C$10)+(Campus!F299*Coefficients!$E$10)+(Campus!G299*Coefficients!$G$10)+(Campus!H299*Coefficients!$I$10)+(Campus!I299*Coefficients!$K$10)+(Campus!J299*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K299*Coefficients!$M$10)+(Campus!L299*Coefficients!$O$10)+(N299*'Waste Coeff.'!$D$9)+(O299*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E300*Coefficients!$B$10)+(Campus!F300*Coefficients!$D$10)+(Campus!G300*Coefficients!$F$10)+(Campus!H300*Coefficients!$H$10)+(Campus!I300*Coefficients!$J$10)+(Campus!J300*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K300*Coefficients!$L$10)+(Campus!L300*Coefficients!$N$10)+(M300*Campus!$H$31)","v":0},{"$f":"(E300*Coefficients!$C$10)+(Campus!F300*Coefficients!$E$10)+(Campus!G300*Coefficients!$G$10)+(Campus!H300*Coefficients!$I$10)+(Campus!I300*Coefficients!$K$10)+(Campus!J300*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K300*Coefficients!$M$10)+(Campus!L300*Coefficients!$O$10)+(N300*'Waste Coeff.'!$D$9)+(O300*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E301*Coefficients!$B$10)+(Campus!F301*Coefficients!$D$10)+(Campus!G301*Coefficients!$F$10)+(Campus!H301*Coefficients!$H$10)+(Campus!I301*Coefficients!$J$10)+(Campus!J301*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K301*Coefficients!$L$10)+(Campus!L301*Coefficients!$N$10)+(M301*Campus!$H$31)","v":0},{"$f":"(E301*Coefficients!$C$10)+(Campus!F301*Coefficients!$E$10)+(Campus!G301*Coefficients!$G$10)+(Campus!H301*Coefficients!$I$10)+(Campus!I301*Coefficients!$K$10)+(Campus!J301*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K301*Coefficients!$M$10)+(Campus!L301*Coefficients!$O$10)+(N301*'Waste Coeff.'!$D$9)+(O301*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E302*Coefficients!$B$10)+(Campus!F302*Coefficients!$D$10)+(Campus!G302*Coefficients!$F$10)+(Campus!H302*Coefficients!$H$10)+(Campus!I302*Coefficients!$J$10)+(Campus!J302*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K302*Coefficients!$L$10)+(Campus!L302*Coefficients!$N$10)+(M302*Campus!$H$31)","v":0},{"$f":"(E302*Coefficients!$C$10)+(Campus!F302*Coefficients!$E$10)+(Campus!G302*Coefficients!$G$10)+(Campus!H302*Coefficients!$I$10)+(Campus!I302*Coefficients!$K$10)+(Campus!J302*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K302*Coefficients!$M$10)+(Campus!L302*Coefficients!$O$10)+(N302*'Waste Coeff.'!$D$9)+(O302*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E303*Coefficients!$B$10)+(Campus!F303*Coefficients!$D$10)+(Campus!G303*Coefficients!$F$10)+(Campus!H303*Coefficients!$H$10)+(Campus!I303*Coefficients!$J$10)+(Campus!J303*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K303*Coefficients!$L$10)+(Campus!L303*Coefficients!$N$10)+(M303*Campus!$H$31)","v":0},{"$f":"(E303*Coefficients!$C$10)+(Campus!F303*Coefficients!$E$10)+(Campus!G303*Coefficients!$G$10)+(Campus!H303*Coefficients!$I$10)+(Campus!I303*Coefficients!$K$10)+(Campus!J303*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K303*Coefficients!$M$10)+(Campus!L303*Coefficients!$O$10)+(N303*'Waste Coeff.'!$D$9)+(O303*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E304*Coefficients!$B$10)+(Campus!F304*Coefficients!$D$10)+(Campus!G304*Coefficients!$F$10)+(Campus!H304*Coefficients!$H$10)+(Campus!I304*Coefficients!$J$10)+(Campus!J304*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K304*Coefficients!$L$10)+(Campus!L304*Coefficients!$N$10)+(M304*Campus!$H$31)","v":0},{"$f":"(E304*Coefficients!$C$10)+(Campus!F304*Coefficients!$E$10)+(Campus!G304*Coefficients!$G$10)+(Campus!H304*Coefficients!$I$10)+(Campus!I304*Coefficients!$K$10)+(Campus!J304*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K304*Coefficients!$M$10)+(Campus!L304*Coefficients!$O$10)+(N304*'Waste Coeff.'!$D$9)+(O304*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E305*Coefficients!$B$10)+(Campus!F305*Coefficients!$D$10)+(Campus!G305*Coefficients!$F$10)+(Campus!H305*Coefficients!$H$10)+(Campus!I305*Coefficients!$J$10)+(Campus!J305*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K305*Coefficients!$L$10)+(Campus!L305*Coefficients!$N$10)+(M305*Campus!$H$31)","v":0},{"$f":"(E305*Coefficients!$C$10)+(Campus!F305*Coefficients!$E$10)+(Campus!G305*Coefficients!$G$10)+(Campus!H305*Coefficients!$I$10)+(Campus!I305*Coefficients!$K$10)+(Campus!J305*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K305*Coefficients!$M$10)+(Campus!L305*Coefficients!$O$10)+(N305*'Waste Coeff.'!$D$9)+(O305*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E306*Coefficients!$B$10)+(Campus!F306*Coefficients!$D$10)+(Campus!G306*Coefficients!$F$10)+(Campus!H306*Coefficients!$H$10)+(Campus!I306*Coefficients!$J$10)+(Campus!J306*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K306*Coefficients!$L$10)+(Campus!L306*Coefficients!$N$10)+(M306*Campus!$H$31)","v":0},{"$f":"(E306*Coefficients!$C$10)+(Campus!F306*Coefficients!$E$10)+(Campus!G306*Coefficients!$G$10)+(Campus!H306*Coefficients!$I$10)+(Campus!I306*Coefficients!$K$10)+(Campus!J306*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K306*Coefficients!$M$10)+(Campus!L306*Coefficients!$O$10)+(N306*'Waste Coeff.'!$D$9)+(O306*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E307*Coefficients!$B$10)+(Campus!F307*Coefficients!$D$10)+(Campus!G307*Coefficients!$F$10)+(Campus!H307*Coefficients!$H$10)+(Campus!I307*Coefficients!$J$10)+(Campus!J307*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K307*Coefficients!$L$10)+(Campus!L307*Coefficients!$N$10)+(M307*Campus!$H$31)","v":0},{"$f":"(E307*Coefficients!$C$10)+(Campus!F307*Coefficients!$E$10)+(Campus!G307*Coefficients!$G$10)+(Campus!H307*Coefficients!$I$10)+(Campus!I307*Coefficients!$K$10)+(Campus!J307*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K307*Coefficients!$M$10)+(Campus!L307*Coefficients!$O$10)+(N307*'Waste Coeff.'!$D$9)+(O307*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E308*Coefficients!$B$10)+(Campus!F308*Coefficients!$D$10)+(Campus!G308*Coefficients!$F$10)+(Campus!H308*Coefficients!$H$10)+(Campus!I308*Coefficients!$J$10)+(Campus!J308*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K308*Coefficients!$L$10)+(Campus!L308*Coefficients!$N$10)+(M308*Campus!$H$31)","v":0},{"$f":"(E308*Coefficients!$C$10)+(Campus!F308*Coefficients!$E$10)+(Campus!G308*Coefficients!$G$10)+(Campus!H308*Coefficients!$I$10)+(Campus!I308*Coefficients!$K$10)+(Campus!J308*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K308*Coefficients!$M$10)+(Campus!L308*Coefficients!$O$10)+(N308*'Waste Coeff.'!$D$9)+(O308*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E309*Coefficients!$B$10)+(Campus!F309*Coefficients!$D$10)+(Campus!G309*Coefficients!$F$10)+(Campus!H309*Coefficients!$H$10)+(Campus!I309*Coefficients!$J$10)+(Campus!J309*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K309*Coefficients!$L$10)+(Campus!L309*Coefficients!$N$10)+(M309*Campus!$H$31)","v":0},{"$f":"(E309*Coefficients!$C$10)+(Campus!F309*Coefficients!$E$10)+(Campus!G309*Coefficients!$G$10)+(Campus!H309*Coefficients!$I$10)+(Campus!I309*Coefficients!$K$10)+(Campus!J309*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K309*Coefficients!$M$10)+(Campus!L309*Coefficients!$O$10)+(N309*'Waste Coeff.'!$D$9)+(O309*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E310*Coefficients!$B$10)+(Campus!F310*Coefficients!$D$10)+(Campus!G310*Coefficients!$F$10)+(Campus!H310*Coefficients!$H$10)+(Campus!I310*Coefficients!$J$10)+(Campus!J310*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K310*Coefficients!$L$10)+(Campus!L310*Coefficients!$N$10)+(M310*Campus!$H$31)","v":0},{"$f":"(E310*Coefficients!$C$10)+(Campus!F310*Coefficients!$E$10)+(Campus!G310*Coefficients!$G$10)+(Campus!H310*Coefficients!$I$10)+(Campus!I310*Coefficients!$K$10)+(Campus!J310*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K310*Coefficients!$M$10)+(Campus!L310*Coefficients!$O$10)+(N310*'Waste Coeff.'!$D$9)+(O310*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E311*Coefficients!$B$10)+(Campus!F311*Coefficients!$D$10)+(Campus!G311*Coefficients!$F$10)+(Campus!H311*Coefficients!$H$10)+(Campus!I311*Coefficients!$J$10)+(Campus!J311*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K311*Coefficients!$L$10)+(Campus!L311*Coefficients!$N$10)+(M311*Campus!$H$31)","v":0},{"$f":"(E311*Coefficients!$C$10)+(Campus!F311*Coefficients!$E$10)+(Campus!G311*Coefficients!$G$10)+(Campus!H311*Coefficients!$I$10)+(Campus!I311*Coefficients!$K$10)+(Campus!J311*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K311*Coefficients!$M$10)+(Campus!L311*Coefficients!$O$10)+(N311*'Waste Coeff.'!$D$9)+(O311*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E312*Coefficients!$B$10)+(Campus!F312*Coefficients!$D$10)+(Campus!G312*Coefficients!$F$10)+(Campus!H312*Coefficients!$H$10)+(Campus!I312*Coefficients!$J$10)+(Campus!J312*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K312*Coefficients!$L$10)+(Campus!L312*Coefficients!$N$10)+(M312*Campus!$H$31)","v":0},{"$f":"(E312*Coefficients!$C$10)+(Campus!F312*Coefficients!$E$10)+(Campus!G312*Coefficients!$G$10)+(Campus!H312*Coefficients!$I$10)+(Campus!I312*Coefficients!$K$10)+(Campus!J312*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K312*Coefficients!$M$10)+(Campus!L312*Coefficients!$O$10)+(N312*'Waste Coeff.'!$D$9)+(O312*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E313*Coefficients!$B$10)+(Campus!F313*Coefficients!$D$10)+(Campus!G313*Coefficients!$F$10)+(Campus!H313*Coefficients!$H$10)+(Campus!I313*Coefficients!$J$10)+(Campus!J313*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K313*Coefficients!$L$10)+(Campus!L313*Coefficients!$N$10)+(M313*Campus!$H$31)","v":0},{"$f":"(E313*Coefficients!$C$10)+(Campus!F313*Coefficients!$E$10)+(Campus!G313*Coefficients!$G$10)+(Campus!H313*Coefficients!$I$10)+(Campus!I313*Coefficients!$K$10)+(Campus!J313*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K313*Coefficients!$M$10)+(Campus!L313*Coefficients!$O$10)+(N313*'Waste Coeff.'!$D$9)+(O313*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E314*Coefficients!$B$10)+(Campus!F314*Coefficients!$D$10)+(Campus!G314*Coefficients!$F$10)+(Campus!H314*Coefficients!$H$10)+(Campus!I314*Coefficients!$J$10)+(Campus!J314*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K314*Coefficients!$L$10)+(Campus!L314*Coefficients!$N$10)+(M314*Campus!$H$31)","v":0},{"$f":"(E314*Coefficients!$C$10)+(Campus!F314*Coefficients!$E$10)+(Campus!G314*Coefficients!$G$10)+(Campus!H314*Coefficients!$I$10)+(Campus!I314*Coefficients!$K$10)+(Campus!J314*VLOOKUP($J$286,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K314*Coefficients!$M$10)+(Campus!L314*Coefficients!$O$10)+(N314*'Waste Coeff.'!$D$9)+(O314*VLOOKUP($O$286,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E290:E314)","v":0},{"$f":"SUM(F290:F314)","v":0},{"$f":"SUM(G290:G314)","v":0},{"$f":"SUM(H290:H314)","v":0},{"$f":"SUM(I290:I314)","v":0},null,{"$f":"SUM(K290:K314)","v":0},{"$f":"SUM(L290:L314)","v":0},null,null,null,{"$f":"SUM(P290:P314)","v":0},{"$f":"SUM(Q290:Q314)","v":0},{"$f":"(E315*[1]Coefficients!$C$10)+(Campus!F315*[1]Coefficients!$E$10)+(Campus!G315*[1]Coefficients!$G$10)+(Campus!H315*[1]Coefficients!$I$10)+(Campus!I315*[1]Coefficients!$K$10)+(Campus!J315*VLOOKUP($J$286,'[1]Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K315*[1]Coefficients!$M$10)+(Campus!L315*[1]Coefficients!$O$10)","v":0},{"$f":"IFERROR(Q315/P315,\"\")","v":""},{"$f":"IFERROR(R315/P315,\"\")","v":""},{"$f":"IFERROR((T315*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2008,{"$f":"IF(Inventory!$K$7=2008,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E328*Coefficients!$B$10)+(Campus!F328*Coefficients!$D$10)+(Campus!G328*Coefficients!$F$10)+(Campus!H328*Coefficients!$H$10)+(Campus!I328*Coefficients!$J$10)+(Campus!J328*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K328*Coefficients!$L$10)+(Campus!L328*Coefficients!$N$10)+(M328*Campus!$H$31)","v":0},{"$f":"(E328*Coefficients!$C$10)+(Campus!F328*Coefficients!$E$10)+(Campus!G328*Coefficients!$G$10)+(Campus!H328*Coefficients!$I$10)+(Campus!I328*Coefficients!$K$10)+(Campus!J328*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K328*Coefficients!$M$10)+(Campus!L328*Coefficients!$O$10)+(N328*'Waste Coeff.'!$D$9)+(O328*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q328/P328),\"\", (Q328/P328))","v":""},{"$f":"IF(ISERR(R328/P328),\"\", (R328/P328))","v":""},{"$f":"IF(ISERR(T328*2205),\"\",(T328*2205))","v":""},{"$f":"IFERROR((S328-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T328-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E329*Coefficients!$B$10)+(Campus!F329*Coefficients!$D$10)+(Campus!G329*Coefficients!$F$10)+(Campus!H329*Coefficients!$H$10)+(Campus!I329*Coefficients!$J$10)+(Campus!J329*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K329*Coefficients!$L$10)+(Campus!L329*Coefficients!$N$10)+(M329*Campus!$H$31)","v":0},{"$f":"(E329*Coefficients!$C$10)+(Campus!F329*Coefficients!$E$10)+(Campus!G329*Coefficients!$G$10)+(Campus!H329*Coefficients!$I$10)+(Campus!I329*Coefficients!$K$10)+(Campus!J329*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K329*Coefficients!$M$10)+(Campus!L329*Coefficients!$O$10)+(N329*'Waste Coeff.'!$D$9)+(O329*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E330*Coefficients!$B$10)+(Campus!F330*Coefficients!$D$10)+(Campus!G330*Coefficients!$F$10)+(Campus!H330*Coefficients!$H$10)+(Campus!I330*Coefficients!$J$10)+(Campus!J330*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K330*Coefficients!$L$10)+(Campus!L330*Coefficients!$N$10)+(M330*Campus!$H$31)","v":0},{"$f":"(E330*Coefficients!$C$10)+(Campus!F330*Coefficients!$E$10)+(Campus!G330*Coefficients!$G$10)+(Campus!H330*Coefficients!$I$10)+(Campus!I330*Coefficients!$K$10)+(Campus!J330*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K330*Coefficients!$M$10)+(Campus!L330*Coefficients!$O$10)+(N330*'Waste Coeff.'!$D$9)+(O330*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E331*Coefficients!$B$10)+(Campus!F331*Coefficients!$D$10)+(Campus!G331*Coefficients!$F$10)+(Campus!H331*Coefficients!$H$10)+(Campus!I331*Coefficients!$J$10)+(Campus!J331*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K331*Coefficients!$L$10)+(Campus!L331*Coefficients!$N$10)+(M331*Campus!$H$31)","v":0},{"$f":"(E331*Coefficients!$C$10)+(Campus!F331*Coefficients!$E$10)+(Campus!G331*Coefficients!$G$10)+(Campus!H331*Coefficients!$I$10)+(Campus!I331*Coefficients!$K$10)+(Campus!J331*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K331*Coefficients!$M$10)+(Campus!L331*Coefficients!$O$10)+(N331*'Waste Coeff.'!$D$9)+(O331*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E332*Coefficients!$B$10)+(Campus!F332*Coefficients!$D$10)+(Campus!G332*Coefficients!$F$10)+(Campus!H332*Coefficients!$H$10)+(Campus!I332*Coefficients!$J$10)+(Campus!J332*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K332*Coefficients!$L$10)+(Campus!L332*Coefficients!$N$10)+(M332*Campus!$H$31)","v":0},{"$f":"(E332*Coefficients!$C$10)+(Campus!F332*Coefficients!$E$10)+(Campus!G332*Coefficients!$G$10)+(Campus!H332*Coefficients!$I$10)+(Campus!I332*Coefficients!$K$10)+(Campus!J332*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K332*Coefficients!$M$10)+(Campus!L332*Coefficients!$O$10)+(N332*'Waste Coeff.'!$D$9)+(O332*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E333*Coefficients!$B$10)+(Campus!F333*Coefficients!$D$10)+(Campus!G333*Coefficients!$F$10)+(Campus!H333*Coefficients!$H$10)+(Campus!I333*Coefficients!$J$10)+(Campus!J333*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K333*Coefficients!$L$10)+(Campus!L333*Coefficients!$N$10)+(M333*Campus!$H$31)","v":0},{"$f":"(E333*Coefficients!$C$10)+(Campus!F333*Coefficients!$E$10)+(Campus!G333*Coefficients!$G$10)+(Campus!H333*Coefficients!$I$10)+(Campus!I333*Coefficients!$K$10)+(Campus!J333*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K333*Coefficients!$M$10)+(Campus!L333*Coefficients!$O$10)+(N333*'Waste Coeff.'!$D$9)+(O333*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E334*Coefficients!$B$10)+(Campus!F334*Coefficients!$D$10)+(Campus!G334*Coefficients!$F$10)+(Campus!H334*Coefficients!$H$10)+(Campus!I334*Coefficients!$J$10)+(Campus!J334*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K334*Coefficients!$L$10)+(Campus!L334*Coefficients!$N$10)+(M334*Campus!$H$31)","v":0},{"$f":"(E334*Coefficients!$C$10)+(Campus!F334*Coefficients!$E$10)+(Campus!G334*Coefficients!$G$10)+(Campus!H334*Coefficients!$I$10)+(Campus!I334*Coefficients!$K$10)+(Campus!J334*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K334*Coefficients!$M$10)+(Campus!L334*Coefficients!$O$10)+(N334*'Waste Coeff.'!$D$9)+(O334*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E335*Coefficients!$B$10)+(Campus!F335*Coefficients!$D$10)+(Campus!G335*Coefficients!$F$10)+(Campus!H335*Coefficients!$H$10)+(Campus!I335*Coefficients!$J$10)+(Campus!J335*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K335*Coefficients!$L$10)+(Campus!L335*Coefficients!$N$10)+(M335*Campus!$H$31)","v":0},{"$f":"(E335*Coefficients!$C$10)+(Campus!F335*Coefficients!$E$10)+(Campus!G335*Coefficients!$G$10)+(Campus!H335*Coefficients!$I$10)+(Campus!I335*Coefficients!$K$10)+(Campus!J335*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K335*Coefficients!$M$10)+(Campus!L335*Coefficients!$O$10)+(N335*'Waste Coeff.'!$D$9)+(O335*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E336*Coefficients!$B$10)+(Campus!F336*Coefficients!$D$10)+(Campus!G336*Coefficients!$F$10)+(Campus!H336*Coefficients!$H$10)+(Campus!I336*Coefficients!$J$10)+(Campus!J336*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K336*Coefficients!$L$10)+(Campus!L336*Coefficients!$N$10)+(M336*Campus!$H$31)","v":0},{"$f":"(E336*Coefficients!$C$10)+(Campus!F336*Coefficients!$E$10)+(Campus!G336*Coefficients!$G$10)+(Campus!H336*Coefficients!$I$10)+(Campus!I336*Coefficients!$K$10)+(Campus!J336*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K336*Coefficients!$M$10)+(Campus!L336*Coefficients!$O$10)+(N336*'Waste Coeff.'!$D$9)+(O336*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E337*Coefficients!$B$10)+(Campus!F337*Coefficients!$D$10)+(Campus!G337*Coefficients!$F$10)+(Campus!H337*Coefficients!$H$10)+(Campus!I337*Coefficients!$J$10)+(Campus!J337*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K337*Coefficients!$L$10)+(Campus!L337*Coefficients!$N$10)+(M337*Campus!$H$31)","v":0},{"$f":"(E337*Coefficients!$C$10)+(Campus!F337*Coefficients!$E$10)+(Campus!G337*Coefficients!$G$10)+(Campus!H337*Coefficients!$I$10)+(Campus!I337*Coefficients!$K$10)+(Campus!J337*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K337*Coefficients!$M$10)+(Campus!L337*Coefficients!$O$10)+(N337*'Waste Coeff.'!$D$9)+(O337*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E338*Coefficients!$B$10)+(Campus!F338*Coefficients!$D$10)+(Campus!G338*Coefficients!$F$10)+(Campus!H338*Coefficients!$H$10)+(Campus!I338*Coefficients!$J$10)+(Campus!J338*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K338*Coefficients!$L$10)+(Campus!L338*Coefficients!$N$10)+(M338*Campus!$H$31)","v":0},{"$f":"(E338*Coefficients!$C$10)+(Campus!F338*Coefficients!$E$10)+(Campus!G338*Coefficients!$G$10)+(Campus!H338*Coefficients!$I$10)+(Campus!I338*Coefficients!$K$10)+(Campus!J338*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K338*Coefficients!$M$10)+(Campus!L338*Coefficients!$O$10)+(N338*'Waste Coeff.'!$D$9)+(O338*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E339*Coefficients!$B$10)+(Campus!F339*Coefficients!$D$10)+(Campus!G339*Coefficients!$F$10)+(Campus!H339*Coefficients!$H$10)+(Campus!I339*Coefficients!$J$10)+(Campus!J339*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K339*Coefficients!$L$10)+(Campus!L339*Coefficients!$N$10)+(M339*Campus!$H$31)","v":0},{"$f":"(E339*Coefficients!$C$10)+(Campus!F339*Coefficients!$E$10)+(Campus!G339*Coefficients!$G$10)+(Campus!H339*Coefficients!$I$10)+(Campus!I339*Coefficients!$K$10)+(Campus!J339*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K339*Coefficients!$M$10)+(Campus!L339*Coefficients!$O$10)+(N339*'Waste Coeff.'!$D$9)+(O339*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E340*Coefficients!$B$10)+(Campus!F340*Coefficients!$D$10)+(Campus!G340*Coefficients!$F$10)+(Campus!H340*Coefficients!$H$10)+(Campus!I340*Coefficients!$J$10)+(Campus!J340*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K340*Coefficients!$L$10)+(Campus!L340*Coefficients!$N$10)+(M340*Campus!$H$31)","v":0},{"$f":"(E340*Coefficients!$C$10)+(Campus!F340*Coefficients!$E$10)+(Campus!G340*Coefficients!$G$10)+(Campus!H340*Coefficients!$I$10)+(Campus!I340*Coefficients!$K$10)+(Campus!J340*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K340*Coefficients!$M$10)+(Campus!L340*Coefficients!$O$10)+(N340*'Waste Coeff.'!$D$9)+(O340*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E341*Coefficients!$B$10)+(Campus!F341*Coefficients!$D$10)+(Campus!G341*Coefficients!$F$10)+(Campus!H341*Coefficients!$H$10)+(Campus!I341*Coefficients!$J$10)+(Campus!J341*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K341*Coefficients!$L$10)+(Campus!L341*Coefficients!$N$10)+(M341*Campus!$H$31)","v":0},{"$f":"(E341*Coefficients!$C$10)+(Campus!F341*Coefficients!$E$10)+(Campus!G341*Coefficients!$G$10)+(Campus!H341*Coefficients!$I$10)+(Campus!I341*Coefficients!$K$10)+(Campus!J341*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K341*Coefficients!$M$10)+(Campus!L341*Coefficients!$O$10)+(N341*'Waste Coeff.'!$D$9)+(O341*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E342*Coefficients!$B$10)+(Campus!F342*Coefficients!$D$10)+(Campus!G342*Coefficients!$F$10)+(Campus!H342*Coefficients!$H$10)+(Campus!I342*Coefficients!$J$10)+(Campus!J342*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K342*Coefficients!$L$10)+(Campus!L342*Coefficients!$N$10)+(M342*Campus!$H$31)","v":0},{"$f":"(E342*Coefficients!$C$10)+(Campus!F342*Coefficients!$E$10)+(Campus!G342*Coefficients!$G$10)+(Campus!H342*Coefficients!$I$10)+(Campus!I342*Coefficients!$K$10)+(Campus!J342*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K342*Coefficients!$M$10)+(Campus!L342*Coefficients!$O$10)+(N342*'Waste Coeff.'!$D$9)+(O342*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E343*Coefficients!$B$10)+(Campus!F343*Coefficients!$D$10)+(Campus!G343*Coefficients!$F$10)+(Campus!H343*Coefficients!$H$10)+(Campus!I343*Coefficients!$J$10)+(Campus!J343*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K343*Coefficients!$L$10)+(Campus!L343*Coefficients!$N$10)+(M343*Campus!$H$31)","v":0},{"$f":"(E343*Coefficients!$C$10)+(Campus!F343*Coefficients!$E$10)+(Campus!G343*Coefficients!$G$10)+(Campus!H343*Coefficients!$I$10)+(Campus!I343*Coefficients!$K$10)+(Campus!J343*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K343*Coefficients!$M$10)+(Campus!L343*Coefficients!$O$10)+(N343*'Waste Coeff.'!$D$9)+(O343*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E344*Coefficients!$B$10)+(Campus!F344*Coefficients!$D$10)+(Campus!G344*Coefficients!$F$10)+(Campus!H344*Coefficients!$H$10)+(Campus!I344*Coefficients!$J$10)+(Campus!J344*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K344*Coefficients!$L$10)+(Campus!L344*Coefficients!$N$10)+(M344*Campus!$H$31)","v":0},{"$f":"(E344*Coefficients!$C$10)+(Campus!F344*Coefficients!$E$10)+(Campus!G344*Coefficients!$G$10)+(Campus!H344*Coefficients!$I$10)+(Campus!I344*Coefficients!$K$10)+(Campus!J344*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K344*Coefficients!$M$10)+(Campus!L344*Coefficients!$O$10)+(N344*'Waste Coeff.'!$D$9)+(O344*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E345*Coefficients!$B$10)+(Campus!F345*Coefficients!$D$10)+(Campus!G345*Coefficients!$F$10)+(Campus!H345*Coefficients!$H$10)+(Campus!I345*Coefficients!$J$10)+(Campus!J345*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K345*Coefficients!$L$10)+(Campus!L345*Coefficients!$N$10)+(M345*Campus!$H$31)","v":0},{"$f":"(E345*Coefficients!$C$10)+(Campus!F345*Coefficients!$E$10)+(Campus!G345*Coefficients!$G$10)+(Campus!H345*Coefficients!$I$10)+(Campus!I345*Coefficients!$K$10)+(Campus!J345*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K345*Coefficients!$M$10)+(Campus!L345*Coefficients!$O$10)+(N345*'Waste Coeff.'!$D$9)+(O345*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E346*Coefficients!$B$10)+(Campus!F346*Coefficients!$D$10)+(Campus!G346*Coefficients!$F$10)+(Campus!H346*Coefficients!$H$10)+(Campus!I346*Coefficients!$J$10)+(Campus!J346*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K346*Coefficients!$L$10)+(Campus!L346*Coefficients!$N$10)+(M346*Campus!$H$31)","v":0},{"$f":"(E346*Coefficients!$C$10)+(Campus!F346*Coefficients!$E$10)+(Campus!G346*Coefficients!$G$10)+(Campus!H346*Coefficients!$I$10)+(Campus!I346*Coefficients!$K$10)+(Campus!J346*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K346*Coefficients!$M$10)+(Campus!L346*Coefficients!$O$10)+(N346*'Waste Coeff.'!$D$9)+(O346*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E347*Coefficients!$B$10)+(Campus!F347*Coefficients!$D$10)+(Campus!G347*Coefficients!$F$10)+(Campus!H347*Coefficients!$H$10)+(Campus!I347*Coefficients!$J$10)+(Campus!J347*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K347*Coefficients!$L$10)+(Campus!L347*Coefficients!$N$10)+(M347*Campus!$H$31)","v":0},{"$f":"(E347*Coefficients!$C$10)+(Campus!F347*Coefficients!$E$10)+(Campus!G347*Coefficients!$G$10)+(Campus!H347*Coefficients!$I$10)+(Campus!I347*Coefficients!$K$10)+(Campus!J347*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K347*Coefficients!$M$10)+(Campus!L347*Coefficients!$O$10)+(N347*'Waste Coeff.'!$D$9)+(O347*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E348*Coefficients!$B$10)+(Campus!F348*Coefficients!$D$10)+(Campus!G348*Coefficients!$F$10)+(Campus!H348*Coefficients!$H$10)+(Campus!I348*Coefficients!$J$10)+(Campus!J348*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K348*Coefficients!$L$10)+(Campus!L348*Coefficients!$N$10)+(M348*Campus!$H$31)","v":0},{"$f":"(E348*Coefficients!$C$10)+(Campus!F348*Coefficients!$E$10)+(Campus!G348*Coefficients!$G$10)+(Campus!H348*Coefficients!$I$10)+(Campus!I348*Coefficients!$K$10)+(Campus!J348*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K348*Coefficients!$M$10)+(Campus!L348*Coefficients!$O$10)+(N348*'Waste Coeff.'!$D$9)+(O348*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E349*Coefficients!$B$10)+(Campus!F349*Coefficients!$D$10)+(Campus!G349*Coefficients!$F$10)+(Campus!H349*Coefficients!$H$10)+(Campus!I349*Coefficients!$J$10)+(Campus!J349*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K349*Coefficients!$L$10)+(Campus!L349*Coefficients!$N$10)+(M349*Campus!$H$31)","v":0},{"$f":"(E349*Coefficients!$C$10)+(Campus!F349*Coefficients!$E$10)+(Campus!G349*Coefficients!$G$10)+(Campus!H349*Coefficients!$I$10)+(Campus!I349*Coefficients!$K$10)+(Campus!J349*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K349*Coefficients!$M$10)+(Campus!L349*Coefficients!$O$10)+(N349*'Waste Coeff.'!$D$9)+(O349*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E350*Coefficients!$B$10)+(Campus!F350*Coefficients!$D$10)+(Campus!G350*Coefficients!$F$10)+(Campus!H350*Coefficients!$H$10)+(Campus!I350*Coefficients!$J$10)+(Campus!J350*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K350*Coefficients!$L$10)+(Campus!L350*Coefficients!$N$10)+(M350*Campus!$H$31)","v":0},{"$f":"(E350*Coefficients!$C$10)+(Campus!F350*Coefficients!$E$10)+(Campus!G350*Coefficients!$G$10)+(Campus!H350*Coefficients!$I$10)+(Campus!I350*Coefficients!$K$10)+(Campus!J350*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K350*Coefficients!$M$10)+(Campus!L350*Coefficients!$O$10)+(N350*'Waste Coeff.'!$D$9)+(O350*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E351*Coefficients!$B$10)+(Campus!F351*Coefficients!$D$10)+(Campus!G351*Coefficients!$F$10)+(Campus!H351*Coefficients!$H$10)+(Campus!I351*Coefficients!$J$10)+(Campus!J351*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K351*Coefficients!$L$10)+(Campus!L351*Coefficients!$N$10)+(M351*Campus!$H$31)","v":0},{"$f":"(E351*Coefficients!$C$10)+(Campus!F351*Coefficients!$E$10)+(Campus!G351*Coefficients!$G$10)+(Campus!H351*Coefficients!$I$10)+(Campus!I351*Coefficients!$K$10)+(Campus!J351*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K351*Coefficients!$M$10)+(Campus!L351*Coefficients!$O$10)+(N351*'Waste Coeff.'!$D$9)+(O351*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E352*Coefficients!$B$10)+(Campus!F352*Coefficients!$D$10)+(Campus!G352*Coefficients!$F$10)+(Campus!H352*Coefficients!$H$10)+(Campus!I352*Coefficients!$J$10)+(Campus!J352*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K352*Coefficients!$L$10)+(Campus!L352*Coefficients!$N$10)+(M352*Campus!$H$31)","v":0},{"$f":"(E352*Coefficients!$C$10)+(Campus!F352*Coefficients!$E$10)+(Campus!G352*Coefficients!$G$10)+(Campus!H352*Coefficients!$I$10)+(Campus!I352*Coefficients!$K$10)+(Campus!J352*VLOOKUP($J$324,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K352*Coefficients!$M$10)+(Campus!L352*Coefficients!$O$10)+(N352*'Waste Coeff.'!$D$9)+(O352*VLOOKUP($O$324,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E328:E352)","v":0},{"$f":"SUM(F328:F352)","v":0},{"$f":"SUM(G328:G352)","v":0},{"$f":"SUM(H328:H352)","v":0},{"$f":"SUM(I328:I352)","v":0},null,{"$f":"SUM(K328:K352)","v":0},{"$f":"SUM(L328:L352)","v":0},null,null,null,{"$f":"SUM(P328:P352)","v":0},{"$f":"SUM(Q328:Q352)","v":0},{"$f":"SUM(R328:R352)","v":0},{"$f":"IFERROR(Q353/P353,\"\")","v":""},{"$f":"IFERROR(R353/P353,\"\")","v":""},{"$f":"IFERROR((T353*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2009,{"$f":"IF(Inventory!$K$7=2009,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E366*Coefficients!$B$10)+(Campus!F366*Coefficients!$D$10)+(Campus!G366*Coefficients!$F$10)+(Campus!H366*Coefficients!$H$10)+(Campus!I366*Coefficients!$J$10)+(Campus!J366*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K366*Coefficients!$L$10)+(Campus!L366*Coefficients!$N$10)+(M366*Campus!$H$31)","v":0},{"$f":"(E366*Coefficients!$C$10)+(Campus!F366*Coefficients!$E$10)+(Campus!G366*Coefficients!$G$10)+(Campus!H366*Coefficients!$I$10)+(Campus!I366*Coefficients!$K$10)+(Campus!J366*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K366*Coefficients!$M$10)+(Campus!L366*Coefficients!$O$10)+(N366*'Waste Coeff.'!$D$9)+(O366*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q366/P366),\"\", (Q366/P366))","v":""},{"$f":"IF(ISERR(R366/P366),\"\", (R366/P366))","v":""},{"$f":"IF(ISERR(T366*2205),\"\",(T366*2205))","v":""},{"$f":"IFERROR((S366-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T366-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E367*Coefficients!$B$10)+(Campus!F367*Coefficients!$D$10)+(Campus!G367*Coefficients!$F$10)+(Campus!H367*Coefficients!$H$10)+(Campus!I367*Coefficients!$J$10)+(Campus!J367*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K367*Coefficients!$L$10)+(Campus!L367*Coefficients!$N$10)+(M367*Campus!$H$31)","v":0},{"$f":"(E367*Coefficients!$C$10)+(Campus!F367*Coefficients!$E$10)+(Campus!G367*Coefficients!$G$10)+(Campus!H367*Coefficients!$I$10)+(Campus!I367*Coefficients!$K$10)+(Campus!J367*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K367*Coefficients!$M$10)+(Campus!L367*Coefficients!$O$10)+(N367*'Waste Coeff.'!$D$9)+(O367*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E368*Coefficients!$B$10)+(Campus!F368*Coefficients!$D$10)+(Campus!G368*Coefficients!$F$10)+(Campus!H368*Coefficients!$H$10)+(Campus!I368*Coefficients!$J$10)+(Campus!J368*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K368*Coefficients!$L$10)+(Campus!L368*Coefficients!$N$10)+(M368*Campus!$H$31)","v":0},{"$f":"(E368*Coefficients!$C$10)+(Campus!F368*Coefficients!$E$10)+(Campus!G368*Coefficients!$G$10)+(Campus!H368*Coefficients!$I$10)+(Campus!I368*Coefficients!$K$10)+(Campus!J368*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K368*Coefficients!$M$10)+(Campus!L368*Coefficients!$O$10)+(N368*'Waste Coeff.'!$D$9)+(O368*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E369*Coefficients!$B$10)+(Campus!F369*Coefficients!$D$10)+(Campus!G369*Coefficients!$F$10)+(Campus!H369*Coefficients!$H$10)+(Campus!I369*Coefficients!$J$10)+(Campus!J369*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K369*Coefficients!$L$10)+(Campus!L369*Coefficients!$N$10)+(M369*Campus!$H$31)","v":0},{"$f":"(E369*Coefficients!$C$10)+(Campus!F369*Coefficients!$E$10)+(Campus!G369*Coefficients!$G$10)+(Campus!H369*Coefficients!$I$10)+(Campus!I369*Coefficients!$K$10)+(Campus!J369*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K369*Coefficients!$M$10)+(Campus!L369*Coefficients!$O$10)+(N369*'Waste Coeff.'!$D$9)+(O369*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E370*Coefficients!$B$10)+(Campus!F370*Coefficients!$D$10)+(Campus!G370*Coefficients!$F$10)+(Campus!H370*Coefficients!$H$10)+(Campus!I370*Coefficients!$J$10)+(Campus!J370*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K370*Coefficients!$L$10)+(Campus!L370*Coefficients!$N$10)+(M370*Campus!$H$31)","v":0},{"$f":"(E370*Coefficients!$C$10)+(Campus!F370*Coefficients!$E$10)+(Campus!G370*Coefficients!$G$10)+(Campus!H370*Coefficients!$I$10)+(Campus!I370*Coefficients!$K$10)+(Campus!J370*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K370*Coefficients!$M$10)+(Campus!L370*Coefficients!$O$10)+(N370*'Waste Coeff.'!$D$9)+(O370*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E371*Coefficients!$B$10)+(Campus!F371*Coefficients!$D$10)+(Campus!G371*Coefficients!$F$10)+(Campus!H371*Coefficients!$H$10)+(Campus!I371*Coefficients!$J$10)+(Campus!J371*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K371*Coefficients!$L$10)+(Campus!L371*Coefficients!$N$10)+(M371*Campus!$H$31)","v":0},{"$f":"(E371*Coefficients!$C$10)+(Campus!F371*Coefficients!$E$10)+(Campus!G371*Coefficients!$G$10)+(Campus!H371*Coefficients!$I$10)+(Campus!I371*Coefficients!$K$10)+(Campus!J371*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K371*Coefficients!$M$10)+(Campus!L371*Coefficients!$O$10)+(N371*'Waste Coeff.'!$D$9)+(O371*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E372*Coefficients!$B$10)+(Campus!F372*Coefficients!$D$10)+(Campus!G372*Coefficients!$F$10)+(Campus!H372*Coefficients!$H$10)+(Campus!I372*Coefficients!$J$10)+(Campus!J372*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K372*Coefficients!$L$10)+(Campus!L372*Coefficients!$N$10)+(M372*Campus!$H$31)","v":0},{"$f":"(E372*Coefficients!$C$10)+(Campus!F372*Coefficients!$E$10)+(Campus!G372*Coefficients!$G$10)+(Campus!H372*Coefficients!$I$10)+(Campus!I372*Coefficients!$K$10)+(Campus!J372*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K372*Coefficients!$M$10)+(Campus!L372*Coefficients!$O$10)+(N372*'Waste Coeff.'!$D$9)+(O372*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E373*Coefficients!$B$10)+(Campus!F373*Coefficients!$D$10)+(Campus!G373*Coefficients!$F$10)+(Campus!H373*Coefficients!$H$10)+(Campus!I373*Coefficients!$J$10)+(Campus!J373*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K373*Coefficients!$L$10)+(Campus!L373*Coefficients!$N$10)+(M373*Campus!$H$31)","v":0},{"$f":"(E373*Coefficients!$C$10)+(Campus!F373*Coefficients!$E$10)+(Campus!G373*Coefficients!$G$10)+(Campus!H373*Coefficients!$I$10)+(Campus!I373*Coefficients!$K$10)+(Campus!J373*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K373*Coefficients!$M$10)+(Campus!L373*Coefficients!$O$10)+(N373*'Waste Coeff.'!$D$9)+(O373*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E374*Coefficients!$B$10)+(Campus!F374*Coefficients!$D$10)+(Campus!G374*Coefficients!$F$10)+(Campus!H374*Coefficients!$H$10)+(Campus!I374*Coefficients!$J$10)+(Campus!J374*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K374*Coefficients!$L$10)+(Campus!L374*Coefficients!$N$10)+(M374*Campus!$H$31)","v":0},{"$f":"(E374*Coefficients!$C$10)+(Campus!F374*Coefficients!$E$10)+(Campus!G374*Coefficients!$G$10)+(Campus!H374*Coefficients!$I$10)+(Campus!I374*Coefficients!$K$10)+(Campus!J374*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K374*Coefficients!$M$10)+(Campus!L374*Coefficients!$O$10)+(N374*'Waste Coeff.'!$D$9)+(O374*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E375*Coefficients!$B$10)+(Campus!F375*Coefficients!$D$10)+(Campus!G375*Coefficients!$F$10)+(Campus!H375*Coefficients!$H$10)+(Campus!I375*Coefficients!$J$10)+(Campus!J375*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K375*Coefficients!$L$10)+(Campus!L375*Coefficients!$N$10)+(M375*Campus!$H$31)","v":0},{"$f":"(E375*Coefficients!$C$10)+(Campus!F375*Coefficients!$E$10)+(Campus!G375*Coefficients!$G$10)+(Campus!H375*Coefficients!$I$10)+(Campus!I375*Coefficients!$K$10)+(Campus!J375*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K375*Coefficients!$M$10)+(Campus!L375*Coefficients!$O$10)+(N375*'Waste Coeff.'!$D$9)+(O375*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E376*Coefficients!$B$10)+(Campus!F376*Coefficients!$D$10)+(Campus!G376*Coefficients!$F$10)+(Campus!H376*Coefficients!$H$10)+(Campus!I376*Coefficients!$J$10)+(Campus!J376*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K376*Coefficients!$L$10)+(Campus!L376*Coefficients!$N$10)+(M376*Campus!$H$31)","v":0},{"$f":"(E376*Coefficients!$C$10)+(Campus!F376*Coefficients!$E$10)+(Campus!G376*Coefficients!$G$10)+(Campus!H376*Coefficients!$I$10)+(Campus!I376*Coefficients!$K$10)+(Campus!J376*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K376*Coefficients!$M$10)+(Campus!L376*Coefficients!$O$10)+(N376*'Waste Coeff.'!$D$9)+(O376*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E377*Coefficients!$B$10)+(Campus!F377*Coefficients!$D$10)+(Campus!G377*Coefficients!$F$10)+(Campus!H377*Coefficients!$H$10)+(Campus!I377*Coefficients!$J$10)+(Campus!J377*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K377*Coefficients!$L$10)+(Campus!L377*Coefficients!$N$10)+(M377*Campus!$H$31)","v":0},{"$f":"(E377*Coefficients!$C$10)+(Campus!F377*Coefficients!$E$10)+(Campus!G377*Coefficients!$G$10)+(Campus!H377*Coefficients!$I$10)+(Campus!I377*Coefficients!$K$10)+(Campus!J377*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K377*Coefficients!$M$10)+(Campus!L377*Coefficients!$O$10)+(N377*'Waste Coeff.'!$D$9)+(O377*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E378*Coefficients!$B$10)+(Campus!F378*Coefficients!$D$10)+(Campus!G378*Coefficients!$F$10)+(Campus!H378*Coefficients!$H$10)+(Campus!I378*Coefficients!$J$10)+(Campus!J378*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K378*Coefficients!$L$10)+(Campus!L378*Coefficients!$N$10)+(M378*Campus!$H$31)","v":0},{"$f":"(E378*Coefficients!$C$10)+(Campus!F378*Coefficients!$E$10)+(Campus!G378*Coefficients!$G$10)+(Campus!H378*Coefficients!$I$10)+(Campus!I378*Coefficients!$K$10)+(Campus!J378*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K378*Coefficients!$M$10)+(Campus!L378*Coefficients!$O$10)+(N378*'Waste Coeff.'!$D$9)+(O378*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E379*Coefficients!$B$10)+(Campus!F379*Coefficients!$D$10)+(Campus!G379*Coefficients!$F$10)+(Campus!H379*Coefficients!$H$10)+(Campus!I379*Coefficients!$J$10)+(Campus!J379*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K379*Coefficients!$L$10)+(Campus!L379*Coefficients!$N$10)+(M379*Campus!$H$31)","v":0},{"$f":"(E379*Coefficients!$C$10)+(Campus!F379*Coefficients!$E$10)+(Campus!G379*Coefficients!$G$10)+(Campus!H379*Coefficients!$I$10)+(Campus!I379*Coefficients!$K$10)+(Campus!J379*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K379*Coefficients!$M$10)+(Campus!L379*Coefficients!$O$10)+(N379*'Waste Coeff.'!$D$9)+(O379*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E380*Coefficients!$B$10)+(Campus!F380*Coefficients!$D$10)+(Campus!G380*Coefficients!$F$10)+(Campus!H380*Coefficients!$H$10)+(Campus!I380*Coefficients!$J$10)+(Campus!J380*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K380*Coefficients!$L$10)+(Campus!L380*Coefficients!$N$10)+(M380*Campus!$H$31)","v":0},{"$f":"(E380*Coefficients!$C$10)+(Campus!F380*Coefficients!$E$10)+(Campus!G380*Coefficients!$G$10)+(Campus!H380*Coefficients!$I$10)+(Campus!I380*Coefficients!$K$10)+(Campus!J380*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K380*Coefficients!$M$10)+(Campus!L380*Coefficients!$O$10)+(N380*'Waste Coeff.'!$D$9)+(O380*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E381*Coefficients!$B$10)+(Campus!F381*Coefficients!$D$10)+(Campus!G381*Coefficients!$F$10)+(Campus!H381*Coefficients!$H$10)+(Campus!I381*Coefficients!$J$10)+(Campus!J381*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K381*Coefficients!$L$10)+(Campus!L381*Coefficients!$N$10)+(M381*Campus!$H$31)","v":0},{"$f":"(E381*Coefficients!$C$10)+(Campus!F381*Coefficients!$E$10)+(Campus!G381*Coefficients!$G$10)+(Campus!H381*Coefficients!$I$10)+(Campus!I381*Coefficients!$K$10)+(Campus!J381*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K381*Coefficients!$M$10)+(Campus!L381*Coefficients!$O$10)+(N381*'Waste Coeff.'!$D$9)+(O381*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E382*Coefficients!$B$10)+(Campus!F382*Coefficients!$D$10)+(Campus!G382*Coefficients!$F$10)+(Campus!H382*Coefficients!$H$10)+(Campus!I382*Coefficients!$J$10)+(Campus!J382*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K382*Coefficients!$L$10)+(Campus!L382*Coefficients!$N$10)+(M382*Campus!$H$31)","v":0},{"$f":"(E382*Coefficients!$C$10)+(Campus!F382*Coefficients!$E$10)+(Campus!G382*Coefficients!$G$10)+(Campus!H382*Coefficients!$I$10)+(Campus!I382*Coefficients!$K$10)+(Campus!J382*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K382*Coefficients!$M$10)+(Campus!L382*Coefficients!$O$10)+(N382*'Waste Coeff.'!$D$9)+(O382*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E383*Coefficients!$B$10)+(Campus!F383*Coefficients!$D$10)+(Campus!G383*Coefficients!$F$10)+(Campus!H383*Coefficients!$H$10)+(Campus!I383*Coefficients!$J$10)+(Campus!J383*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K383*Coefficients!$L$10)+(Campus!L383*Coefficients!$N$10)+(M383*Campus!$H$31)","v":0},{"$f":"(E383*Coefficients!$C$10)+(Campus!F383*Coefficients!$E$10)+(Campus!G383*Coefficients!$G$10)+(Campus!H383*Coefficients!$I$10)+(Campus!I383*Coefficients!$K$10)+(Campus!J383*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K383*Coefficients!$M$10)+(Campus!L383*Coefficients!$O$10)+(N383*'Waste Coeff.'!$D$9)+(O383*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E384*Coefficients!$B$10)+(Campus!F384*Coefficients!$D$10)+(Campus!G384*Coefficients!$F$10)+(Campus!H384*Coefficients!$H$10)+(Campus!I384*Coefficients!$J$10)+(Campus!J384*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K384*Coefficients!$L$10)+(Campus!L384*Coefficients!$N$10)+(M384*Campus!$H$31)","v":0},{"$f":"(E384*Coefficients!$C$10)+(Campus!F384*Coefficients!$E$10)+(Campus!G384*Coefficients!$G$10)+(Campus!H384*Coefficients!$I$10)+(Campus!I384*Coefficients!$K$10)+(Campus!J384*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K384*Coefficients!$M$10)+(Campus!L384*Coefficients!$O$10)+(N384*'Waste Coeff.'!$D$9)+(O384*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E385*Coefficients!$B$10)+(Campus!F385*Coefficients!$D$10)+(Campus!G385*Coefficients!$F$10)+(Campus!H385*Coefficients!$H$10)+(Campus!I385*Coefficients!$J$10)+(Campus!J385*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K385*Coefficients!$L$10)+(Campus!L385*Coefficients!$N$10)+(M385*Campus!$H$31)","v":0},{"$f":"(E385*Coefficients!$C$10)+(Campus!F385*Coefficients!$E$10)+(Campus!G385*Coefficients!$G$10)+(Campus!H385*Coefficients!$I$10)+(Campus!I385*Coefficients!$K$10)+(Campus!J385*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K385*Coefficients!$M$10)+(Campus!L385*Coefficients!$O$10)+(N385*'Waste Coeff.'!$D$9)+(O385*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E386*Coefficients!$B$10)+(Campus!F386*Coefficients!$D$10)+(Campus!G386*Coefficients!$F$10)+(Campus!H386*Coefficients!$H$10)+(Campus!I386*Coefficients!$J$10)+(Campus!J386*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K386*Coefficients!$L$10)+(Campus!L386*Coefficients!$N$10)+(M386*Campus!$H$31)","v":0},{"$f":"(E386*Coefficients!$C$10)+(Campus!F386*Coefficients!$E$10)+(Campus!G386*Coefficients!$G$10)+(Campus!H386*Coefficients!$I$10)+(Campus!I386*Coefficients!$K$10)+(Campus!J386*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K386*Coefficients!$M$10)+(Campus!L386*Coefficients!$O$10)+(N386*'Waste Coeff.'!$D$9)+(O386*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E387*Coefficients!$B$10)+(Campus!F387*Coefficients!$D$10)+(Campus!G387*Coefficients!$F$10)+(Campus!H387*Coefficients!$H$10)+(Campus!I387*Coefficients!$J$10)+(Campus!J387*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K387*Coefficients!$L$10)+(Campus!L387*Coefficients!$N$10)+(M387*Campus!$H$31)","v":0},{"$f":"(E387*Coefficients!$C$10)+(Campus!F387*Coefficients!$E$10)+(Campus!G387*Coefficients!$G$10)+(Campus!H387*Coefficients!$I$10)+(Campus!I387*Coefficients!$K$10)+(Campus!J387*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K387*Coefficients!$M$10)+(Campus!L387*Coefficients!$O$10)+(N387*'Waste Coeff.'!$D$9)+(O387*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E388*Coefficients!$B$10)+(Campus!F388*Coefficients!$D$10)+(Campus!G388*Coefficients!$F$10)+(Campus!H388*Coefficients!$H$10)+(Campus!I388*Coefficients!$J$10)+(Campus!J388*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K388*Coefficients!$L$10)+(Campus!L388*Coefficients!$N$10)+(M388*Campus!$H$31)","v":0},{"$f":"(E388*Coefficients!$C$10)+(Campus!F388*Coefficients!$E$10)+(Campus!G388*Coefficients!$G$10)+(Campus!H388*Coefficients!$I$10)+(Campus!I388*Coefficients!$K$10)+(Campus!J388*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K388*Coefficients!$M$10)+(Campus!L388*Coefficients!$O$10)+(N388*'Waste Coeff.'!$D$9)+(O388*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E389*Coefficients!$B$10)+(Campus!F389*Coefficients!$D$10)+(Campus!G389*Coefficients!$F$10)+(Campus!H389*Coefficients!$H$10)+(Campus!I389*Coefficients!$J$10)+(Campus!J389*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K389*Coefficients!$L$10)+(Campus!L389*Coefficients!$N$10)+(M389*Campus!$H$31)","v":0},{"$f":"(E389*Coefficients!$C$10)+(Campus!F389*Coefficients!$E$10)+(Campus!G389*Coefficients!$G$10)+(Campus!H389*Coefficients!$I$10)+(Campus!I389*Coefficients!$K$10)+(Campus!J389*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K389*Coefficients!$M$10)+(Campus!L389*Coefficients!$O$10)+(N389*'Waste Coeff.'!$D$9)+(O389*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E390*Coefficients!$B$10)+(Campus!F390*Coefficients!$D$10)+(Campus!G390*Coefficients!$F$10)+(Campus!H390*Coefficients!$H$10)+(Campus!I390*Coefficients!$J$10)+(Campus!J390*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K390*Coefficients!$L$10)+(Campus!L390*Coefficients!$N$10)+(M390*Campus!$H$31)","v":0},{"$f":"(E390*Coefficients!$C$10)+(Campus!F390*Coefficients!$E$10)+(Campus!G390*Coefficients!$G$10)+(Campus!H390*Coefficients!$I$10)+(Campus!I390*Coefficients!$K$10)+(Campus!J390*VLOOKUP($J$362,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K390*Coefficients!$M$10)+(Campus!L390*Coefficients!$O$10)+(N390*'Waste Coeff.'!$D$9)+(O390*VLOOKUP($O$362,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E366:E390)","v":0},{"$f":"SUM(F366:F390)","v":0},{"$f":"SUM(G366:G390)","v":0},{"$f":"SUM(H366:H390)","v":0},{"$f":"SUM(I366:I390)","v":0},null,{"$f":"SUM(K366:K390)","v":0},{"$f":"SUM(L366:L390)","v":0},null,null,null,{"$f":"SUM(P366:P390)","v":0},{"$f":"SUM(Q366:Q390)","v":0},{"$f":"SUM(R366:R390)","v":0},{"$f":"IFERROR(Q391/P391,\"\")","v":""},{"$f":"IFERROR(R391/P391,\"\")","v":""},{"$f":"IFERROR((T391*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2010,{"$f":"IF(Inventory!$K$7=2010,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E404*Coefficients!$B$10)+(Campus!F404*Coefficients!$D$10)+(Campus!G404*Coefficients!$F$10)+(Campus!H404*Coefficients!$H$10)+(Campus!I404*Coefficients!$J$10)+(Campus!J404*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K404*Coefficients!$L$10)+(Campus!L404*Coefficients!$N$10)+(M404*Campus!$H$31)","v":0},{"$f":"(E404*Coefficients!$C$10)+(Campus!F404*Coefficients!$E$10)+(Campus!G404*Coefficients!$G$10)+(Campus!H404*Coefficients!$I$10)+(Campus!I404*Coefficients!$K$10)+(Campus!J404*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K404*Coefficients!$M$10)+(Campus!L404*Coefficients!$O$10)+(N404*'Waste Coeff.'!$D$9)+(O404*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q404/P404),\"\", (Q404/P404))","v":""},{"$f":"IF(ISERR(R404/P404),\"\", (R404/P404))","v":""},{"$f":"IF(ISERR(T404*2205),\"\",(T404*2205))","v":""},{"$f":"IFERROR((S404-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T404-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E405*Coefficients!$B$10)+(Campus!F405*Coefficients!$D$10)+(Campus!G405*Coefficients!$F$10)+(Campus!H405*Coefficients!$H$10)+(Campus!I405*Coefficients!$J$10)+(Campus!J405*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K405*Coefficients!$L$10)+(Campus!L405*Coefficients!$N$10)+(M405*Campus!$H$31)","v":0},{"$f":"(E405*Coefficients!$C$10)+(Campus!F405*Coefficients!$E$10)+(Campus!G405*Coefficients!$G$10)+(Campus!H405*Coefficients!$I$10)+(Campus!I405*Coefficients!$K$10)+(Campus!J405*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K405*Coefficients!$M$10)+(Campus!L405*Coefficients!$O$10)+(N405*'Waste Coeff.'!$D$9)+(O405*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E406*Coefficients!$B$10)+(Campus!F406*Coefficients!$D$10)+(Campus!G406*Coefficients!$F$10)+(Campus!H406*Coefficients!$H$10)+(Campus!I406*Coefficients!$J$10)+(Campus!J406*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K406*Coefficients!$L$10)+(Campus!L406*Coefficients!$N$10)+(M406*Campus!$H$31)","v":0},{"$f":"(E406*Coefficients!$C$10)+(Campus!F406*Coefficients!$E$10)+(Campus!G406*Coefficients!$G$10)+(Campus!H406*Coefficients!$I$10)+(Campus!I406*Coefficients!$K$10)+(Campus!J406*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K406*Coefficients!$M$10)+(Campus!L406*Coefficients!$O$10)+(N406*'Waste Coeff.'!$D$9)+(O406*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E407*Coefficients!$B$10)+(Campus!F407*Coefficients!$D$10)+(Campus!G407*Coefficients!$F$10)+(Campus!H407*Coefficients!$H$10)+(Campus!I407*Coefficients!$J$10)+(Campus!J407*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K407*Coefficients!$L$10)+(Campus!L407*Coefficients!$N$10)+(M407*Campus!$H$31)","v":0},{"$f":"(E407*Coefficients!$C$10)+(Campus!F407*Coefficients!$E$10)+(Campus!G407*Coefficients!$G$10)+(Campus!H407*Coefficients!$I$10)+(Campus!I407*Coefficients!$K$10)+(Campus!J407*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K407*Coefficients!$M$10)+(Campus!L407*Coefficients!$O$10)+(N407*'Waste Coeff.'!$D$9)+(O407*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E408*Coefficients!$B$10)+(Campus!F408*Coefficients!$D$10)+(Campus!G408*Coefficients!$F$10)+(Campus!H408*Coefficients!$H$10)+(Campus!I408*Coefficients!$J$10)+(Campus!J408*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K408*Coefficients!$L$10)+(Campus!L408*Coefficients!$N$10)+(M408*Campus!$H$31)","v":0},{"$f":"(E408*Coefficients!$C$10)+(Campus!F408*Coefficients!$E$10)+(Campus!G408*Coefficients!$G$10)+(Campus!H408*Coefficients!$I$10)+(Campus!I408*Coefficients!$K$10)+(Campus!J408*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K408*Coefficients!$M$10)+(Campus!L408*Coefficients!$O$10)+(N408*'Waste Coeff.'!$D$9)+(O408*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E409*Coefficients!$B$10)+(Campus!F409*Coefficients!$D$10)+(Campus!G409*Coefficients!$F$10)+(Campus!H409*Coefficients!$H$10)+(Campus!I409*Coefficients!$J$10)+(Campus!J409*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K409*Coefficients!$L$10)+(Campus!L409*Coefficients!$N$10)+(M409*Campus!$H$31)","v":0},{"$f":"(E409*Coefficients!$C$10)+(Campus!F409*Coefficients!$E$10)+(Campus!G409*Coefficients!$G$10)+(Campus!H409*Coefficients!$I$10)+(Campus!I409*Coefficients!$K$10)+(Campus!J409*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K409*Coefficients!$M$10)+(Campus!L409*Coefficients!$O$10)+(N409*'Waste Coeff.'!$D$9)+(O409*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E410*Coefficients!$B$10)+(Campus!F410*Coefficients!$D$10)+(Campus!G410*Coefficients!$F$10)+(Campus!H410*Coefficients!$H$10)+(Campus!I410*Coefficients!$J$10)+(Campus!J410*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K410*Coefficients!$L$10)+(Campus!L410*Coefficients!$N$10)+(M410*Campus!$H$31)","v":0},{"$f":"(E410*Coefficients!$C$10)+(Campus!F410*Coefficients!$E$10)+(Campus!G410*Coefficients!$G$10)+(Campus!H410*Coefficients!$I$10)+(Campus!I410*Coefficients!$K$10)+(Campus!J410*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K410*Coefficients!$M$10)+(Campus!L410*Coefficients!$O$10)+(N410*'Waste Coeff.'!$D$9)+(O410*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E411*Coefficients!$B$10)+(Campus!F411*Coefficients!$D$10)+(Campus!G411*Coefficients!$F$10)+(Campus!H411*Coefficients!$H$10)+(Campus!I411*Coefficients!$J$10)+(Campus!J411*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K411*Coefficients!$L$10)+(Campus!L411*Coefficients!$N$10)+(M411*Campus!$H$31)","v":0},{"$f":"(E411*Coefficients!$C$10)+(Campus!F411*Coefficients!$E$10)+(Campus!G411*Coefficients!$G$10)+(Campus!H411*Coefficients!$I$10)+(Campus!I411*Coefficients!$K$10)+(Campus!J411*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K411*Coefficients!$M$10)+(Campus!L411*Coefficients!$O$10)+(N411*'Waste Coeff.'!$D$9)+(O411*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E412*Coefficients!$B$10)+(Campus!F412*Coefficients!$D$10)+(Campus!G412*Coefficients!$F$10)+(Campus!H412*Coefficients!$H$10)+(Campus!I412*Coefficients!$J$10)+(Campus!J412*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K412*Coefficients!$L$10)+(Campus!L412*Coefficients!$N$10)+(M412*Campus!$H$31)","v":0},{"$f":"(E412*Coefficients!$C$10)+(Campus!F412*Coefficients!$E$10)+(Campus!G412*Coefficients!$G$10)+(Campus!H412*Coefficients!$I$10)+(Campus!I412*Coefficients!$K$10)+(Campus!J412*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K412*Coefficients!$M$10)+(Campus!L412*Coefficients!$O$10)+(N412*'Waste Coeff.'!$D$9)+(O412*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E413*Coefficients!$B$10)+(Campus!F413*Coefficients!$D$10)+(Campus!G413*Coefficients!$F$10)+(Campus!H413*Coefficients!$H$10)+(Campus!I413*Coefficients!$J$10)+(Campus!J413*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K413*Coefficients!$L$10)+(Campus!L413*Coefficients!$N$10)+(M413*Campus!$H$31)","v":0},{"$f":"(E413*Coefficients!$C$10)+(Campus!F413*Coefficients!$E$10)+(Campus!G413*Coefficients!$G$10)+(Campus!H413*Coefficients!$I$10)+(Campus!I413*Coefficients!$K$10)+(Campus!J413*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K413*Coefficients!$M$10)+(Campus!L413*Coefficients!$O$10)+(N413*'Waste Coeff.'!$D$9)+(O413*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E414*Coefficients!$B$10)+(Campus!F414*Coefficients!$D$10)+(Campus!G414*Coefficients!$F$10)+(Campus!H414*Coefficients!$H$10)+(Campus!I414*Coefficients!$J$10)+(Campus!J414*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K414*Coefficients!$L$10)+(Campus!L414*Coefficients!$N$10)+(M414*Campus!$H$31)","v":0},{"$f":"(E414*Coefficients!$C$10)+(Campus!F414*Coefficients!$E$10)+(Campus!G414*Coefficients!$G$10)+(Campus!H414*Coefficients!$I$10)+(Campus!I414*Coefficients!$K$10)+(Campus!J414*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K414*Coefficients!$M$10)+(Campus!L414*Coefficients!$O$10)+(N414*'Waste Coeff.'!$D$9)+(O414*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E415*Coefficients!$B$10)+(Campus!F415*Coefficients!$D$10)+(Campus!G415*Coefficients!$F$10)+(Campus!H415*Coefficients!$H$10)+(Campus!I415*Coefficients!$J$10)+(Campus!J415*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K415*Coefficients!$L$10)+(Campus!L415*Coefficients!$N$10)+(M415*Campus!$H$31)","v":0},{"$f":"(E415*Coefficients!$C$10)+(Campus!F415*Coefficients!$E$10)+(Campus!G415*Coefficients!$G$10)+(Campus!H415*Coefficients!$I$10)+(Campus!I415*Coefficients!$K$10)+(Campus!J415*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K415*Coefficients!$M$10)+(Campus!L415*Coefficients!$O$10)+(N415*'Waste Coeff.'!$D$9)+(O415*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E416*Coefficients!$B$10)+(Campus!F416*Coefficients!$D$10)+(Campus!G416*Coefficients!$F$10)+(Campus!H416*Coefficients!$H$10)+(Campus!I416*Coefficients!$J$10)+(Campus!J416*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K416*Coefficients!$L$10)+(Campus!L416*Coefficients!$N$10)+(M416*Campus!$H$31)","v":0},{"$f":"(E416*Coefficients!$C$10)+(Campus!F416*Coefficients!$E$10)+(Campus!G416*Coefficients!$G$10)+(Campus!H416*Coefficients!$I$10)+(Campus!I416*Coefficients!$K$10)+(Campus!J416*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K416*Coefficients!$M$10)+(Campus!L416*Coefficients!$O$10)+(N416*'Waste Coeff.'!$D$9)+(O416*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E417*Coefficients!$B$10)+(Campus!F417*Coefficients!$D$10)+(Campus!G417*Coefficients!$F$10)+(Campus!H417*Coefficients!$H$10)+(Campus!I417*Coefficients!$J$10)+(Campus!J417*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K417*Coefficients!$L$10)+(Campus!L417*Coefficients!$N$10)+(M417*Campus!$H$31)","v":0},{"$f":"(E417*Coefficients!$C$10)+(Campus!F417*Coefficients!$E$10)+(Campus!G417*Coefficients!$G$10)+(Campus!H417*Coefficients!$I$10)+(Campus!I417*Coefficients!$K$10)+(Campus!J417*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K417*Coefficients!$M$10)+(Campus!L417*Coefficients!$O$10)+(N417*'Waste Coeff.'!$D$9)+(O417*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E418*Coefficients!$B$10)+(Campus!F418*Coefficients!$D$10)+(Campus!G418*Coefficients!$F$10)+(Campus!H418*Coefficients!$H$10)+(Campus!I418*Coefficients!$J$10)+(Campus!J418*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K418*Coefficients!$L$10)+(Campus!L418*Coefficients!$N$10)+(M418*Campus!$H$31)","v":0},{"$f":"(E418*Coefficients!$C$10)+(Campus!F418*Coefficients!$E$10)+(Campus!G418*Coefficients!$G$10)+(Campus!H418*Coefficients!$I$10)+(Campus!I418*Coefficients!$K$10)+(Campus!J418*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K418*Coefficients!$M$10)+(Campus!L418*Coefficients!$O$10)+(N418*'Waste Coeff.'!$D$9)+(O418*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E419*Coefficients!$B$10)+(Campus!F419*Coefficients!$D$10)+(Campus!G419*Coefficients!$F$10)+(Campus!H419*Coefficients!$H$10)+(Campus!I419*Coefficients!$J$10)+(Campus!J419*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K419*Coefficients!$L$10)+(Campus!L419*Coefficients!$N$10)+(M419*Campus!$H$31)","v":0},{"$f":"(E419*Coefficients!$C$10)+(Campus!F419*Coefficients!$E$10)+(Campus!G419*Coefficients!$G$10)+(Campus!H419*Coefficients!$I$10)+(Campus!I419*Coefficients!$K$10)+(Campus!J419*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K419*Coefficients!$M$10)+(Campus!L419*Coefficients!$O$10)+(N419*'Waste Coeff.'!$D$9)+(O419*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E420*Coefficients!$B$10)+(Campus!F420*Coefficients!$D$10)+(Campus!G420*Coefficients!$F$10)+(Campus!H420*Coefficients!$H$10)+(Campus!I420*Coefficients!$J$10)+(Campus!J420*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K420*Coefficients!$L$10)+(Campus!L420*Coefficients!$N$10)+(M420*Campus!$H$31)","v":0},{"$f":"(E420*Coefficients!$C$10)+(Campus!F420*Coefficients!$E$10)+(Campus!G420*Coefficients!$G$10)+(Campus!H420*Coefficients!$I$10)+(Campus!I420*Coefficients!$K$10)+(Campus!J420*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K420*Coefficients!$M$10)+(Campus!L420*Coefficients!$O$10)+(N420*'Waste Coeff.'!$D$9)+(O420*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E421*Coefficients!$B$10)+(Campus!F421*Coefficients!$D$10)+(Campus!G421*Coefficients!$F$10)+(Campus!H421*Coefficients!$H$10)+(Campus!I421*Coefficients!$J$10)+(Campus!J421*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K421*Coefficients!$L$10)+(Campus!L421*Coefficients!$N$10)+(M421*Campus!$H$31)","v":0},{"$f":"(E421*Coefficients!$C$10)+(Campus!F421*Coefficients!$E$10)+(Campus!G421*Coefficients!$G$10)+(Campus!H421*Coefficients!$I$10)+(Campus!I421*Coefficients!$K$10)+(Campus!J421*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K421*Coefficients!$M$10)+(Campus!L421*Coefficients!$O$10)+(N421*'Waste Coeff.'!$D$9)+(O421*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E422*Coefficients!$B$10)+(Campus!F422*Coefficients!$D$10)+(Campus!G422*Coefficients!$F$10)+(Campus!H422*Coefficients!$H$10)+(Campus!I422*Coefficients!$J$10)+(Campus!J422*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K422*Coefficients!$L$10)+(Campus!L422*Coefficients!$N$10)+(M422*Campus!$H$31)","v":0},{"$f":"(E422*Coefficients!$C$10)+(Campus!F422*Coefficients!$E$10)+(Campus!G422*Coefficients!$G$10)+(Campus!H422*Coefficients!$I$10)+(Campus!I422*Coefficients!$K$10)+(Campus!J422*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K422*Coefficients!$M$10)+(Campus!L422*Coefficients!$O$10)+(N422*'Waste Coeff.'!$D$9)+(O422*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E423*Coefficients!$B$10)+(Campus!F423*Coefficients!$D$10)+(Campus!G423*Coefficients!$F$10)+(Campus!H423*Coefficients!$H$10)+(Campus!I423*Coefficients!$J$10)+(Campus!J423*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K423*Coefficients!$L$10)+(Campus!L423*Coefficients!$N$10)+(M423*Campus!$H$31)","v":0},{"$f":"(E423*Coefficients!$C$10)+(Campus!F423*Coefficients!$E$10)+(Campus!G423*Coefficients!$G$10)+(Campus!H423*Coefficients!$I$10)+(Campus!I423*Coefficients!$K$10)+(Campus!J423*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K423*Coefficients!$M$10)+(Campus!L423*Coefficients!$O$10)+(N423*'Waste Coeff.'!$D$9)+(O423*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E424*Coefficients!$B$10)+(Campus!F424*Coefficients!$D$10)+(Campus!G424*Coefficients!$F$10)+(Campus!H424*Coefficients!$H$10)+(Campus!I424*Coefficients!$J$10)+(Campus!J424*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K424*Coefficients!$L$10)+(Campus!L424*Coefficients!$N$10)+(M424*Campus!$H$31)","v":0},{"$f":"(E424*Coefficients!$C$10)+(Campus!F424*Coefficients!$E$10)+(Campus!G424*Coefficients!$G$10)+(Campus!H424*Coefficients!$I$10)+(Campus!I424*Coefficients!$K$10)+(Campus!J424*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K424*Coefficients!$M$10)+(Campus!L424*Coefficients!$O$10)+(N424*'Waste Coeff.'!$D$9)+(O424*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E425*Coefficients!$B$10)+(Campus!F425*Coefficients!$D$10)+(Campus!G425*Coefficients!$F$10)+(Campus!H425*Coefficients!$H$10)+(Campus!I425*Coefficients!$J$10)+(Campus!J425*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K425*Coefficients!$L$10)+(Campus!L425*Coefficients!$N$10)+(M425*Campus!$H$31)","v":0},{"$f":"(E425*Coefficients!$C$10)+(Campus!F425*Coefficients!$E$10)+(Campus!G425*Coefficients!$G$10)+(Campus!H425*Coefficients!$I$10)+(Campus!I425*Coefficients!$K$10)+(Campus!J425*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K425*Coefficients!$M$10)+(Campus!L425*Coefficients!$O$10)+(N425*'Waste Coeff.'!$D$9)+(O425*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E426*Coefficients!$B$10)+(Campus!F426*Coefficients!$D$10)+(Campus!G426*Coefficients!$F$10)+(Campus!H426*Coefficients!$H$10)+(Campus!I426*Coefficients!$J$10)+(Campus!J426*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K426*Coefficients!$L$10)+(Campus!L426*Coefficients!$N$10)+(M426*Campus!$H$31)","v":0},{"$f":"(E426*Coefficients!$C$10)+(Campus!F426*Coefficients!$E$10)+(Campus!G426*Coefficients!$G$10)+(Campus!H426*Coefficients!$I$10)+(Campus!I426*Coefficients!$K$10)+(Campus!J426*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K426*Coefficients!$M$10)+(Campus!L426*Coefficients!$O$10)+(N426*'Waste Coeff.'!$D$9)+(O426*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E427*Coefficients!$B$10)+(Campus!F427*Coefficients!$D$10)+(Campus!G427*Coefficients!$F$10)+(Campus!H427*Coefficients!$H$10)+(Campus!I427*Coefficients!$J$10)+(Campus!J427*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K427*Coefficients!$L$10)+(Campus!L427*Coefficients!$N$10)+(M427*Campus!$H$31)","v":0},{"$f":"(E427*Coefficients!$C$10)+(Campus!F427*Coefficients!$E$10)+(Campus!G427*Coefficients!$G$10)+(Campus!H427*Coefficients!$I$10)+(Campus!I427*Coefficients!$K$10)+(Campus!J427*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K427*Coefficients!$M$10)+(Campus!L427*Coefficients!$O$10)+(N427*'Waste Coeff.'!$D$9)+(O427*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E428*Coefficients!$B$10)+(Campus!F428*Coefficients!$D$10)+(Campus!G428*Coefficients!$F$10)+(Campus!H428*Coefficients!$H$10)+(Campus!I428*Coefficients!$J$10)+(Campus!J428*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K428*Coefficients!$L$10)+(Campus!L428*Coefficients!$N$10)+(M428*Campus!$H$31)","v":0},{"$f":"(E428*Coefficients!$C$10)+(Campus!F428*Coefficients!$E$10)+(Campus!G428*Coefficients!$G$10)+(Campus!H428*Coefficients!$I$10)+(Campus!I428*Coefficients!$K$10)+(Campus!J428*VLOOKUP($J$400,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K428*Coefficients!$M$10)+(Campus!L428*Coefficients!$O$10)+(N428*'Waste Coeff.'!$D$9)+(O428*VLOOKUP($O$400,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E404:E428)","v":0},{"$f":"SUM(F404:F428)","v":0},{"$f":"SUM(G404:G428)","v":0},{"$f":"SUM(H404:H428)","v":0},{"$f":"SUM(I404:I428)","v":0},null,{"$f":"SUM(K404:K428)","v":0},{"$f":"SUM(L404:L428)","v":0},null,null,null,{"$f":"SUM(P404:P428)","v":0},{"$f":"SUM(Q404:Q428)","v":0},{"$f":"SUM(R404:R428)","v":0},{"$f":"IFERROR(Q429/P429,\"\")","v":""},{"$f":"IFERROR(R429/P429,\"\")","v":""},{"$f":"IFERROR((T429*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2011,{"$f":"IF(Inventory!$K$7=2011,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E442*Coefficients!$B$10)+(Campus!F442*Coefficients!$D$10)+(Campus!G442*Coefficients!$F$10)+(Campus!H442*Coefficients!$H$10)+(Campus!I442*Coefficients!$J$10)+(Campus!J442*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K442*Coefficients!$L$10)+(Campus!L442*Coefficients!$N$10)+(M442*Campus!$H$31)","v":0},{"$f":"(E442*Coefficients!$C$10)+(Campus!F442*Coefficients!$E$10)+(Campus!G442*Coefficients!$G$10)+(Campus!H442*Coefficients!$I$10)+(Campus!I442*Coefficients!$K$10)+(Campus!J442*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K442*Coefficients!$M$10)+(Campus!L442*Coefficients!$O$10)++(N442*'Waste Coeff.'!$D$9)+(O442*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q442/P442),\"\", (Q442/P442))","v":""},{"$f":"IF(ISERR(R442/P442),\"\", (R442/P442))","v":""},{"$f":"IF(ISERR(T442*2205),\"\",(T442*2205))","v":""},{"$f":"IFERROR((S442-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T442-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E443*Coefficients!$B$10)+(Campus!F443*Coefficients!$D$10)+(Campus!G443*Coefficients!$F$10)+(Campus!H443*Coefficients!$H$10)+(Campus!I443*Coefficients!$J$10)+(Campus!J443*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K443*Coefficients!$L$10)+(Campus!L443*Coefficients!$N$10)+(M443*Campus!$H$31)","v":0},{"$f":"(E443*Coefficients!$C$10)+(Campus!F443*Coefficients!$E$10)+(Campus!G443*Coefficients!$G$10)+(Campus!H443*Coefficients!$I$10)+(Campus!I443*Coefficients!$K$10)+(Campus!J443*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K443*Coefficients!$M$10)+(Campus!L443*Coefficients!$O$10)++(N443*'Waste Coeff.'!$D$9)+(O443*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E444*Coefficients!$B$10)+(Campus!F444*Coefficients!$D$10)+(Campus!G444*Coefficients!$F$10)+(Campus!H444*Coefficients!$H$10)+(Campus!I444*Coefficients!$J$10)+(Campus!J444*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K444*Coefficients!$L$10)+(Campus!L444*Coefficients!$N$10)+(M444*Campus!$H$31)","v":0},{"$f":"(E444*Coefficients!$C$10)+(Campus!F444*Coefficients!$E$10)+(Campus!G444*Coefficients!$G$10)+(Campus!H444*Coefficients!$I$10)+(Campus!I444*Coefficients!$K$10)+(Campus!J444*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K444*Coefficients!$M$10)+(Campus!L444*Coefficients!$O$10)++(N444*'Waste Coeff.'!$D$9)+(O444*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E445*Coefficients!$B$10)+(Campus!F445*Coefficients!$D$10)+(Campus!G445*Coefficients!$F$10)+(Campus!H445*Coefficients!$H$10)+(Campus!I445*Coefficients!$J$10)+(Campus!J445*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K445*Coefficients!$L$10)+(Campus!L445*Coefficients!$N$10)+(M445*Campus!$H$31)","v":0},{"$f":"(E445*Coefficients!$C$10)+(Campus!F445*Coefficients!$E$10)+(Campus!G445*Coefficients!$G$10)+(Campus!H445*Coefficients!$I$10)+(Campus!I445*Coefficients!$K$10)+(Campus!J445*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K445*Coefficients!$M$10)+(Campus!L445*Coefficients!$O$10)++(N445*'Waste Coeff.'!$D$9)+(O445*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E446*Coefficients!$B$10)+(Campus!F446*Coefficients!$D$10)+(Campus!G446*Coefficients!$F$10)+(Campus!H446*Coefficients!$H$10)+(Campus!I446*Coefficients!$J$10)+(Campus!J446*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K446*Coefficients!$L$10)+(Campus!L446*Coefficients!$N$10)+(M446*Campus!$H$31)","v":0},{"$f":"(E446*Coefficients!$C$10)+(Campus!F446*Coefficients!$E$10)+(Campus!G446*Coefficients!$G$10)+(Campus!H446*Coefficients!$I$10)+(Campus!I446*Coefficients!$K$10)+(Campus!J446*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K446*Coefficients!$M$10)+(Campus!L446*Coefficients!$O$10)++(N446*'Waste Coeff.'!$D$9)+(O446*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E447*Coefficients!$B$10)+(Campus!F447*Coefficients!$D$10)+(Campus!G447*Coefficients!$F$10)+(Campus!H447*Coefficients!$H$10)+(Campus!I447*Coefficients!$J$10)+(Campus!J447*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K447*Coefficients!$L$10)+(Campus!L447*Coefficients!$N$10)+(M447*Campus!$H$31)","v":0},{"$f":"(E447*Coefficients!$C$10)+(Campus!F447*Coefficients!$E$10)+(Campus!G447*Coefficients!$G$10)+(Campus!H447*Coefficients!$I$10)+(Campus!I447*Coefficients!$K$10)+(Campus!J447*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K447*Coefficients!$M$10)+(Campus!L447*Coefficients!$O$10)++(N447*'Waste Coeff.'!$D$9)+(O447*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E448*Coefficients!$B$10)+(Campus!F448*Coefficients!$D$10)+(Campus!G448*Coefficients!$F$10)+(Campus!H448*Coefficients!$H$10)+(Campus!I448*Coefficients!$J$10)+(Campus!J448*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K448*Coefficients!$L$10)+(Campus!L448*Coefficients!$N$10)+(M448*Campus!$H$31)","v":0},{"$f":"(E448*Coefficients!$C$10)+(Campus!F448*Coefficients!$E$10)+(Campus!G448*Coefficients!$G$10)+(Campus!H448*Coefficients!$I$10)+(Campus!I448*Coefficients!$K$10)+(Campus!J448*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K448*Coefficients!$M$10)+(Campus!L448*Coefficients!$O$10)++(N448*'Waste Coeff.'!$D$9)+(O448*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E449*Coefficients!$B$10)+(Campus!F449*Coefficients!$D$10)+(Campus!G449*Coefficients!$F$10)+(Campus!H449*Coefficients!$H$10)+(Campus!I449*Coefficients!$J$10)+(Campus!J449*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K449*Coefficients!$L$10)+(Campus!L449*Coefficients!$N$10)+(M449*Campus!$H$31)","v":0},{"$f":"(E449*Coefficients!$C$10)+(Campus!F449*Coefficients!$E$10)+(Campus!G449*Coefficients!$G$10)+(Campus!H449*Coefficients!$I$10)+(Campus!I449*Coefficients!$K$10)+(Campus!J449*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K449*Coefficients!$M$10)+(Campus!L449*Coefficients!$O$10)++(N449*'Waste Coeff.'!$D$9)+(O449*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E450*Coefficients!$B$10)+(Campus!F450*Coefficients!$D$10)+(Campus!G450*Coefficients!$F$10)+(Campus!H450*Coefficients!$H$10)+(Campus!I450*Coefficients!$J$10)+(Campus!J450*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K450*Coefficients!$L$10)+(Campus!L450*Coefficients!$N$10)+(M450*Campus!$H$31)","v":0},{"$f":"(E450*Coefficients!$C$10)+(Campus!F450*Coefficients!$E$10)+(Campus!G450*Coefficients!$G$10)+(Campus!H450*Coefficients!$I$10)+(Campus!I450*Coefficients!$K$10)+(Campus!J450*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K450*Coefficients!$M$10)+(Campus!L450*Coefficients!$O$10)++(N450*'Waste Coeff.'!$D$9)+(O450*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E451*Coefficients!$B$10)+(Campus!F451*Coefficients!$D$10)+(Campus!G451*Coefficients!$F$10)+(Campus!H451*Coefficients!$H$10)+(Campus!I451*Coefficients!$J$10)+(Campus!J451*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K451*Coefficients!$L$10)+(Campus!L451*Coefficients!$N$10)+(M451*Campus!$H$31)","v":0},{"$f":"(E451*Coefficients!$C$10)+(Campus!F451*Coefficients!$E$10)+(Campus!G451*Coefficients!$G$10)+(Campus!H451*Coefficients!$I$10)+(Campus!I451*Coefficients!$K$10)+(Campus!J451*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K451*Coefficients!$M$10)+(Campus!L451*Coefficients!$O$10)++(N451*'Waste Coeff.'!$D$9)+(O451*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E452*Coefficients!$B$10)+(Campus!F452*Coefficients!$D$10)+(Campus!G452*Coefficients!$F$10)+(Campus!H452*Coefficients!$H$10)+(Campus!I452*Coefficients!$J$10)+(Campus!J452*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K452*Coefficients!$L$10)+(Campus!L452*Coefficients!$N$10)+(M452*Campus!$H$31)","v":0},{"$f":"(E452*Coefficients!$C$10)+(Campus!F452*Coefficients!$E$10)+(Campus!G452*Coefficients!$G$10)+(Campus!H452*Coefficients!$I$10)+(Campus!I452*Coefficients!$K$10)+(Campus!J452*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K452*Coefficients!$M$10)+(Campus!L452*Coefficients!$O$10)++(N452*'Waste Coeff.'!$D$9)+(O452*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E453*Coefficients!$B$10)+(Campus!F453*Coefficients!$D$10)+(Campus!G453*Coefficients!$F$10)+(Campus!H453*Coefficients!$H$10)+(Campus!I453*Coefficients!$J$10)+(Campus!J453*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K453*Coefficients!$L$10)+(Campus!L453*Coefficients!$N$10)+(M453*Campus!$H$31)","v":0},{"$f":"(E453*Coefficients!$C$10)+(Campus!F453*Coefficients!$E$10)+(Campus!G453*Coefficients!$G$10)+(Campus!H453*Coefficients!$I$10)+(Campus!I453*Coefficients!$K$10)+(Campus!J453*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K453*Coefficients!$M$10)+(Campus!L453*Coefficients!$O$10)++(N453*'Waste Coeff.'!$D$9)+(O453*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E454*Coefficients!$B$10)+(Campus!F454*Coefficients!$D$10)+(Campus!G454*Coefficients!$F$10)+(Campus!H454*Coefficients!$H$10)+(Campus!I454*Coefficients!$J$10)+(Campus!J454*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K454*Coefficients!$L$10)+(Campus!L454*Coefficients!$N$10)+(M454*Campus!$H$31)","v":0},{"$f":"(E454*Coefficients!$C$10)+(Campus!F454*Coefficients!$E$10)+(Campus!G454*Coefficients!$G$10)+(Campus!H454*Coefficients!$I$10)+(Campus!I454*Coefficients!$K$10)+(Campus!J454*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K454*Coefficients!$M$10)+(Campus!L454*Coefficients!$O$10)++(N454*'Waste Coeff.'!$D$9)+(O454*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E455*Coefficients!$B$10)+(Campus!F455*Coefficients!$D$10)+(Campus!G455*Coefficients!$F$10)+(Campus!H455*Coefficients!$H$10)+(Campus!I455*Coefficients!$J$10)+(Campus!J455*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K455*Coefficients!$L$10)+(Campus!L455*Coefficients!$N$10)+(M455*Campus!$H$31)","v":0},{"$f":"(E455*Coefficients!$C$10)+(Campus!F455*Coefficients!$E$10)+(Campus!G455*Coefficients!$G$10)+(Campus!H455*Coefficients!$I$10)+(Campus!I455*Coefficients!$K$10)+(Campus!J455*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K455*Coefficients!$M$10)+(Campus!L455*Coefficients!$O$10)++(N455*'Waste Coeff.'!$D$9)+(O455*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E456*Coefficients!$B$10)+(Campus!F456*Coefficients!$D$10)+(Campus!G456*Coefficients!$F$10)+(Campus!H456*Coefficients!$H$10)+(Campus!I456*Coefficients!$J$10)+(Campus!J456*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K456*Coefficients!$L$10)+(Campus!L456*Coefficients!$N$10)+(M456*Campus!$H$31)","v":0},{"$f":"(E456*Coefficients!$C$10)+(Campus!F456*Coefficients!$E$10)+(Campus!G456*Coefficients!$G$10)+(Campus!H456*Coefficients!$I$10)+(Campus!I456*Coefficients!$K$10)+(Campus!J456*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K456*Coefficients!$M$10)+(Campus!L456*Coefficients!$O$10)++(N456*'Waste Coeff.'!$D$9)+(O456*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E457*Coefficients!$B$10)+(Campus!F457*Coefficients!$D$10)+(Campus!G457*Coefficients!$F$10)+(Campus!H457*Coefficients!$H$10)+(Campus!I457*Coefficients!$J$10)+(Campus!J457*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K457*Coefficients!$L$10)+(Campus!L457*Coefficients!$N$10)+(M457*Campus!$H$31)","v":0},{"$f":"(E457*Coefficients!$C$10)+(Campus!F457*Coefficients!$E$10)+(Campus!G457*Coefficients!$G$10)+(Campus!H457*Coefficients!$I$10)+(Campus!I457*Coefficients!$K$10)+(Campus!J457*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K457*Coefficients!$M$10)+(Campus!L457*Coefficients!$O$10)++(N457*'Waste Coeff.'!$D$9)+(O457*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E458*Coefficients!$B$10)+(Campus!F458*Coefficients!$D$10)+(Campus!G458*Coefficients!$F$10)+(Campus!H458*Coefficients!$H$10)+(Campus!I458*Coefficients!$J$10)+(Campus!J458*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K458*Coefficients!$L$10)+(Campus!L458*Coefficients!$N$10)+(M458*Campus!$H$31)","v":0},{"$f":"(E458*Coefficients!$C$10)+(Campus!F458*Coefficients!$E$10)+(Campus!G458*Coefficients!$G$10)+(Campus!H458*Coefficients!$I$10)+(Campus!I458*Coefficients!$K$10)+(Campus!J458*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K458*Coefficients!$M$10)+(Campus!L458*Coefficients!$O$10)++(N458*'Waste Coeff.'!$D$9)+(O458*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E459*Coefficients!$B$10)+(Campus!F459*Coefficients!$D$10)+(Campus!G459*Coefficients!$F$10)+(Campus!H459*Coefficients!$H$10)+(Campus!I459*Coefficients!$J$10)+(Campus!J459*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K459*Coefficients!$L$10)+(Campus!L459*Coefficients!$N$10)+(M459*Campus!$H$31)","v":0},{"$f":"(E459*Coefficients!$C$10)+(Campus!F459*Coefficients!$E$10)+(Campus!G459*Coefficients!$G$10)+(Campus!H459*Coefficients!$I$10)+(Campus!I459*Coefficients!$K$10)+(Campus!J459*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K459*Coefficients!$M$10)+(Campus!L459*Coefficients!$O$10)++(N459*'Waste Coeff.'!$D$9)+(O459*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E460*Coefficients!$B$10)+(Campus!F460*Coefficients!$D$10)+(Campus!G460*Coefficients!$F$10)+(Campus!H460*Coefficients!$H$10)+(Campus!I460*Coefficients!$J$10)+(Campus!J460*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K460*Coefficients!$L$10)+(Campus!L460*Coefficients!$N$10)+(M460*Campus!$H$31)","v":0},{"$f":"(E460*Coefficients!$C$10)+(Campus!F460*Coefficients!$E$10)+(Campus!G460*Coefficients!$G$10)+(Campus!H460*Coefficients!$I$10)+(Campus!I460*Coefficients!$K$10)+(Campus!J460*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K460*Coefficients!$M$10)+(Campus!L460*Coefficients!$O$10)++(N460*'Waste Coeff.'!$D$9)+(O460*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E461*Coefficients!$B$10)+(Campus!F461*Coefficients!$D$10)+(Campus!G461*Coefficients!$F$10)+(Campus!H461*Coefficients!$H$10)+(Campus!I461*Coefficients!$J$10)+(Campus!J461*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K461*Coefficients!$L$10)+(Campus!L461*Coefficients!$N$10)+(M461*Campus!$H$31)","v":0},{"$f":"(E461*Coefficients!$C$10)+(Campus!F461*Coefficients!$E$10)+(Campus!G461*Coefficients!$G$10)+(Campus!H461*Coefficients!$I$10)+(Campus!I461*Coefficients!$K$10)+(Campus!J461*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K461*Coefficients!$M$10)+(Campus!L461*Coefficients!$O$10)++(N461*'Waste Coeff.'!$D$9)+(O461*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E462*Coefficients!$B$10)+(Campus!F462*Coefficients!$D$10)+(Campus!G462*Coefficients!$F$10)+(Campus!H462*Coefficients!$H$10)+(Campus!I462*Coefficients!$J$10)+(Campus!J462*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K462*Coefficients!$L$10)+(Campus!L462*Coefficients!$N$10)+(M462*Campus!$H$31)","v":0},{"$f":"(E462*Coefficients!$C$10)+(Campus!F462*Coefficients!$E$10)+(Campus!G462*Coefficients!$G$10)+(Campus!H462*Coefficients!$I$10)+(Campus!I462*Coefficients!$K$10)+(Campus!J462*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K462*Coefficients!$M$10)+(Campus!L462*Coefficients!$O$10)++(N462*'Waste Coeff.'!$D$9)+(O462*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E463*Coefficients!$B$10)+(Campus!F463*Coefficients!$D$10)+(Campus!G463*Coefficients!$F$10)+(Campus!H463*Coefficients!$H$10)+(Campus!I463*Coefficients!$J$10)+(Campus!J463*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K463*Coefficients!$L$10)+(Campus!L463*Coefficients!$N$10)+(M463*Campus!$H$31)","v":0},{"$f":"(E463*Coefficients!$C$10)+(Campus!F463*Coefficients!$E$10)+(Campus!G463*Coefficients!$G$10)+(Campus!H463*Coefficients!$I$10)+(Campus!I463*Coefficients!$K$10)+(Campus!J463*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K463*Coefficients!$M$10)+(Campus!L463*Coefficients!$O$10)++(N463*'Waste Coeff.'!$D$9)+(O463*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E464*Coefficients!$B$10)+(Campus!F464*Coefficients!$D$10)+(Campus!G464*Coefficients!$F$10)+(Campus!H464*Coefficients!$H$10)+(Campus!I464*Coefficients!$J$10)+(Campus!J464*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K464*Coefficients!$L$10)+(Campus!L464*Coefficients!$N$10)+(M464*Campus!$H$31)","v":0},{"$f":"(E464*Coefficients!$C$10)+(Campus!F464*Coefficients!$E$10)+(Campus!G464*Coefficients!$G$10)+(Campus!H464*Coefficients!$I$10)+(Campus!I464*Coefficients!$K$10)+(Campus!J464*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K464*Coefficients!$M$10)+(Campus!L464*Coefficients!$O$10)++(N464*'Waste Coeff.'!$D$9)+(O464*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E465*Coefficients!$B$10)+(Campus!F465*Coefficients!$D$10)+(Campus!G465*Coefficients!$F$10)+(Campus!H465*Coefficients!$H$10)+(Campus!I465*Coefficients!$J$10)+(Campus!J465*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K465*Coefficients!$L$10)+(Campus!L465*Coefficients!$N$10)+(M465*Campus!$H$31)","v":0},{"$f":"(E465*Coefficients!$C$10)+(Campus!F465*Coefficients!$E$10)+(Campus!G465*Coefficients!$G$10)+(Campus!H465*Coefficients!$I$10)+(Campus!I465*Coefficients!$K$10)+(Campus!J465*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K465*Coefficients!$M$10)+(Campus!L465*Coefficients!$O$10)++(N465*'Waste Coeff.'!$D$9)+(O465*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E466*Coefficients!$B$10)+(Campus!F466*Coefficients!$D$10)+(Campus!G466*Coefficients!$F$10)+(Campus!H466*Coefficients!$H$10)+(Campus!I466*Coefficients!$J$10)+(Campus!J466*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K466*Coefficients!$L$10)+(Campus!L466*Coefficients!$N$10)+(M466*Campus!$H$31)","v":0},{"$f":"(E466*Coefficients!$C$10)+(Campus!F466*Coefficients!$E$10)+(Campus!G466*Coefficients!$G$10)+(Campus!H466*Coefficients!$I$10)+(Campus!I466*Coefficients!$K$10)+(Campus!J466*VLOOKUP($J$438,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K466*Coefficients!$M$10)+(Campus!L466*Coefficients!$O$10)++(N466*'Waste Coeff.'!$D$9)+(O466*VLOOKUP($O$438,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E442:E466)","v":0},{"$f":"SUM(F442:F466)","v":0},{"$f":"SUM(G442:G466)","v":0},{"$f":"SUM(H442:H466)","v":0},{"$f":"SUM(I442:I466)","v":0},null,{"$f":"SUM(K442:K466)","v":0},{"$f":"SUM(L442:L466)","v":0},null,null,null,{"$f":"SUM(P442:P466)","v":0},{"$f":"SUM(Q442:Q466)","v":0},{"$f":"SUM(R442:R466)","v":0},{"$f":"IFERROR(Q467/P467,\"\")","v":""},{"$f":"IFERROR(R467/P467,\"\")","v":""},{"$f":"IFERROR((T467*2205),\"\")","v":""},"",""]
[]
[]
[]
[]
[]
[]
[null,null,2012,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E480*Coefficients!$B$10)+(Campus!F480*Coefficients!$D$10)+(Campus!G480*Coefficients!$F$10)+(Campus!H480*Coefficients!$H$10)+(Campus!I480*Coefficients!$J$10)+(Campus!J480*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K480*Coefficients!$L$10)+(Campus!L480*Coefficients!$N$10)+(M480*Campus!$H$31)","v":0},{"$f":"(E480*Coefficients!$C$10)+(Campus!F480*Coefficients!$E$10)+(Campus!G480*Coefficients!$G$10)+(Campus!H480*Coefficients!$I$10)+(Campus!I480*Coefficients!$K$10)+(Campus!J480*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K480*Coefficients!$M$10)+(Campus!L480*Coefficients!$O$10)+(N480*'Waste Coeff.'!$D$9)+(O480*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q480/P480),\"\", (Q480/P480))","v":""},{"$f":"IF(ISERR(R480/P480),\"\", (R480/P480))","v":""},{"$f":"IF(ISERR(T480*2205),\"\",(T480*2205))","v":""},{"$f":"IFERROR((S480-AM24)/AM24,\"\")","v":""},{"$f":"IFERROR((T480-AN24)/AN24,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E481*Coefficients!$B$10)+(Campus!F481*Coefficients!$D$10)+(Campus!G481*Coefficients!$F$10)+(Campus!H481*Coefficients!$H$10)+(Campus!I481*Coefficients!$J$10)+(Campus!J481*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K481*Coefficients!$L$10)+(Campus!L481*Coefficients!$N$10)+(M481*Campus!$H$31)","v":0},{"$f":"(E481*Coefficients!$C$10)+(Campus!F481*Coefficients!$E$10)+(Campus!G481*Coefficients!$G$10)+(Campus!H481*Coefficients!$I$10)+(Campus!I481*Coefficients!$K$10)+(Campus!J481*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K481*Coefficients!$M$10)+(Campus!L481*Coefficients!$O$10)+(N481*'Waste Coeff.'!$D$9)+(O481*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E482*Coefficients!$B$10)+(Campus!F482*Coefficients!$D$10)+(Campus!G482*Coefficients!$F$10)+(Campus!H482*Coefficients!$H$10)+(Campus!I482*Coefficients!$J$10)+(Campus!J482*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K482*Coefficients!$L$10)+(Campus!L482*Coefficients!$N$10)+(M482*Campus!$H$31)","v":0},{"$f":"(E482*Coefficients!$C$10)+(Campus!F482*Coefficients!$E$10)+(Campus!G482*Coefficients!$G$10)+(Campus!H482*Coefficients!$I$10)+(Campus!I482*Coefficients!$K$10)+(Campus!J482*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K482*Coefficients!$M$10)+(Campus!L482*Coefficients!$O$10)+(N482*'Waste Coeff.'!$D$9)+(O482*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E483*Coefficients!$B$10)+(Campus!F483*Coefficients!$D$10)+(Campus!G483*Coefficients!$F$10)+(Campus!H483*Coefficients!$H$10)+(Campus!I483*Coefficients!$J$10)+(Campus!J483*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K483*Coefficients!$L$10)+(Campus!L483*Coefficients!$N$10)+(M483*Campus!$H$31)","v":0},{"$f":"(E483*Coefficients!$C$10)+(Campus!F483*Coefficients!$E$10)+(Campus!G483*Coefficients!$G$10)+(Campus!H483*Coefficients!$I$10)+(Campus!I483*Coefficients!$K$10)+(Campus!J483*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K483*Coefficients!$M$10)+(Campus!L483*Coefficients!$O$10)+(N483*'Waste Coeff.'!$D$9)+(O483*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E484*Coefficients!$B$10)+(Campus!F484*Coefficients!$D$10)+(Campus!G484*Coefficients!$F$10)+(Campus!H484*Coefficients!$H$10)+(Campus!I484*Coefficients!$J$10)+(Campus!J484*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K484*Coefficients!$L$10)+(Campus!L484*Coefficients!$N$10)+(M484*Campus!$H$31)","v":0},{"$f":"(E484*Coefficients!$C$10)+(Campus!F484*Coefficients!$E$10)+(Campus!G484*Coefficients!$G$10)+(Campus!H484*Coefficients!$I$10)+(Campus!I484*Coefficients!$K$10)+(Campus!J484*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K484*Coefficients!$M$10)+(Campus!L484*Coefficients!$O$10)+(N484*'Waste Coeff.'!$D$9)+(O484*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E485*Coefficients!$B$10)+(Campus!F485*Coefficients!$D$10)+(Campus!G485*Coefficients!$F$10)+(Campus!H485*Coefficients!$H$10)+(Campus!I485*Coefficients!$J$10)+(Campus!J485*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K485*Coefficients!$L$10)+(Campus!L485*Coefficients!$N$10)+(M485*Campus!$H$31)","v":0},{"$f":"(E485*Coefficients!$C$10)+(Campus!F485*Coefficients!$E$10)+(Campus!G485*Coefficients!$G$10)+(Campus!H485*Coefficients!$I$10)+(Campus!I485*Coefficients!$K$10)+(Campus!J485*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K485*Coefficients!$M$10)+(Campus!L485*Coefficients!$O$10)+(N485*'Waste Coeff.'!$D$9)+(O485*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E486*Coefficients!$B$10)+(Campus!F486*Coefficients!$D$10)+(Campus!G486*Coefficients!$F$10)+(Campus!H486*Coefficients!$H$10)+(Campus!I486*Coefficients!$J$10)+(Campus!J486*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K486*Coefficients!$L$10)+(Campus!L486*Coefficients!$N$10)+(M486*Campus!$H$31)","v":0},{"$f":"(E486*Coefficients!$C$10)+(Campus!F486*Coefficients!$E$10)+(Campus!G486*Coefficients!$G$10)+(Campus!H486*Coefficients!$I$10)+(Campus!I486*Coefficients!$K$10)+(Campus!J486*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K486*Coefficients!$M$10)+(Campus!L486*Coefficients!$O$10)+(N486*'Waste Coeff.'!$D$9)+(O486*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E487*Coefficients!$B$10)+(Campus!F487*Coefficients!$D$10)+(Campus!G487*Coefficients!$F$10)+(Campus!H487*Coefficients!$H$10)+(Campus!I487*Coefficients!$J$10)+(Campus!J487*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K487*Coefficients!$L$10)+(Campus!L487*Coefficients!$N$10)+(M487*Campus!$H$31)","v":0},{"$f":"(E487*Coefficients!$C$10)+(Campus!F487*Coefficients!$E$10)+(Campus!G487*Coefficients!$G$10)+(Campus!H487*Coefficients!$I$10)+(Campus!I487*Coefficients!$K$10)+(Campus!J487*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K487*Coefficients!$M$10)+(Campus!L487*Coefficients!$O$10)+(N487*'Waste Coeff.'!$D$9)+(O487*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E488*Coefficients!$B$10)+(Campus!F488*Coefficients!$D$10)+(Campus!G488*Coefficients!$F$10)+(Campus!H488*Coefficients!$H$10)+(Campus!I488*Coefficients!$J$10)+(Campus!J488*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K488*Coefficients!$L$10)+(Campus!L488*Coefficients!$N$10)+(M488*Campus!$H$31)","v":0},{"$f":"(E488*Coefficients!$C$10)+(Campus!F488*Coefficients!$E$10)+(Campus!G488*Coefficients!$G$10)+(Campus!H488*Coefficients!$I$10)+(Campus!I488*Coefficients!$K$10)+(Campus!J488*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K488*Coefficients!$M$10)+(Campus!L488*Coefficients!$O$10)+(N488*'Waste Coeff.'!$D$9)+(O488*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E489*Coefficients!$B$10)+(Campus!F489*Coefficients!$D$10)+(Campus!G489*Coefficients!$F$10)+(Campus!H489*Coefficients!$H$10)+(Campus!I489*Coefficients!$J$10)+(Campus!J489*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K489*Coefficients!$L$10)+(Campus!L489*Coefficients!$N$10)+(M489*Campus!$H$31)","v":0},{"$f":"(E489*Coefficients!$C$10)+(Campus!F489*Coefficients!$E$10)+(Campus!G489*Coefficients!$G$10)+(Campus!H489*Coefficients!$I$10)+(Campus!I489*Coefficients!$K$10)+(Campus!J489*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K489*Coefficients!$M$10)+(Campus!L489*Coefficients!$O$10)+(N489*'Waste Coeff.'!$D$9)+(O489*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E490*Coefficients!$B$10)+(Campus!F490*Coefficients!$D$10)+(Campus!G490*Coefficients!$F$10)+(Campus!H490*Coefficients!$H$10)+(Campus!I490*Coefficients!$J$10)+(Campus!J490*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K490*Coefficients!$L$10)+(Campus!L490*Coefficients!$N$10)+(M490*Campus!$H$31)","v":0},{"$f":"(E490*Coefficients!$C$10)+(Campus!F490*Coefficients!$E$10)+(Campus!G490*Coefficients!$G$10)+(Campus!H490*Coefficients!$I$10)+(Campus!I490*Coefficients!$K$10)+(Campus!J490*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K490*Coefficients!$M$10)+(Campus!L490*Coefficients!$O$10)+(N490*'Waste Coeff.'!$D$9)+(O490*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E491*Coefficients!$B$10)+(Campus!F491*Coefficients!$D$10)+(Campus!G491*Coefficients!$F$10)+(Campus!H491*Coefficients!$H$10)+(Campus!I491*Coefficients!$J$10)+(Campus!J491*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K491*Coefficients!$L$10)+(Campus!L491*Coefficients!$N$10)+(M491*Campus!$H$31)","v":0},{"$f":"(E491*Coefficients!$C$10)+(Campus!F491*Coefficients!$E$10)+(Campus!G491*Coefficients!$G$10)+(Campus!H491*Coefficients!$I$10)+(Campus!I491*Coefficients!$K$10)+(Campus!J491*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K491*Coefficients!$M$10)+(Campus!L491*Coefficients!$O$10)+(N491*'Waste Coeff.'!$D$9)+(O491*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E492*Coefficients!$B$10)+(Campus!F492*Coefficients!$D$10)+(Campus!G492*Coefficients!$F$10)+(Campus!H492*Coefficients!$H$10)+(Campus!I492*Coefficients!$J$10)+(Campus!J492*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K492*Coefficients!$L$10)+(Campus!L492*Coefficients!$N$10)+(M492*Campus!$H$31)","v":0},{"$f":"(E492*Coefficients!$C$10)+(Campus!F492*Coefficients!$E$10)+(Campus!G492*Coefficients!$G$10)+(Campus!H492*Coefficients!$I$10)+(Campus!I492*Coefficients!$K$10)+(Campus!J492*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K492*Coefficients!$M$10)+(Campus!L492*Coefficients!$O$10)+(N492*'Waste Coeff.'!$D$9)+(O492*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E493*Coefficients!$B$10)+(Campus!F493*Coefficients!$D$10)+(Campus!G493*Coefficients!$F$10)+(Campus!H493*Coefficients!$H$10)+(Campus!I493*Coefficients!$J$10)+(Campus!J493*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K493*Coefficients!$L$10)+(Campus!L493*Coefficients!$N$10)+(M493*Campus!$H$31)","v":0},{"$f":"(E493*Coefficients!$C$10)+(Campus!F493*Coefficients!$E$10)+(Campus!G493*Coefficients!$G$10)+(Campus!H493*Coefficients!$I$10)+(Campus!I493*Coefficients!$K$10)+(Campus!J493*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K493*Coefficients!$M$10)+(Campus!L493*Coefficients!$O$10)+(N493*'Waste Coeff.'!$D$9)+(O493*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E494*Coefficients!$B$10)+(Campus!F494*Coefficients!$D$10)+(Campus!G494*Coefficients!$F$10)+(Campus!H494*Coefficients!$H$10)+(Campus!I494*Coefficients!$J$10)+(Campus!J494*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K494*Coefficients!$L$10)+(Campus!L494*Coefficients!$N$10)+(M494*Campus!$H$31)","v":0},{"$f":"(E494*Coefficients!$C$10)+(Campus!F494*Coefficients!$E$10)+(Campus!G494*Coefficients!$G$10)+(Campus!H494*Coefficients!$I$10)+(Campus!I494*Coefficients!$K$10)+(Campus!J494*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K494*Coefficients!$M$10)+(Campus!L494*Coefficients!$O$10)+(N494*'Waste Coeff.'!$D$9)+(O494*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E495*Coefficients!$B$10)+(Campus!F495*Coefficients!$D$10)+(Campus!G495*Coefficients!$F$10)+(Campus!H495*Coefficients!$H$10)+(Campus!I495*Coefficients!$J$10)+(Campus!J495*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K495*Coefficients!$L$10)+(Campus!L495*Coefficients!$N$10)+(M495*Campus!$H$31)","v":0},{"$f":"(E495*Coefficients!$C$10)+(Campus!F495*Coefficients!$E$10)+(Campus!G495*Coefficients!$G$10)+(Campus!H495*Coefficients!$I$10)+(Campus!I495*Coefficients!$K$10)+(Campus!J495*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K495*Coefficients!$M$10)+(Campus!L495*Coefficients!$O$10)+(N495*'Waste Coeff.'!$D$9)+(O495*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E496*Coefficients!$B$10)+(Campus!F496*Coefficients!$D$10)+(Campus!G496*Coefficients!$F$10)+(Campus!H496*Coefficients!$H$10)+(Campus!I496*Coefficients!$J$10)+(Campus!J496*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K496*Coefficients!$L$10)+(Campus!L496*Coefficients!$N$10)+(M496*Campus!$H$31)","v":0},{"$f":"(E496*Coefficients!$C$10)+(Campus!F496*Coefficients!$E$10)+(Campus!G496*Coefficients!$G$10)+(Campus!H496*Coefficients!$I$10)+(Campus!I496*Coefficients!$K$10)+(Campus!J496*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K496*Coefficients!$M$10)+(Campus!L496*Coefficients!$O$10)+(N496*'Waste Coeff.'!$D$9)+(O496*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E497*Coefficients!$B$10)+(Campus!F497*Coefficients!$D$10)+(Campus!G497*Coefficients!$F$10)+(Campus!H497*Coefficients!$H$10)+(Campus!I497*Coefficients!$J$10)+(Campus!J497*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K497*Coefficients!$L$10)+(Campus!L497*Coefficients!$N$10)+(M497*Campus!$H$31)","v":0},{"$f":"(E497*Coefficients!$C$10)+(Campus!F497*Coefficients!$E$10)+(Campus!G497*Coefficients!$G$10)+(Campus!H497*Coefficients!$I$10)+(Campus!I497*Coefficients!$K$10)+(Campus!J497*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K497*Coefficients!$M$10)+(Campus!L497*Coefficients!$O$10)+(N497*'Waste Coeff.'!$D$9)+(O497*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E498*Coefficients!$B$10)+(Campus!F498*Coefficients!$D$10)+(Campus!G498*Coefficients!$F$10)+(Campus!H498*Coefficients!$H$10)+(Campus!I498*Coefficients!$J$10)+(Campus!J498*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K498*Coefficients!$L$10)+(Campus!L498*Coefficients!$N$10)+(M498*Campus!$H$31)","v":0},{"$f":"(E498*Coefficients!$C$10)+(Campus!F498*Coefficients!$E$10)+(Campus!G498*Coefficients!$G$10)+(Campus!H498*Coefficients!$I$10)+(Campus!I498*Coefficients!$K$10)+(Campus!J498*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K498*Coefficients!$M$10)+(Campus!L498*Coefficients!$O$10)+(N498*'Waste Coeff.'!$D$9)+(O498*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E499*Coefficients!$B$10)+(Campus!F499*Coefficients!$D$10)+(Campus!G499*Coefficients!$F$10)+(Campus!H499*Coefficients!$H$10)+(Campus!I499*Coefficients!$J$10)+(Campus!J499*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K499*Coefficients!$L$10)+(Campus!L499*Coefficients!$N$10)+(M499*Campus!$H$31)","v":0},{"$f":"(E499*Coefficients!$C$10)+(Campus!F499*Coefficients!$E$10)+(Campus!G499*Coefficients!$G$10)+(Campus!H499*Coefficients!$I$10)+(Campus!I499*Coefficients!$K$10)+(Campus!J499*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K499*Coefficients!$M$10)+(Campus!L499*Coefficients!$O$10)+(N499*'Waste Coeff.'!$D$9)+(O499*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E500*Coefficients!$B$10)+(Campus!F500*Coefficients!$D$10)+(Campus!G500*Coefficients!$F$10)+(Campus!H500*Coefficients!$H$10)+(Campus!I500*Coefficients!$J$10)+(Campus!J500*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K500*Coefficients!$L$10)+(Campus!L500*Coefficients!$N$10)+(M500*Campus!$H$31)","v":0},{"$f":"(E500*Coefficients!$C$10)+(Campus!F500*Coefficients!$E$10)+(Campus!G500*Coefficients!$G$10)+(Campus!H500*Coefficients!$I$10)+(Campus!I500*Coefficients!$K$10)+(Campus!J500*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K500*Coefficients!$M$10)+(Campus!L500*Coefficients!$O$10)+(N500*'Waste Coeff.'!$D$9)+(O500*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E501*Coefficients!$B$10)+(Campus!F501*Coefficients!$D$10)+(Campus!G501*Coefficients!$F$10)+(Campus!H501*Coefficients!$H$10)+(Campus!I501*Coefficients!$J$10)+(Campus!J501*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K501*Coefficients!$L$10)+(Campus!L501*Coefficients!$N$10)+(M501*Campus!$H$31)","v":0},{"$f":"(E501*Coefficients!$C$10)+(Campus!F501*Coefficients!$E$10)+(Campus!G501*Coefficients!$G$10)+(Campus!H501*Coefficients!$I$10)+(Campus!I501*Coefficients!$K$10)+(Campus!J501*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K501*Coefficients!$M$10)+(Campus!L501*Coefficients!$O$10)+(N501*'Waste Coeff.'!$D$9)+(O501*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E502*Coefficients!$B$10)+(Campus!F502*Coefficients!$D$10)+(Campus!G502*Coefficients!$F$10)+(Campus!H502*Coefficients!$H$10)+(Campus!I502*Coefficients!$J$10)+(Campus!J502*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K502*Coefficients!$L$10)+(Campus!L502*Coefficients!$N$10)+(M502*Campus!$H$31)","v":0},{"$f":"(E502*Coefficients!$C$10)+(Campus!F502*Coefficients!$E$10)+(Campus!G502*Coefficients!$G$10)+(Campus!H502*Coefficients!$I$10)+(Campus!I502*Coefficients!$K$10)+(Campus!J502*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K502*Coefficients!$M$10)+(Campus!L502*Coefficients!$O$10)+(N502*'Waste Coeff.'!$D$9)+(O502*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E503*Coefficients!$B$10)+(Campus!F503*Coefficients!$D$10)+(Campus!G503*Coefficients!$F$10)+(Campus!H503*Coefficients!$H$10)+(Campus!I503*Coefficients!$J$10)+(Campus!J503*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K503*Coefficients!$L$10)+(Campus!L503*Coefficients!$N$10)+(M503*Campus!$H$31)","v":0},{"$f":"(E503*Coefficients!$C$10)+(Campus!F503*Coefficients!$E$10)+(Campus!G503*Coefficients!$G$10)+(Campus!H503*Coefficients!$I$10)+(Campus!I503*Coefficients!$K$10)+(Campus!J503*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K503*Coefficients!$M$10)+(Campus!L503*Coefficients!$O$10)+(N503*'Waste Coeff.'!$D$9)+(O503*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E504*Coefficients!$B$10)+(Campus!F504*Coefficients!$D$10)+(Campus!G504*Coefficients!$F$10)+(Campus!H504*Coefficients!$H$10)+(Campus!I504*Coefficients!$J$10)+(Campus!J504*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K504*Coefficients!$L$10)+(Campus!L504*Coefficients!$N$10)+(M504*Campus!$H$31)","v":0},{"$f":"(E504*Coefficients!$C$10)+(Campus!F504*Coefficients!$E$10)+(Campus!G504*Coefficients!$G$10)+(Campus!H504*Coefficients!$I$10)+(Campus!I504*Coefficients!$K$10)+(Campus!J504*VLOOKUP($J$476,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K504*Coefficients!$M$10)+(Campus!L504*Coefficients!$O$10)+(N504*'Waste Coeff.'!$D$9)+(O504*VLOOKUP($O$476,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E480:E504)","v":0},{"$f":"SUM(F480:F504)","v":0},{"$f":"SUM(G480:G504)","v":0},{"$f":"SUM(H480:H504)","v":0},{"$f":"SUM(I480:I504)","v":0},null,{"$f":"SUM(K480:K504)","v":0},{"$f":"SUM(L480:L504)","v":0},null,null,null,{"$f":"SUM(P480:P504)","v":0},{"$f":"SUM(Q480:Q504)","v":0},{"$f":"SUM(R480:R504)","v":0},{"$f":"IFERROR(Q505/P505,\"\")","v":""},{"$f":"IFERROR(R505/P505,\"\")","v":""},{"$f":"IFERROR((T505*2205),\"\")","v":""},{"$f":"IFERROR((S505-AM505)/AM505,\"\")","v":""},{"$f":"IFERROR((T505-AN505)/AN505,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2013,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E518*Coefficients!$B$10)+(Campus!F518*Coefficients!$D$10)+(Campus!G518*Coefficients!$F$10)+(Campus!H518*Coefficients!$H$10)+(Campus!I518*Coefficients!$J$10)+(Campus!J518*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K518*Coefficients!$L$10)+(Campus!L518*Coefficients!$N$10)+(M518*Campus!$H$31)","v":0},{"$f":"(E518*Coefficients!$C$10)+(Campus!F518*Coefficients!$E$10)+(Campus!G518*Coefficients!$G$10)+(Campus!H518*Coefficients!$I$10)+(Campus!I518*Coefficients!$K$10)+(Campus!J518*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K518*Coefficients!$M$10)+(Campus!L518*Coefficients!$O$10)+(N518*'Waste Coeff.'!$D$9)+(O518*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q518/P518),\"\", (Q518/P518))","v":""},{"$f":"IF(ISERR(R518/P518),\"\", (R518/P518))","v":""},{"$f":"IF(ISERR(T518*2205),\"\",(T518*2205))","v":""},{"$f":"IFERROR((S518-AM62)/AM62,\"\")","v":""},{"$f":"IFERROR((T518-AN62)/AN62,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E519*Coefficients!$B$10)+(Campus!F519*Coefficients!$D$10)+(Campus!G519*Coefficients!$F$10)+(Campus!H519*Coefficients!$H$10)+(Campus!I519*Coefficients!$J$10)+(Campus!J519*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K519*Coefficients!$L$10)+(Campus!L519*Coefficients!$N$10)+(M519*Campus!$H$31)","v":0},{"$f":"(E519*Coefficients!$C$10)+(Campus!F519*Coefficients!$E$10)+(Campus!G519*Coefficients!$G$10)+(Campus!H519*Coefficients!$I$10)+(Campus!I519*Coefficients!$K$10)+(Campus!J519*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K519*Coefficients!$M$10)+(Campus!L519*Coefficients!$O$10)+(N519*'Waste Coeff.'!$D$9)+(O519*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E520*Coefficients!$B$10)+(Campus!F520*Coefficients!$D$10)+(Campus!G520*Coefficients!$F$10)+(Campus!H520*Coefficients!$H$10)+(Campus!I520*Coefficients!$J$10)+(Campus!J520*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K520*Coefficients!$L$10)+(Campus!L520*Coefficients!$N$10)+(M520*Campus!$H$31)","v":0},{"$f":"(E520*Coefficients!$C$10)+(Campus!F520*Coefficients!$E$10)+(Campus!G520*Coefficients!$G$10)+(Campus!H520*Coefficients!$I$10)+(Campus!I520*Coefficients!$K$10)+(Campus!J520*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K520*Coefficients!$M$10)+(Campus!L520*Coefficients!$O$10)+(N520*'Waste Coeff.'!$D$9)+(O520*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E521*Coefficients!$B$10)+(Campus!F521*Coefficients!$D$10)+(Campus!G521*Coefficients!$F$10)+(Campus!H521*Coefficients!$H$10)+(Campus!I521*Coefficients!$J$10)+(Campus!J521*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K521*Coefficients!$L$10)+(Campus!L521*Coefficients!$N$10)+(M521*Campus!$H$31)","v":0},{"$f":"(E521*Coefficients!$C$10)+(Campus!F521*Coefficients!$E$10)+(Campus!G521*Coefficients!$G$10)+(Campus!H521*Coefficients!$I$10)+(Campus!I521*Coefficients!$K$10)+(Campus!J521*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K521*Coefficients!$M$10)+(Campus!L521*Coefficients!$O$10)+(N521*'Waste Coeff.'!$D$9)+(O521*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E522*Coefficients!$B$10)+(Campus!F522*Coefficients!$D$10)+(Campus!G522*Coefficients!$F$10)+(Campus!H522*Coefficients!$H$10)+(Campus!I522*Coefficients!$J$10)+(Campus!J522*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K522*Coefficients!$L$10)+(Campus!L522*Coefficients!$N$10)+(M522*Campus!$H$31)","v":0},{"$f":"(E522*Coefficients!$C$10)+(Campus!F522*Coefficients!$E$10)+(Campus!G522*Coefficients!$G$10)+(Campus!H522*Coefficients!$I$10)+(Campus!I522*Coefficients!$K$10)+(Campus!J522*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K522*Coefficients!$M$10)+(Campus!L522*Coefficients!$O$10)+(N522*'Waste Coeff.'!$D$9)+(O522*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E523*Coefficients!$B$10)+(Campus!F523*Coefficients!$D$10)+(Campus!G523*Coefficients!$F$10)+(Campus!H523*Coefficients!$H$10)+(Campus!I523*Coefficients!$J$10)+(Campus!J523*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K523*Coefficients!$L$10)+(Campus!L523*Coefficients!$N$10)+(M523*Campus!$H$31)","v":0},{"$f":"(E523*Coefficients!$C$10)+(Campus!F523*Coefficients!$E$10)+(Campus!G523*Coefficients!$G$10)+(Campus!H523*Coefficients!$I$10)+(Campus!I523*Coefficients!$K$10)+(Campus!J523*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K523*Coefficients!$M$10)+(Campus!L523*Coefficients!$O$10)+(N523*'Waste Coeff.'!$D$9)+(O523*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E524*Coefficients!$B$10)+(Campus!F524*Coefficients!$D$10)+(Campus!G524*Coefficients!$F$10)+(Campus!H524*Coefficients!$H$10)+(Campus!I524*Coefficients!$J$10)+(Campus!J524*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K524*Coefficients!$L$10)+(Campus!L524*Coefficients!$N$10)+(M524*Campus!$H$31)","v":0},{"$f":"(E524*Coefficients!$C$10)+(Campus!F524*Coefficients!$E$10)+(Campus!G524*Coefficients!$G$10)+(Campus!H524*Coefficients!$I$10)+(Campus!I524*Coefficients!$K$10)+(Campus!J524*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K524*Coefficients!$M$10)+(Campus!L524*Coefficients!$O$10)+(N524*'Waste Coeff.'!$D$9)+(O524*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E525*Coefficients!$B$10)+(Campus!F525*Coefficients!$D$10)+(Campus!G525*Coefficients!$F$10)+(Campus!H525*Coefficients!$H$10)+(Campus!I525*Coefficients!$J$10)+(Campus!J525*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K525*Coefficients!$L$10)+(Campus!L525*Coefficients!$N$10)+(M525*Campus!$H$31)","v":0},{"$f":"(E525*Coefficients!$C$10)+(Campus!F525*Coefficients!$E$10)+(Campus!G525*Coefficients!$G$10)+(Campus!H525*Coefficients!$I$10)+(Campus!I525*Coefficients!$K$10)+(Campus!J525*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K525*Coefficients!$M$10)+(Campus!L525*Coefficients!$O$10)+(N525*'Waste Coeff.'!$D$9)+(O525*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E526*Coefficients!$B$10)+(Campus!F526*Coefficients!$D$10)+(Campus!G526*Coefficients!$F$10)+(Campus!H526*Coefficients!$H$10)+(Campus!I526*Coefficients!$J$10)+(Campus!J526*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K526*Coefficients!$L$10)+(Campus!L526*Coefficients!$N$10)+(M526*Campus!$H$31)","v":0},{"$f":"(E526*Coefficients!$C$10)+(Campus!F526*Coefficients!$E$10)+(Campus!G526*Coefficients!$G$10)+(Campus!H526*Coefficients!$I$10)+(Campus!I526*Coefficients!$K$10)+(Campus!J526*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K526*Coefficients!$M$10)+(Campus!L526*Coefficients!$O$10)+(N526*'Waste Coeff.'!$D$9)+(O526*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E527*Coefficients!$B$10)+(Campus!F527*Coefficients!$D$10)+(Campus!G527*Coefficients!$F$10)+(Campus!H527*Coefficients!$H$10)+(Campus!I527*Coefficients!$J$10)+(Campus!J527*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K527*Coefficients!$L$10)+(Campus!L527*Coefficients!$N$10)+(M527*Campus!$H$31)","v":0},{"$f":"(E527*Coefficients!$C$10)+(Campus!F527*Coefficients!$E$10)+(Campus!G527*Coefficients!$G$10)+(Campus!H527*Coefficients!$I$10)+(Campus!I527*Coefficients!$K$10)+(Campus!J527*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K527*Coefficients!$M$10)+(Campus!L527*Coefficients!$O$10)+(N527*'Waste Coeff.'!$D$9)+(O527*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E528*Coefficients!$B$10)+(Campus!F528*Coefficients!$D$10)+(Campus!G528*Coefficients!$F$10)+(Campus!H528*Coefficients!$H$10)+(Campus!I528*Coefficients!$J$10)+(Campus!J528*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K528*Coefficients!$L$10)+(Campus!L528*Coefficients!$N$10)+(M528*Campus!$H$31)","v":0},{"$f":"(E528*Coefficients!$C$10)+(Campus!F528*Coefficients!$E$10)+(Campus!G528*Coefficients!$G$10)+(Campus!H528*Coefficients!$I$10)+(Campus!I528*Coefficients!$K$10)+(Campus!J528*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K528*Coefficients!$M$10)+(Campus!L528*Coefficients!$O$10)+(N528*'Waste Coeff.'!$D$9)+(O528*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E529*Coefficients!$B$10)+(Campus!F529*Coefficients!$D$10)+(Campus!G529*Coefficients!$F$10)+(Campus!H529*Coefficients!$H$10)+(Campus!I529*Coefficients!$J$10)+(Campus!J529*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K529*Coefficients!$L$10)+(Campus!L529*Coefficients!$N$10)+(M529*Campus!$H$31)","v":0},{"$f":"(E529*Coefficients!$C$10)+(Campus!F529*Coefficients!$E$10)+(Campus!G529*Coefficients!$G$10)+(Campus!H529*Coefficients!$I$10)+(Campus!I529*Coefficients!$K$10)+(Campus!J529*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K529*Coefficients!$M$10)+(Campus!L529*Coefficients!$O$10)+(N529*'Waste Coeff.'!$D$9)+(O529*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E530*Coefficients!$B$10)+(Campus!F530*Coefficients!$D$10)+(Campus!G530*Coefficients!$F$10)+(Campus!H530*Coefficients!$H$10)+(Campus!I530*Coefficients!$J$10)+(Campus!J530*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K530*Coefficients!$L$10)+(Campus!L530*Coefficients!$N$10)+(M530*Campus!$H$31)","v":0},{"$f":"(E530*Coefficients!$C$10)+(Campus!F530*Coefficients!$E$10)+(Campus!G530*Coefficients!$G$10)+(Campus!H530*Coefficients!$I$10)+(Campus!I530*Coefficients!$K$10)+(Campus!J530*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K530*Coefficients!$M$10)+(Campus!L530*Coefficients!$O$10)+(N530*'Waste Coeff.'!$D$9)+(O530*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E531*Coefficients!$B$10)+(Campus!F531*Coefficients!$D$10)+(Campus!G531*Coefficients!$F$10)+(Campus!H531*Coefficients!$H$10)+(Campus!I531*Coefficients!$J$10)+(Campus!J531*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K531*Coefficients!$L$10)+(Campus!L531*Coefficients!$N$10)+(M531*Campus!$H$31)","v":0},{"$f":"(E531*Coefficients!$C$10)+(Campus!F531*Coefficients!$E$10)+(Campus!G531*Coefficients!$G$10)+(Campus!H531*Coefficients!$I$10)+(Campus!I531*Coefficients!$K$10)+(Campus!J531*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K531*Coefficients!$M$10)+(Campus!L531*Coefficients!$O$10)+(N531*'Waste Coeff.'!$D$9)+(O531*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E532*Coefficients!$B$10)+(Campus!F532*Coefficients!$D$10)+(Campus!G532*Coefficients!$F$10)+(Campus!H532*Coefficients!$H$10)+(Campus!I532*Coefficients!$J$10)+(Campus!J532*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K532*Coefficients!$L$10)+(Campus!L532*Coefficients!$N$10)+(M532*Campus!$H$31)","v":0},{"$f":"(E532*Coefficients!$C$10)+(Campus!F532*Coefficients!$E$10)+(Campus!G532*Coefficients!$G$10)+(Campus!H532*Coefficients!$I$10)+(Campus!I532*Coefficients!$K$10)+(Campus!J532*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K532*Coefficients!$M$10)+(Campus!L532*Coefficients!$O$10)+(N532*'Waste Coeff.'!$D$9)+(O532*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E533*Coefficients!$B$10)+(Campus!F533*Coefficients!$D$10)+(Campus!G533*Coefficients!$F$10)+(Campus!H533*Coefficients!$H$10)+(Campus!I533*Coefficients!$J$10)+(Campus!J533*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K533*Coefficients!$L$10)+(Campus!L533*Coefficients!$N$10)+(M533*Campus!$H$31)","v":0},{"$f":"(E533*Coefficients!$C$10)+(Campus!F533*Coefficients!$E$10)+(Campus!G533*Coefficients!$G$10)+(Campus!H533*Coefficients!$I$10)+(Campus!I533*Coefficients!$K$10)+(Campus!J533*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K533*Coefficients!$M$10)+(Campus!L533*Coefficients!$O$10)+(N533*'Waste Coeff.'!$D$9)+(O533*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E534*Coefficients!$B$10)+(Campus!F534*Coefficients!$D$10)+(Campus!G534*Coefficients!$F$10)+(Campus!H534*Coefficients!$H$10)+(Campus!I534*Coefficients!$J$10)+(Campus!J534*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K534*Coefficients!$L$10)+(Campus!L534*Coefficients!$N$10)+(M534*Campus!$H$31)","v":0},{"$f":"(E534*Coefficients!$C$10)+(Campus!F534*Coefficients!$E$10)+(Campus!G534*Coefficients!$G$10)+(Campus!H534*Coefficients!$I$10)+(Campus!I534*Coefficients!$K$10)+(Campus!J534*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K534*Coefficients!$M$10)+(Campus!L534*Coefficients!$O$10)+(N534*'Waste Coeff.'!$D$9)+(O534*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E535*Coefficients!$B$10)+(Campus!F535*Coefficients!$D$10)+(Campus!G535*Coefficients!$F$10)+(Campus!H535*Coefficients!$H$10)+(Campus!I535*Coefficients!$J$10)+(Campus!J535*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K535*Coefficients!$L$10)+(Campus!L535*Coefficients!$N$10)+(M535*Campus!$H$31)","v":0},{"$f":"(E535*Coefficients!$C$10)+(Campus!F535*Coefficients!$E$10)+(Campus!G535*Coefficients!$G$10)+(Campus!H535*Coefficients!$I$10)+(Campus!I535*Coefficients!$K$10)+(Campus!J535*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K535*Coefficients!$M$10)+(Campus!L535*Coefficients!$O$10)+(N535*'Waste Coeff.'!$D$9)+(O535*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E536*Coefficients!$B$10)+(Campus!F536*Coefficients!$D$10)+(Campus!G536*Coefficients!$F$10)+(Campus!H536*Coefficients!$H$10)+(Campus!I536*Coefficients!$J$10)+(Campus!J536*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K536*Coefficients!$L$10)+(Campus!L536*Coefficients!$N$10)+(M536*Campus!$H$31)","v":0},{"$f":"(E536*Coefficients!$C$10)+(Campus!F536*Coefficients!$E$10)+(Campus!G536*Coefficients!$G$10)+(Campus!H536*Coefficients!$I$10)+(Campus!I536*Coefficients!$K$10)+(Campus!J536*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K536*Coefficients!$M$10)+(Campus!L536*Coefficients!$O$10)+(N536*'Waste Coeff.'!$D$9)+(O536*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E537*Coefficients!$B$10)+(Campus!F537*Coefficients!$D$10)+(Campus!G537*Coefficients!$F$10)+(Campus!H537*Coefficients!$H$10)+(Campus!I537*Coefficients!$J$10)+(Campus!J537*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K537*Coefficients!$L$10)+(Campus!L537*Coefficients!$N$10)+(M537*Campus!$H$31)","v":0},{"$f":"(E537*Coefficients!$C$10)+(Campus!F537*Coefficients!$E$10)+(Campus!G537*Coefficients!$G$10)+(Campus!H537*Coefficients!$I$10)+(Campus!I537*Coefficients!$K$10)+(Campus!J537*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K537*Coefficients!$M$10)+(Campus!L537*Coefficients!$O$10)+(N537*'Waste Coeff.'!$D$9)+(O537*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E538*Coefficients!$B$10)+(Campus!F538*Coefficients!$D$10)+(Campus!G538*Coefficients!$F$10)+(Campus!H538*Coefficients!$H$10)+(Campus!I538*Coefficients!$J$10)+(Campus!J538*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K538*Coefficients!$L$10)+(Campus!L538*Coefficients!$N$10)+(M538*Campus!$H$31)","v":0},{"$f":"(E538*Coefficients!$C$10)+(Campus!F538*Coefficients!$E$10)+(Campus!G538*Coefficients!$G$10)+(Campus!H538*Coefficients!$I$10)+(Campus!I538*Coefficients!$K$10)+(Campus!J538*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K538*Coefficients!$M$10)+(Campus!L538*Coefficients!$O$10)+(N538*'Waste Coeff.'!$D$9)+(O538*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E539*Coefficients!$B$10)+(Campus!F539*Coefficients!$D$10)+(Campus!G539*Coefficients!$F$10)+(Campus!H539*Coefficients!$H$10)+(Campus!I539*Coefficients!$J$10)+(Campus!J539*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K539*Coefficients!$L$10)+(Campus!L539*Coefficients!$N$10)+(M539*Campus!$H$31)","v":0},{"$f":"(E539*Coefficients!$C$10)+(Campus!F539*Coefficients!$E$10)+(Campus!G539*Coefficients!$G$10)+(Campus!H539*Coefficients!$I$10)+(Campus!I539*Coefficients!$K$10)+(Campus!J539*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K539*Coefficients!$M$10)+(Campus!L539*Coefficients!$O$10)+(N539*'Waste Coeff.'!$D$9)+(O539*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E540*Coefficients!$B$10)+(Campus!F540*Coefficients!$D$10)+(Campus!G540*Coefficients!$F$10)+(Campus!H540*Coefficients!$H$10)+(Campus!I540*Coefficients!$J$10)+(Campus!J540*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K540*Coefficients!$L$10)+(Campus!L540*Coefficients!$N$10)+(M540*Campus!$H$31)","v":0},{"$f":"(E540*Coefficients!$C$10)+(Campus!F540*Coefficients!$E$10)+(Campus!G540*Coefficients!$G$10)+(Campus!H540*Coefficients!$I$10)+(Campus!I540*Coefficients!$K$10)+(Campus!J540*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K540*Coefficients!$M$10)+(Campus!L540*Coefficients!$O$10)+(N540*'Waste Coeff.'!$D$9)+(O540*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E541*Coefficients!$B$10)+(Campus!F541*Coefficients!$D$10)+(Campus!G541*Coefficients!$F$10)+(Campus!H541*Coefficients!$H$10)+(Campus!I541*Coefficients!$J$10)+(Campus!J541*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K541*Coefficients!$L$10)+(Campus!L541*Coefficients!$N$10)+(M541*Campus!$H$31)","v":0},{"$f":"(E541*Coefficients!$C$10)+(Campus!F541*Coefficients!$E$10)+(Campus!G541*Coefficients!$G$10)+(Campus!H541*Coefficients!$I$10)+(Campus!I541*Coefficients!$K$10)+(Campus!J541*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K541*Coefficients!$M$10)+(Campus!L541*Coefficients!$O$10)+(N541*'Waste Coeff.'!$D$9)+(O541*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E542*Coefficients!$B$10)+(Campus!F542*Coefficients!$D$10)+(Campus!G542*Coefficients!$F$10)+(Campus!H542*Coefficients!$H$10)+(Campus!I542*Coefficients!$J$10)+(Campus!J542*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K542*Coefficients!$L$10)+(Campus!L542*Coefficients!$N$10)+(M542*Campus!$H$31)","v":0},{"$f":"(E542*Coefficients!$C$10)+(Campus!F542*Coefficients!$E$10)+(Campus!G542*Coefficients!$G$10)+(Campus!H542*Coefficients!$I$10)+(Campus!I542*Coefficients!$K$10)+(Campus!J542*VLOOKUP($J$514,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K542*Coefficients!$M$10)+(Campus!L542*Coefficients!$O$10)+(N542*'Waste Coeff.'!$D$9)+(O542*VLOOKUP($O$514,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E518:E542)","v":0},{"$f":"SUM(F518:F542)","v":0},{"$f":"SUM(G518:G542)","v":0},{"$f":"SUM(H518:H542)","v":0},{"$f":"SUM(I518:I542)","v":0},null,{"$f":"SUM(K518:K542)","v":0},{"$f":"SUM(L518:L542)","v":0},null,null,null,{"$f":"SUM(P518:P542)","v":0},{"$f":"SUM(Q518:Q542)","v":0},{"$f":"SUM(R518:R542)","v":0},{"$f":"IFERROR(Q543/P543,\"\")","v":""},{"$f":"IFERROR(R543/P543,\"\")","v":""},{"$f":"IFERROR((T543*2205),\"\")","v":""},{"$f":"IFERROR((S543-AM543)/AM543,\"\")","v":""},{"$f":"IFERROR((T543-AN543)/AN543,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2014,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"Biodiesel Blend (USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E556*Coefficients!$B$10)+(Campus!F556*Coefficients!$D$10)+(Campus!G556*Coefficients!$F$10)+(Campus!H556*Coefficients!$H$10)+(Campus!I556*Coefficients!$J$10)+(Campus!J556*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K556*Coefficients!$L$10)+(Campus!L556*Coefficients!$N$10)+(M556*Campus!$H$31)","v":0},{"$f":"(E556*Coefficients!$C$10)+(Campus!F556*Coefficients!$E$10)+(Campus!G556*Coefficients!$G$10)+(Campus!H556*Coefficients!$I$10)+(Campus!I556*Coefficients!$K$10)+(Campus!J556*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K556*Coefficients!$M$10)+(Campus!L556*Coefficients!$O$10)+(N556*'Waste Coeff.'!$D$9)+(O556*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q556/P556),\"\", (Q556/P556))","v":""},{"$f":"IF(ISERR(R556/P556),\"\", (R556/P556))","v":""},{"$f":"IF(ISERR(T556*2205),\"\",(T556*2205))","v":""},{"$f":"IFERROR((S556-AM100)/AM100,\"\")","v":""},{"$f":"IFERROR((T556-AN100)/AN100,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E557*Coefficients!$B$10)+(Campus!F557*Coefficients!$D$10)+(Campus!G557*Coefficients!$F$10)+(Campus!H557*Coefficients!$H$10)+(Campus!I557*Coefficients!$J$10)+(Campus!J557*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K557*Coefficients!$L$10)+(Campus!L557*Coefficients!$N$10)+(M557*Campus!$H$31)","v":0},{"$f":"(E557*Coefficients!$C$10)+(Campus!F557*Coefficients!$E$10)+(Campus!G557*Coefficients!$G$10)+(Campus!H557*Coefficients!$I$10)+(Campus!I557*Coefficients!$K$10)+(Campus!J557*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K557*Coefficients!$M$10)+(Campus!L557*Coefficients!$O$10)+(N557*'Waste Coeff.'!$D$9)+(O557*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E558*Coefficients!$B$10)+(Campus!F558*Coefficients!$D$10)+(Campus!G558*Coefficients!$F$10)+(Campus!H558*Coefficients!$H$10)+(Campus!I558*Coefficients!$J$10)+(Campus!J558*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K558*Coefficients!$L$10)+(Campus!L558*Coefficients!$N$10)+(M558*Campus!$H$31)","v":0},{"$f":"(E558*Coefficients!$C$10)+(Campus!F558*Coefficients!$E$10)+(Campus!G558*Coefficients!$G$10)+(Campus!H558*Coefficients!$I$10)+(Campus!I558*Coefficients!$K$10)+(Campus!J558*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K558*Coefficients!$M$10)+(Campus!L558*Coefficients!$O$10)+(N558*'Waste Coeff.'!$D$9)+(O558*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E559*Coefficients!$B$10)+(Campus!F559*Coefficients!$D$10)+(Campus!G559*Coefficients!$F$10)+(Campus!H559*Coefficients!$H$10)+(Campus!I559*Coefficients!$J$10)+(Campus!J559*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K559*Coefficients!$L$10)+(Campus!L559*Coefficients!$N$10)+(M559*Campus!$H$31)","v":0},{"$f":"(E559*Coefficients!$C$10)+(Campus!F559*Coefficients!$E$10)+(Campus!G559*Coefficients!$G$10)+(Campus!H559*Coefficients!$I$10)+(Campus!I559*Coefficients!$K$10)+(Campus!J559*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K559*Coefficients!$M$10)+(Campus!L559*Coefficients!$O$10)+(N559*'Waste Coeff.'!$D$9)+(O559*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E560*Coefficients!$B$10)+(Campus!F560*Coefficients!$D$10)+(Campus!G560*Coefficients!$F$10)+(Campus!H560*Coefficients!$H$10)+(Campus!I560*Coefficients!$J$10)+(Campus!J560*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K560*Coefficients!$L$10)+(Campus!L560*Coefficients!$N$10)+(M560*Campus!$H$31)","v":0},{"$f":"(E560*Coefficients!$C$10)+(Campus!F560*Coefficients!$E$10)+(Campus!G560*Coefficients!$G$10)+(Campus!H560*Coefficients!$I$10)+(Campus!I560*Coefficients!$K$10)+(Campus!J560*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K560*Coefficients!$M$10)+(Campus!L560*Coefficients!$O$10)+(N560*'Waste Coeff.'!$D$9)+(O560*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E561*Coefficients!$B$10)+(Campus!F561*Coefficients!$D$10)+(Campus!G561*Coefficients!$F$10)+(Campus!H561*Coefficients!$H$10)+(Campus!I561*Coefficients!$J$10)+(Campus!J561*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K561*Coefficients!$L$10)+(Campus!L561*Coefficients!$N$10)+(M561*Campus!$H$31)","v":0},{"$f":"(E561*Coefficients!$C$10)+(Campus!F561*Coefficients!$E$10)+(Campus!G561*Coefficients!$G$10)+(Campus!H561*Coefficients!$I$10)+(Campus!I561*Coefficients!$K$10)+(Campus!J561*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K561*Coefficients!$M$10)+(Campus!L561*Coefficients!$O$10)+(N561*'Waste Coeff.'!$D$9)+(O561*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E562*Coefficients!$B$10)+(Campus!F562*Coefficients!$D$10)+(Campus!G562*Coefficients!$F$10)+(Campus!H562*Coefficients!$H$10)+(Campus!I562*Coefficients!$J$10)+(Campus!J562*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K562*Coefficients!$L$10)+(Campus!L562*Coefficients!$N$10)+(M562*Campus!$H$31)","v":0},{"$f":"(E562*Coefficients!$C$10)+(Campus!F562*Coefficients!$E$10)+(Campus!G562*Coefficients!$G$10)+(Campus!H562*Coefficients!$I$10)+(Campus!I562*Coefficients!$K$10)+(Campus!J562*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K562*Coefficients!$M$10)+(Campus!L562*Coefficients!$O$10)+(N562*'Waste Coeff.'!$D$9)+(O562*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E563*Coefficients!$B$10)+(Campus!F563*Coefficients!$D$10)+(Campus!G563*Coefficients!$F$10)+(Campus!H563*Coefficients!$H$10)+(Campus!I563*Coefficients!$J$10)+(Campus!J563*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K563*Coefficients!$L$10)+(Campus!L563*Coefficients!$N$10)+(M563*Campus!$H$31)","v":0},{"$f":"(E563*Coefficients!$C$10)+(Campus!F563*Coefficients!$E$10)+(Campus!G563*Coefficients!$G$10)+(Campus!H563*Coefficients!$I$10)+(Campus!I563*Coefficients!$K$10)+(Campus!J563*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K563*Coefficients!$M$10)+(Campus!L563*Coefficients!$O$10)+(N563*'Waste Coeff.'!$D$9)+(O563*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E564*Coefficients!$B$10)+(Campus!F564*Coefficients!$D$10)+(Campus!G564*Coefficients!$F$10)+(Campus!H564*Coefficients!$H$10)+(Campus!I564*Coefficients!$J$10)+(Campus!J564*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K564*Coefficients!$L$10)+(Campus!L564*Coefficients!$N$10)+(M564*Campus!$H$31)","v":0},{"$f":"(E564*Coefficients!$C$10)+(Campus!F564*Coefficients!$E$10)+(Campus!G564*Coefficients!$G$10)+(Campus!H564*Coefficients!$I$10)+(Campus!I564*Coefficients!$K$10)+(Campus!J564*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K564*Coefficients!$M$10)+(Campus!L564*Coefficients!$O$10)+(N564*'Waste Coeff.'!$D$9)+(O564*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E565*Coefficients!$B$10)+(Campus!F565*Coefficients!$D$10)+(Campus!G565*Coefficients!$F$10)+(Campus!H565*Coefficients!$H$10)+(Campus!I565*Coefficients!$J$10)+(Campus!J565*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K565*Coefficients!$L$10)+(Campus!L565*Coefficients!$N$10)+(M565*Campus!$H$31)","v":0},{"$f":"(E565*Coefficients!$C$10)+(Campus!F565*Coefficients!$E$10)+(Campus!G565*Coefficients!$G$10)+(Campus!H565*Coefficients!$I$10)+(Campus!I565*Coefficients!$K$10)+(Campus!J565*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K565*Coefficients!$M$10)+(Campus!L565*Coefficients!$O$10)+(N565*'Waste Coeff.'!$D$9)+(O565*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E566*Coefficients!$B$10)+(Campus!F566*Coefficients!$D$10)+(Campus!G566*Coefficients!$F$10)+(Campus!H566*Coefficients!$H$10)+(Campus!I566*Coefficients!$J$10)+(Campus!J566*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K566*Coefficients!$L$10)+(Campus!L566*Coefficients!$N$10)+(M566*Campus!$H$31)","v":0},{"$f":"(E566*Coefficients!$C$10)+(Campus!F566*Coefficients!$E$10)+(Campus!G566*Coefficients!$G$10)+(Campus!H566*Coefficients!$I$10)+(Campus!I566*Coefficients!$K$10)+(Campus!J566*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K566*Coefficients!$M$10)+(Campus!L566*Coefficients!$O$10)+(N566*'Waste Coeff.'!$D$9)+(O566*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E567*Coefficients!$B$10)+(Campus!F567*Coefficients!$D$10)+(Campus!G567*Coefficients!$F$10)+(Campus!H567*Coefficients!$H$10)+(Campus!I567*Coefficients!$J$10)+(Campus!J567*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K567*Coefficients!$L$10)+(Campus!L567*Coefficients!$N$10)+(M567*Campus!$H$31)","v":0},{"$f":"(E567*Coefficients!$C$10)+(Campus!F567*Coefficients!$E$10)+(Campus!G567*Coefficients!$G$10)+(Campus!H567*Coefficients!$I$10)+(Campus!I567*Coefficients!$K$10)+(Campus!J567*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K567*Coefficients!$M$10)+(Campus!L567*Coefficients!$O$10)+(N567*'Waste Coeff.'!$D$9)+(O567*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E568*Coefficients!$B$10)+(Campus!F568*Coefficients!$D$10)+(Campus!G568*Coefficients!$F$10)+(Campus!H568*Coefficients!$H$10)+(Campus!I568*Coefficients!$J$10)+(Campus!J568*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K568*Coefficients!$L$10)+(Campus!L568*Coefficients!$N$10)+(M568*Campus!$H$31)","v":0},{"$f":"(E568*Coefficients!$C$10)+(Campus!F568*Coefficients!$E$10)+(Campus!G568*Coefficients!$G$10)+(Campus!H568*Coefficients!$I$10)+(Campus!I568*Coefficients!$K$10)+(Campus!J568*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K568*Coefficients!$M$10)+(Campus!L568*Coefficients!$O$10)+(N568*'Waste Coeff.'!$D$9)+(O568*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E569*Coefficients!$B$10)+(Campus!F569*Coefficients!$D$10)+(Campus!G569*Coefficients!$F$10)+(Campus!H569*Coefficients!$H$10)+(Campus!I569*Coefficients!$J$10)+(Campus!J569*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K569*Coefficients!$L$10)+(Campus!L569*Coefficients!$N$10)+(M569*Campus!$H$31)","v":0},{"$f":"(E569*Coefficients!$C$10)+(Campus!F569*Coefficients!$E$10)+(Campus!G569*Coefficients!$G$10)+(Campus!H569*Coefficients!$I$10)+(Campus!I569*Coefficients!$K$10)+(Campus!J569*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K569*Coefficients!$M$10)+(Campus!L569*Coefficients!$O$10)+(N569*'Waste Coeff.'!$D$9)+(O569*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E570*Coefficients!$B$10)+(Campus!F570*Coefficients!$D$10)+(Campus!G570*Coefficients!$F$10)+(Campus!H570*Coefficients!$H$10)+(Campus!I570*Coefficients!$J$10)+(Campus!J570*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K570*Coefficients!$L$10)+(Campus!L570*Coefficients!$N$10)+(M570*Campus!$H$31)","v":0},{"$f":"(E570*Coefficients!$C$10)+(Campus!F570*Coefficients!$E$10)+(Campus!G570*Coefficients!$G$10)+(Campus!H570*Coefficients!$I$10)+(Campus!I570*Coefficients!$K$10)+(Campus!J570*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K570*Coefficients!$M$10)+(Campus!L570*Coefficients!$O$10)+(N570*'Waste Coeff.'!$D$9)+(O570*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E571*Coefficients!$B$10)+(Campus!F571*Coefficients!$D$10)+(Campus!G571*Coefficients!$F$10)+(Campus!H571*Coefficients!$H$10)+(Campus!I571*Coefficients!$J$10)+(Campus!J571*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K571*Coefficients!$L$10)+(Campus!L571*Coefficients!$N$10)+(M571*Campus!$H$31)","v":0},{"$f":"(E571*Coefficients!$C$10)+(Campus!F571*Coefficients!$E$10)+(Campus!G571*Coefficients!$G$10)+(Campus!H571*Coefficients!$I$10)+(Campus!I571*Coefficients!$K$10)+(Campus!J571*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K571*Coefficients!$M$10)+(Campus!L571*Coefficients!$O$10)+(N571*'Waste Coeff.'!$D$9)+(O571*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E572*Coefficients!$B$10)+(Campus!F572*Coefficients!$D$10)+(Campus!G572*Coefficients!$F$10)+(Campus!H572*Coefficients!$H$10)+(Campus!I572*Coefficients!$J$10)+(Campus!J572*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K572*Coefficients!$L$10)+(Campus!L572*Coefficients!$N$10)+(M572*Campus!$H$31)","v":0},{"$f":"(E572*Coefficients!$C$10)+(Campus!F572*Coefficients!$E$10)+(Campus!G572*Coefficients!$G$10)+(Campus!H572*Coefficients!$I$10)+(Campus!I572*Coefficients!$K$10)+(Campus!J572*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K572*Coefficients!$M$10)+(Campus!L572*Coefficients!$O$10)+(N572*'Waste Coeff.'!$D$9)+(O572*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E573*Coefficients!$B$10)+(Campus!F573*Coefficients!$D$10)+(Campus!G573*Coefficients!$F$10)+(Campus!H573*Coefficients!$H$10)+(Campus!I573*Coefficients!$J$10)+(Campus!J573*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K573*Coefficients!$L$10)+(Campus!L573*Coefficients!$N$10)+(M573*Campus!$H$31)","v":0},{"$f":"(E573*Coefficients!$C$10)+(Campus!F573*Coefficients!$E$10)+(Campus!G573*Coefficients!$G$10)+(Campus!H573*Coefficients!$I$10)+(Campus!I573*Coefficients!$K$10)+(Campus!J573*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K573*Coefficients!$M$10)+(Campus!L573*Coefficients!$O$10)+(N573*'Waste Coeff.'!$D$9)+(O573*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E574*Coefficients!$B$10)+(Campus!F574*Coefficients!$D$10)+(Campus!G574*Coefficients!$F$10)+(Campus!H574*Coefficients!$H$10)+(Campus!I574*Coefficients!$J$10)+(Campus!J574*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K574*Coefficients!$L$10)+(Campus!L574*Coefficients!$N$10)+(M574*Campus!$H$31)","v":0},{"$f":"(E574*Coefficients!$C$10)+(Campus!F574*Coefficients!$E$10)+(Campus!G574*Coefficients!$G$10)+(Campus!H574*Coefficients!$I$10)+(Campus!I574*Coefficients!$K$10)+(Campus!J574*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K574*Coefficients!$M$10)+(Campus!L574*Coefficients!$O$10)+(N574*'Waste Coeff.'!$D$9)+(O574*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E575*Coefficients!$B$10)+(Campus!F575*Coefficients!$D$10)+(Campus!G575*Coefficients!$F$10)+(Campus!H575*Coefficients!$H$10)+(Campus!I575*Coefficients!$J$10)+(Campus!J575*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K575*Coefficients!$L$10)+(Campus!L575*Coefficients!$N$10)+(M575*Campus!$H$31)","v":0},{"$f":"(E575*Coefficients!$C$10)+(Campus!F575*Coefficients!$E$10)+(Campus!G575*Coefficients!$G$10)+(Campus!H575*Coefficients!$I$10)+(Campus!I575*Coefficients!$K$10)+(Campus!J575*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K575*Coefficients!$M$10)+(Campus!L575*Coefficients!$O$10)+(N575*'Waste Coeff.'!$D$9)+(O575*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E576*Coefficients!$B$10)+(Campus!F576*Coefficients!$D$10)+(Campus!G576*Coefficients!$F$10)+(Campus!H576*Coefficients!$H$10)+(Campus!I576*Coefficients!$J$10)+(Campus!J576*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K576*Coefficients!$L$10)+(Campus!L576*Coefficients!$N$10)+(M576*Campus!$H$31)","v":0},{"$f":"(E576*Coefficients!$C$10)+(Campus!F576*Coefficients!$E$10)+(Campus!G576*Coefficients!$G$10)+(Campus!H576*Coefficients!$I$10)+(Campus!I576*Coefficients!$K$10)+(Campus!J576*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K576*Coefficients!$M$10)+(Campus!L576*Coefficients!$O$10)+(N576*'Waste Coeff.'!$D$9)+(O576*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E577*Coefficients!$B$10)+(Campus!F577*Coefficients!$D$10)+(Campus!G577*Coefficients!$F$10)+(Campus!H577*Coefficients!$H$10)+(Campus!I577*Coefficients!$J$10)+(Campus!J577*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K577*Coefficients!$L$10)+(Campus!L577*Coefficients!$N$10)+(M577*Campus!$H$31)","v":0},{"$f":"(E577*Coefficients!$C$10)+(Campus!F577*Coefficients!$E$10)+(Campus!G577*Coefficients!$G$10)+(Campus!H577*Coefficients!$I$10)+(Campus!I577*Coefficients!$K$10)+(Campus!J577*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K577*Coefficients!$M$10)+(Campus!L577*Coefficients!$O$10)+(N577*'Waste Coeff.'!$D$9)+(O577*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E578*Coefficients!$B$10)+(Campus!F578*Coefficients!$D$10)+(Campus!G578*Coefficients!$F$10)+(Campus!H578*Coefficients!$H$10)+(Campus!I578*Coefficients!$J$10)+(Campus!J578*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K578*Coefficients!$L$10)+(Campus!L578*Coefficients!$N$10)+(M578*Campus!$H$31)","v":0},{"$f":"(E578*Coefficients!$C$10)+(Campus!F578*Coefficients!$E$10)+(Campus!G578*Coefficients!$G$10)+(Campus!H578*Coefficients!$I$10)+(Campus!I578*Coefficients!$K$10)+(Campus!J578*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K578*Coefficients!$M$10)+(Campus!L578*Coefficients!$O$10)+(N578*'Waste Coeff.'!$D$9)+(O578*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E579*Coefficients!$B$10)+(Campus!F579*Coefficients!$D$10)+(Campus!G579*Coefficients!$F$10)+(Campus!H579*Coefficients!$H$10)+(Campus!I579*Coefficients!$J$10)+(Campus!J579*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K579*Coefficients!$L$10)+(Campus!L579*Coefficients!$N$10)+(M579*Campus!$H$31)","v":0},{"$f":"(E579*Coefficients!$C$10)+(Campus!F579*Coefficients!$E$10)+(Campus!G579*Coefficients!$G$10)+(Campus!H579*Coefficients!$I$10)+(Campus!I579*Coefficients!$K$10)+(Campus!J579*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K579*Coefficients!$M$10)+(Campus!L579*Coefficients!$O$10)+(N579*'Waste Coeff.'!$D$9)+(O579*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E580*Coefficients!$B$10)+(Campus!F580*Coefficients!$D$10)+(Campus!G580*Coefficients!$F$10)+(Campus!H580*Coefficients!$H$10)+(Campus!I580*Coefficients!$J$10)+(Campus!J580*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K580*Coefficients!$L$10)+(Campus!L580*Coefficients!$N$10)+(M580*Campus!$H$31)","v":0},{"$f":"(E580*Coefficients!$C$10)+(Campus!F580*Coefficients!$E$10)+(Campus!G580*Coefficients!$G$10)+(Campus!H580*Coefficients!$I$10)+(Campus!I580*Coefficients!$K$10)+(Campus!J580*VLOOKUP($J$552,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K580*Coefficients!$M$10)+(Campus!L580*Coefficients!$O$10)+(N580*'Waste Coeff.'!$D$9)+(O580*VLOOKUP($O$552,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E556:E580)","v":0},{"$f":"SUM(F556:F580)","v":0},{"$f":"SUM(G556:G580)","v":0},{"$f":"SUM(H556:H580)","v":0},{"$f":"SUM(I556:I580)","v":0},null,{"$f":"SUM(K556:K580)","v":0},{"$f":"SUM(L556:L580)","v":0},null,null,null,{"$f":"SUM(P556:P580)","v":0},{"$f":"SUM(Q556:Q580)","v":0},{"$f":"SUM(R556:R580)","v":0},{"$f":"IFERROR(Q581/P581,\"\")","v":""},{"$f":"IFERROR(R581/P581,\"\")","v":""},{"$f":"IFERROR((T581*2205),\"\")","v":""},{"$f":"IFERROR((S581-AM581)/AM581,\"\")","v":""},{"$f":"IFERROR((T581-AN581)/AN581,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2015,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"(USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E594*Coefficients!$B$10)+(Campus!F594*Coefficients!$D$10)+(Campus!G594*Coefficients!$F$10)+(Campus!H594*Coefficients!$H$10)+(Campus!I594*Coefficients!$J$10)+(Campus!J594*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K594*Coefficients!$L$10)+(Campus!L594*Coefficients!$N$10)+(M594*Campus!$H$31)","v":0},{"$f":"(E594*Coefficients!$C$10)+(Campus!F594*Coefficients!$E$10)+(Campus!G594*Coefficients!$G$10)+(Campus!H594*Coefficients!$I$10)+(Campus!I594*Coefficients!$K$10)+(Campus!J594*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K594*Coefficients!$M$10)+(Campus!L594*Coefficients!$O$10)+(N594*'Waste Coeff.'!$D$9)+(O594*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q594/P594),\"\", (Q594/P594))","v":""},{"$f":"IF(ISERR(R594/P594),\"\", (R594/P594))","v":""},{"$f":"IF(ISERR(T594*2205),\"\",(T594*2205))","v":""},{"$f":"IFERROR((S594-AM138)/AM138,\"\")","v":""},{"$f":"IFERROR((T594-AN138)/AN138,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E595*Coefficients!$B$10)+(Campus!F595*Coefficients!$D$10)+(Campus!G595*Coefficients!$F$10)+(Campus!H595*Coefficients!$H$10)+(Campus!I595*Coefficients!$J$10)+(Campus!J595*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K595*Coefficients!$L$10)+(Campus!L595*Coefficients!$N$10)+(M595*Campus!$H$31)","v":0},{"$f":"(E595*Coefficients!$C$10)+(Campus!F595*Coefficients!$E$10)+(Campus!G595*Coefficients!$G$10)+(Campus!H595*Coefficients!$I$10)+(Campus!I595*Coefficients!$K$10)+(Campus!J595*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K595*Coefficients!$M$10)+(Campus!L595*Coefficients!$O$10)+(N595*'Waste Coeff.'!$D$9)+(O595*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E596*Coefficients!$B$10)+(Campus!F596*Coefficients!$D$10)+(Campus!G596*Coefficients!$F$10)+(Campus!H596*Coefficients!$H$10)+(Campus!I596*Coefficients!$J$10)+(Campus!J596*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K596*Coefficients!$L$10)+(Campus!L596*Coefficients!$N$10)+(M596*Campus!$H$31)","v":0},{"$f":"(E596*Coefficients!$C$10)+(Campus!F596*Coefficients!$E$10)+(Campus!G596*Coefficients!$G$10)+(Campus!H596*Coefficients!$I$10)+(Campus!I596*Coefficients!$K$10)+(Campus!J596*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K596*Coefficients!$M$10)+(Campus!L596*Coefficients!$O$10)+(N596*'Waste Coeff.'!$D$9)+(O596*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E597*Coefficients!$B$10)+(Campus!F597*Coefficients!$D$10)+(Campus!G597*Coefficients!$F$10)+(Campus!H597*Coefficients!$H$10)+(Campus!I597*Coefficients!$J$10)+(Campus!J597*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K597*Coefficients!$L$10)+(Campus!L597*Coefficients!$N$10)+(M597*Campus!$H$31)","v":0},{"$f":"(E597*Coefficients!$C$10)+(Campus!F597*Coefficients!$E$10)+(Campus!G597*Coefficients!$G$10)+(Campus!H597*Coefficients!$I$10)+(Campus!I597*Coefficients!$K$10)+(Campus!J597*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K597*Coefficients!$M$10)+(Campus!L597*Coefficients!$O$10)+(N597*'Waste Coeff.'!$D$9)+(O597*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E598*Coefficients!$B$10)+(Campus!F598*Coefficients!$D$10)+(Campus!G598*Coefficients!$F$10)+(Campus!H598*Coefficients!$H$10)+(Campus!I598*Coefficients!$J$10)+(Campus!J598*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K598*Coefficients!$L$10)+(Campus!L598*Coefficients!$N$10)+(M598*Campus!$H$31)","v":0},{"$f":"(E598*Coefficients!$C$10)+(Campus!F598*Coefficients!$E$10)+(Campus!G598*Coefficients!$G$10)+(Campus!H598*Coefficients!$I$10)+(Campus!I598*Coefficients!$K$10)+(Campus!J598*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K598*Coefficients!$M$10)+(Campus!L598*Coefficients!$O$10)+(N598*'Waste Coeff.'!$D$9)+(O598*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E599*Coefficients!$B$10)+(Campus!F599*Coefficients!$D$10)+(Campus!G599*Coefficients!$F$10)+(Campus!H599*Coefficients!$H$10)+(Campus!I599*Coefficients!$J$10)+(Campus!J599*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K599*Coefficients!$L$10)+(Campus!L599*Coefficients!$N$10)+(M599*Campus!$H$31)","v":0},{"$f":"(E599*Coefficients!$C$10)+(Campus!F599*Coefficients!$E$10)+(Campus!G599*Coefficients!$G$10)+(Campus!H599*Coefficients!$I$10)+(Campus!I599*Coefficients!$K$10)+(Campus!J599*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K599*Coefficients!$M$10)+(Campus!L599*Coefficients!$O$10)+(N599*'Waste Coeff.'!$D$9)+(O599*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E600*Coefficients!$B$10)+(Campus!F600*Coefficients!$D$10)+(Campus!G600*Coefficients!$F$10)+(Campus!H600*Coefficients!$H$10)+(Campus!I600*Coefficients!$J$10)+(Campus!J600*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K600*Coefficients!$L$10)+(Campus!L600*Coefficients!$N$10)+(M600*Campus!$H$31)","v":0},{"$f":"(E600*Coefficients!$C$10)+(Campus!F600*Coefficients!$E$10)+(Campus!G600*Coefficients!$G$10)+(Campus!H600*Coefficients!$I$10)+(Campus!I600*Coefficients!$K$10)+(Campus!J600*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K600*Coefficients!$M$10)+(Campus!L600*Coefficients!$O$10)+(N600*'Waste Coeff.'!$D$9)+(O600*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E601*Coefficients!$B$10)+(Campus!F601*Coefficients!$D$10)+(Campus!G601*Coefficients!$F$10)+(Campus!H601*Coefficients!$H$10)+(Campus!I601*Coefficients!$J$10)+(Campus!J601*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K601*Coefficients!$L$10)+(Campus!L601*Coefficients!$N$10)+(M601*Campus!$H$31)","v":0},{"$f":"(E601*Coefficients!$C$10)+(Campus!F601*Coefficients!$E$10)+(Campus!G601*Coefficients!$G$10)+(Campus!H601*Coefficients!$I$10)+(Campus!I601*Coefficients!$K$10)+(Campus!J601*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K601*Coefficients!$M$10)+(Campus!L601*Coefficients!$O$10)+(N601*'Waste Coeff.'!$D$9)+(O601*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E602*Coefficients!$B$10)+(Campus!F602*Coefficients!$D$10)+(Campus!G602*Coefficients!$F$10)+(Campus!H602*Coefficients!$H$10)+(Campus!I602*Coefficients!$J$10)+(Campus!J602*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K602*Coefficients!$L$10)+(Campus!L602*Coefficients!$N$10)+(M602*Campus!$H$31)","v":0},{"$f":"(E602*Coefficients!$C$10)+(Campus!F602*Coefficients!$E$10)+(Campus!G602*Coefficients!$G$10)+(Campus!H602*Coefficients!$I$10)+(Campus!I602*Coefficients!$K$10)+(Campus!J602*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K602*Coefficients!$M$10)+(Campus!L602*Coefficients!$O$10)+(N602*'Waste Coeff.'!$D$9)+(O602*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E603*Coefficients!$B$10)+(Campus!F603*Coefficients!$D$10)+(Campus!G603*Coefficients!$F$10)+(Campus!H603*Coefficients!$H$10)+(Campus!I603*Coefficients!$J$10)+(Campus!J603*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K603*Coefficients!$L$10)+(Campus!L603*Coefficients!$N$10)+(M603*Campus!$H$31)","v":0},{"$f":"(E603*Coefficients!$C$10)+(Campus!F603*Coefficients!$E$10)+(Campus!G603*Coefficients!$G$10)+(Campus!H603*Coefficients!$I$10)+(Campus!I603*Coefficients!$K$10)+(Campus!J603*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K603*Coefficients!$M$10)+(Campus!L603*Coefficients!$O$10)+(N603*'Waste Coeff.'!$D$9)+(O603*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E604*Coefficients!$B$10)+(Campus!F604*Coefficients!$D$10)+(Campus!G604*Coefficients!$F$10)+(Campus!H604*Coefficients!$H$10)+(Campus!I604*Coefficients!$J$10)+(Campus!J604*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K604*Coefficients!$L$10)+(Campus!L604*Coefficients!$N$10)+(M604*Campus!$H$31)","v":0},{"$f":"(E604*Coefficients!$C$10)+(Campus!F604*Coefficients!$E$10)+(Campus!G604*Coefficients!$G$10)+(Campus!H604*Coefficients!$I$10)+(Campus!I604*Coefficients!$K$10)+(Campus!J604*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K604*Coefficients!$M$10)+(Campus!L604*Coefficients!$O$10)+(N604*'Waste Coeff.'!$D$9)+(O604*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E605*Coefficients!$B$10)+(Campus!F605*Coefficients!$D$10)+(Campus!G605*Coefficients!$F$10)+(Campus!H605*Coefficients!$H$10)+(Campus!I605*Coefficients!$J$10)+(Campus!J605*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K605*Coefficients!$L$10)+(Campus!L605*Coefficients!$N$10)+(M605*Campus!$H$31)","v":0},{"$f":"(E605*Coefficients!$C$10)+(Campus!F605*Coefficients!$E$10)+(Campus!G605*Coefficients!$G$10)+(Campus!H605*Coefficients!$I$10)+(Campus!I605*Coefficients!$K$10)+(Campus!J605*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K605*Coefficients!$M$10)+(Campus!L605*Coefficients!$O$10)+(N605*'Waste Coeff.'!$D$9)+(O605*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E606*Coefficients!$B$10)+(Campus!F606*Coefficients!$D$10)+(Campus!G606*Coefficients!$F$10)+(Campus!H606*Coefficients!$H$10)+(Campus!I606*Coefficients!$J$10)+(Campus!J606*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K606*Coefficients!$L$10)+(Campus!L606*Coefficients!$N$10)+(M606*Campus!$H$31)","v":0},{"$f":"(E606*Coefficients!$C$10)+(Campus!F606*Coefficients!$E$10)+(Campus!G606*Coefficients!$G$10)+(Campus!H606*Coefficients!$I$10)+(Campus!I606*Coefficients!$K$10)+(Campus!J606*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K606*Coefficients!$M$10)+(Campus!L606*Coefficients!$O$10)+(N606*'Waste Coeff.'!$D$9)+(O606*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E607*Coefficients!$B$10)+(Campus!F607*Coefficients!$D$10)+(Campus!G607*Coefficients!$F$10)+(Campus!H607*Coefficients!$H$10)+(Campus!I607*Coefficients!$J$10)+(Campus!J607*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K607*Coefficients!$L$10)+(Campus!L607*Coefficients!$N$10)+(M607*Campus!$H$31)","v":0},{"$f":"(E607*Coefficients!$C$10)+(Campus!F607*Coefficients!$E$10)+(Campus!G607*Coefficients!$G$10)+(Campus!H607*Coefficients!$I$10)+(Campus!I607*Coefficients!$K$10)+(Campus!J607*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K607*Coefficients!$M$10)+(Campus!L607*Coefficients!$O$10)+(N607*'Waste Coeff.'!$D$9)+(O607*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E608*Coefficients!$B$10)+(Campus!F608*Coefficients!$D$10)+(Campus!G608*Coefficients!$F$10)+(Campus!H608*Coefficients!$H$10)+(Campus!I608*Coefficients!$J$10)+(Campus!J608*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K608*Coefficients!$L$10)+(Campus!L608*Coefficients!$N$10)+(M608*Campus!$H$31)","v":0},{"$f":"(E608*Coefficients!$C$10)+(Campus!F608*Coefficients!$E$10)+(Campus!G608*Coefficients!$G$10)+(Campus!H608*Coefficients!$I$10)+(Campus!I608*Coefficients!$K$10)+(Campus!J608*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K608*Coefficients!$M$10)+(Campus!L608*Coefficients!$O$10)+(N608*'Waste Coeff.'!$D$9)+(O608*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E609*Coefficients!$B$10)+(Campus!F609*Coefficients!$D$10)+(Campus!G609*Coefficients!$F$10)+(Campus!H609*Coefficients!$H$10)+(Campus!I609*Coefficients!$J$10)+(Campus!J609*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K609*Coefficients!$L$10)+(Campus!L609*Coefficients!$N$10)+(M609*Campus!$H$31)","v":0},{"$f":"(E609*Coefficients!$C$10)+(Campus!F609*Coefficients!$E$10)+(Campus!G609*Coefficients!$G$10)+(Campus!H609*Coefficients!$I$10)+(Campus!I609*Coefficients!$K$10)+(Campus!J609*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K609*Coefficients!$M$10)+(Campus!L609*Coefficients!$O$10)+(N609*'Waste Coeff.'!$D$9)+(O609*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E610*Coefficients!$B$10)+(Campus!F610*Coefficients!$D$10)+(Campus!G610*Coefficients!$F$10)+(Campus!H610*Coefficients!$H$10)+(Campus!I610*Coefficients!$J$10)+(Campus!J610*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K610*Coefficients!$L$10)+(Campus!L610*Coefficients!$N$10)+(M610*Campus!$H$31)","v":0},{"$f":"(E610*Coefficients!$C$10)+(Campus!F610*Coefficients!$E$10)+(Campus!G610*Coefficients!$G$10)+(Campus!H610*Coefficients!$I$10)+(Campus!I610*Coefficients!$K$10)+(Campus!J610*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K610*Coefficients!$M$10)+(Campus!L610*Coefficients!$O$10)+(N610*'Waste Coeff.'!$D$9)+(O610*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E611*Coefficients!$B$10)+(Campus!F611*Coefficients!$D$10)+(Campus!G611*Coefficients!$F$10)+(Campus!H611*Coefficients!$H$10)+(Campus!I611*Coefficients!$J$10)+(Campus!J611*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K611*Coefficients!$L$10)+(Campus!L611*Coefficients!$N$10)+(M611*Campus!$H$31)","v":0},{"$f":"(E611*Coefficients!$C$10)+(Campus!F611*Coefficients!$E$10)+(Campus!G611*Coefficients!$G$10)+(Campus!H611*Coefficients!$I$10)+(Campus!I611*Coefficients!$K$10)+(Campus!J611*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K611*Coefficients!$M$10)+(Campus!L611*Coefficients!$O$10)+(N611*'Waste Coeff.'!$D$9)+(O611*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E612*Coefficients!$B$10)+(Campus!F612*Coefficients!$D$10)+(Campus!G612*Coefficients!$F$10)+(Campus!H612*Coefficients!$H$10)+(Campus!I612*Coefficients!$J$10)+(Campus!J612*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K612*Coefficients!$L$10)+(Campus!L612*Coefficients!$N$10)+(M612*Campus!$H$31)","v":0},{"$f":"(E612*Coefficients!$C$10)+(Campus!F612*Coefficients!$E$10)+(Campus!G612*Coefficients!$G$10)+(Campus!H612*Coefficients!$I$10)+(Campus!I612*Coefficients!$K$10)+(Campus!J612*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K612*Coefficients!$M$10)+(Campus!L612*Coefficients!$O$10)+(N612*'Waste Coeff.'!$D$9)+(O612*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E613*Coefficients!$B$10)+(Campus!F613*Coefficients!$D$10)+(Campus!G613*Coefficients!$F$10)+(Campus!H613*Coefficients!$H$10)+(Campus!I613*Coefficients!$J$10)+(Campus!J613*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K613*Coefficients!$L$10)+(Campus!L613*Coefficients!$N$10)+(M613*Campus!$H$31)","v":0},{"$f":"(E613*Coefficients!$C$10)+(Campus!F613*Coefficients!$E$10)+(Campus!G613*Coefficients!$G$10)+(Campus!H613*Coefficients!$I$10)+(Campus!I613*Coefficients!$K$10)+(Campus!J613*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K613*Coefficients!$M$10)+(Campus!L613*Coefficients!$O$10)+(N613*'Waste Coeff.'!$D$9)+(O613*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E614*Coefficients!$B$10)+(Campus!F614*Coefficients!$D$10)+(Campus!G614*Coefficients!$F$10)+(Campus!H614*Coefficients!$H$10)+(Campus!I614*Coefficients!$J$10)+(Campus!J614*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K614*Coefficients!$L$10)+(Campus!L614*Coefficients!$N$10)+(M614*Campus!$H$31)","v":0},{"$f":"(E614*Coefficients!$C$10)+(Campus!F614*Coefficients!$E$10)+(Campus!G614*Coefficients!$G$10)+(Campus!H614*Coefficients!$I$10)+(Campus!I614*Coefficients!$K$10)+(Campus!J614*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K614*Coefficients!$M$10)+(Campus!L614*Coefficients!$O$10)+(N614*'Waste Coeff.'!$D$9)+(O614*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E615*Coefficients!$B$10)+(Campus!F615*Coefficients!$D$10)+(Campus!G615*Coefficients!$F$10)+(Campus!H615*Coefficients!$H$10)+(Campus!I615*Coefficients!$J$10)+(Campus!J615*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K615*Coefficients!$L$10)+(Campus!L615*Coefficients!$N$10)+(M615*Campus!$H$31)","v":0},{"$f":"(E615*Coefficients!$C$10)+(Campus!F615*Coefficients!$E$10)+(Campus!G615*Coefficients!$G$10)+(Campus!H615*Coefficients!$I$10)+(Campus!I615*Coefficients!$K$10)+(Campus!J615*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K615*Coefficients!$M$10)+(Campus!L615*Coefficients!$O$10)+(N615*'Waste Coeff.'!$D$9)+(O615*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E616*Coefficients!$B$10)+(Campus!F616*Coefficients!$D$10)+(Campus!G616*Coefficients!$F$10)+(Campus!H616*Coefficients!$H$10)+(Campus!I616*Coefficients!$J$10)+(Campus!J616*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K616*Coefficients!$L$10)+(Campus!L616*Coefficients!$N$10)+(M616*Campus!$H$31)","v":0},{"$f":"(E616*Coefficients!$C$10)+(Campus!F616*Coefficients!$E$10)+(Campus!G616*Coefficients!$G$10)+(Campus!H616*Coefficients!$I$10)+(Campus!I616*Coefficients!$K$10)+(Campus!J616*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K616*Coefficients!$M$10)+(Campus!L616*Coefficients!$O$10)+(N616*'Waste Coeff.'!$D$9)+(O616*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E617*Coefficients!$B$10)+(Campus!F617*Coefficients!$D$10)+(Campus!G617*Coefficients!$F$10)+(Campus!H617*Coefficients!$H$10)+(Campus!I617*Coefficients!$J$10)+(Campus!J617*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K617*Coefficients!$L$10)+(Campus!L617*Coefficients!$N$10)+(M617*Campus!$H$31)","v":0},{"$f":"(E617*Coefficients!$C$10)+(Campus!F617*Coefficients!$E$10)+(Campus!G617*Coefficients!$G$10)+(Campus!H617*Coefficients!$I$10)+(Campus!I617*Coefficients!$K$10)+(Campus!J617*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K617*Coefficients!$M$10)+(Campus!L617*Coefficients!$O$10)+(N617*'Waste Coeff.'!$D$9)+(O617*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E618*Coefficients!$B$10)+(Campus!F618*Coefficients!$D$10)+(Campus!G618*Coefficients!$F$10)+(Campus!H618*Coefficients!$H$10)+(Campus!I618*Coefficients!$J$10)+(Campus!J618*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K618*Coefficients!$L$10)+(Campus!L618*Coefficients!$N$10)+(M618*Campus!$H$31)","v":0},{"$f":"(E618*Coefficients!$C$10)+(Campus!F618*Coefficients!$E$10)+(Campus!G618*Coefficients!$G$10)+(Campus!H618*Coefficients!$I$10)+(Campus!I618*Coefficients!$K$10)+(Campus!J618*VLOOKUP($J$590,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K618*Coefficients!$M$10)+(Campus!L618*Coefficients!$O$10)+(N618*'Waste Coeff.'!$D$9)+(O618*VLOOKUP($O$590,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E594:E618)","v":0},{"$f":"SUM(F594:F618)","v":0},{"$f":"SUM(G594:G618)","v":0},{"$f":"SUM(H594:H618)","v":0},{"$f":"SUM(I594:I618)","v":0},null,{"$f":"SUM(K594:K618)","v":0},{"$f":"SUM(L594:L618)","v":0},null,null,null,{"$f":"SUM(P594:P618)","v":0},{"$f":"SUM(Q594:Q618)","v":0},{"$f":"SUM(R594:R618)","v":0},{"$f":"IFERROR(Q619/P619,\"\")","v":""},{"$f":"IFERROR(R619/P619,\"\")","v":""},{"$f":"IFERROR((T619*2205),\"\")","v":""},{"$f":"IFERROR((S619-AM619)/AM619,\"\")","v":""},{"$f":"IFERROR((T619-AN619)/AN619,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2016,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"(USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E632*Coefficients!$B$10)+(Campus!F632*Coefficients!$D$10)+(Campus!G632*Coefficients!$F$10)+(Campus!H632*Coefficients!$H$10)+(Campus!I632*Coefficients!$J$10)+(Campus!J632*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K632*Coefficients!$L$10)+(Campus!L632*Coefficients!$N$10)+(M632*Campus!$H$31)","v":0},{"$f":"(E632*Coefficients!$C$10)+(Campus!F632*Coefficients!$E$10)+(Campus!G632*Coefficients!$G$10)+(Campus!H632*Coefficients!$I$10)+(Campus!I632*Coefficients!$K$10)+(Campus!J632*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K632*Coefficients!$M$10)+(Campus!L632*Coefficients!$O$10)+(N632*'Waste Coeff.'!$D$9)+(O632*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q632/P632),\"\", (Q632/P632))","v":""},{"$f":"IF(ISERR(R632/P632),\"\", (R632/P632))","v":""},{"$f":"IF(ISERR(T632*2205),\"\",(T632*2205))","v":""},{"$f":"IFERROR((S632-AM176)/AM176,\"\")","v":""},{"$f":"IFERROR((T632-AN176)/AN176,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E633*Coefficients!$B$10)+(Campus!F633*Coefficients!$D$10)+(Campus!G633*Coefficients!$F$10)+(Campus!H633*Coefficients!$H$10)+(Campus!I633*Coefficients!$J$10)+(Campus!J633*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K633*Coefficients!$L$10)+(Campus!L633*Coefficients!$N$10)+(M633*Campus!$H$31)","v":0},{"$f":"(E633*Coefficients!$C$10)+(Campus!F633*Coefficients!$E$10)+(Campus!G633*Coefficients!$G$10)+(Campus!H633*Coefficients!$I$10)+(Campus!I633*Coefficients!$K$10)+(Campus!J633*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K633*Coefficients!$M$10)+(Campus!L633*Coefficients!$O$10)+(N633*'Waste Coeff.'!$D$9)+(O633*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E634*Coefficients!$B$10)+(Campus!F634*Coefficients!$D$10)+(Campus!G634*Coefficients!$F$10)+(Campus!H634*Coefficients!$H$10)+(Campus!I634*Coefficients!$J$10)+(Campus!J634*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K634*Coefficients!$L$10)+(Campus!L634*Coefficients!$N$10)+(M634*Campus!$H$31)","v":0},{"$f":"(E634*Coefficients!$C$10)+(Campus!F634*Coefficients!$E$10)+(Campus!G634*Coefficients!$G$10)+(Campus!H634*Coefficients!$I$10)+(Campus!I634*Coefficients!$K$10)+(Campus!J634*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K634*Coefficients!$M$10)+(Campus!L634*Coefficients!$O$10)+(N634*'Waste Coeff.'!$D$9)+(O634*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E635*Coefficients!$B$10)+(Campus!F635*Coefficients!$D$10)+(Campus!G635*Coefficients!$F$10)+(Campus!H635*Coefficients!$H$10)+(Campus!I635*Coefficients!$J$10)+(Campus!J635*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K635*Coefficients!$L$10)+(Campus!L635*Coefficients!$N$10)+(M635*Campus!$H$31)","v":0},{"$f":"(E635*Coefficients!$C$10)+(Campus!F635*Coefficients!$E$10)+(Campus!G635*Coefficients!$G$10)+(Campus!H635*Coefficients!$I$10)+(Campus!I635*Coefficients!$K$10)+(Campus!J635*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K635*Coefficients!$M$10)+(Campus!L635*Coefficients!$O$10)+(N635*'Waste Coeff.'!$D$9)+(O635*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E636*Coefficients!$B$10)+(Campus!F636*Coefficients!$D$10)+(Campus!G636*Coefficients!$F$10)+(Campus!H636*Coefficients!$H$10)+(Campus!I636*Coefficients!$J$10)+(Campus!J636*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K636*Coefficients!$L$10)+(Campus!L636*Coefficients!$N$10)+(M636*Campus!$H$31)","v":0},{"$f":"(E636*Coefficients!$C$10)+(Campus!F636*Coefficients!$E$10)+(Campus!G636*Coefficients!$G$10)+(Campus!H636*Coefficients!$I$10)+(Campus!I636*Coefficients!$K$10)+(Campus!J636*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K636*Coefficients!$M$10)+(Campus!L636*Coefficients!$O$10)+(N636*'Waste Coeff.'!$D$9)+(O636*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E637*Coefficients!$B$10)+(Campus!F637*Coefficients!$D$10)+(Campus!G637*Coefficients!$F$10)+(Campus!H637*Coefficients!$H$10)+(Campus!I637*Coefficients!$J$10)+(Campus!J637*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K637*Coefficients!$L$10)+(Campus!L637*Coefficients!$N$10)+(M637*Campus!$H$31)","v":0},{"$f":"(E637*Coefficients!$C$10)+(Campus!F637*Coefficients!$E$10)+(Campus!G637*Coefficients!$G$10)+(Campus!H637*Coefficients!$I$10)+(Campus!I637*Coefficients!$K$10)+(Campus!J637*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K637*Coefficients!$M$10)+(Campus!L637*Coefficients!$O$10)+(N637*'Waste Coeff.'!$D$9)+(O637*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E638*Coefficients!$B$10)+(Campus!F638*Coefficients!$D$10)+(Campus!G638*Coefficients!$F$10)+(Campus!H638*Coefficients!$H$10)+(Campus!I638*Coefficients!$J$10)+(Campus!J638*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K638*Coefficients!$L$10)+(Campus!L638*Coefficients!$N$10)+(M638*Campus!$H$31)","v":0},{"$f":"(E638*Coefficients!$C$10)+(Campus!F638*Coefficients!$E$10)+(Campus!G638*Coefficients!$G$10)+(Campus!H638*Coefficients!$I$10)+(Campus!I638*Coefficients!$K$10)+(Campus!J638*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K638*Coefficients!$M$10)+(Campus!L638*Coefficients!$O$10)+(N638*'Waste Coeff.'!$D$9)+(O638*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E639*Coefficients!$B$10)+(Campus!F639*Coefficients!$D$10)+(Campus!G639*Coefficients!$F$10)+(Campus!H639*Coefficients!$H$10)+(Campus!I639*Coefficients!$J$10)+(Campus!J639*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K639*Coefficients!$L$10)+(Campus!L639*Coefficients!$N$10)+(M639*Campus!$H$31)","v":0},{"$f":"(E639*Coefficients!$C$10)+(Campus!F639*Coefficients!$E$10)+(Campus!G639*Coefficients!$G$10)+(Campus!H639*Coefficients!$I$10)+(Campus!I639*Coefficients!$K$10)+(Campus!J639*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K639*Coefficients!$M$10)+(Campus!L639*Coefficients!$O$10)+(N639*'Waste Coeff.'!$D$9)+(O639*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E640*Coefficients!$B$10)+(Campus!F640*Coefficients!$D$10)+(Campus!G640*Coefficients!$F$10)+(Campus!H640*Coefficients!$H$10)+(Campus!I640*Coefficients!$J$10)+(Campus!J640*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K640*Coefficients!$L$10)+(Campus!L640*Coefficients!$N$10)+(M640*Campus!$H$31)","v":0},{"$f":"(E640*Coefficients!$C$10)+(Campus!F640*Coefficients!$E$10)+(Campus!G640*Coefficients!$G$10)+(Campus!H640*Coefficients!$I$10)+(Campus!I640*Coefficients!$K$10)+(Campus!J640*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K640*Coefficients!$M$10)+(Campus!L640*Coefficients!$O$10)+(N640*'Waste Coeff.'!$D$9)+(O640*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E641*Coefficients!$B$10)+(Campus!F641*Coefficients!$D$10)+(Campus!G641*Coefficients!$F$10)+(Campus!H641*Coefficients!$H$10)+(Campus!I641*Coefficients!$J$10)+(Campus!J641*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K641*Coefficients!$L$10)+(Campus!L641*Coefficients!$N$10)+(M641*Campus!$H$31)","v":0},{"$f":"(E641*Coefficients!$C$10)+(Campus!F641*Coefficients!$E$10)+(Campus!G641*Coefficients!$G$10)+(Campus!H641*Coefficients!$I$10)+(Campus!I641*Coefficients!$K$10)+(Campus!J641*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K641*Coefficients!$M$10)+(Campus!L641*Coefficients!$O$10)+(N641*'Waste Coeff.'!$D$9)+(O641*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E642*Coefficients!$B$10)+(Campus!F642*Coefficients!$D$10)+(Campus!G642*Coefficients!$F$10)+(Campus!H642*Coefficients!$H$10)+(Campus!I642*Coefficients!$J$10)+(Campus!J642*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K642*Coefficients!$L$10)+(Campus!L642*Coefficients!$N$10)+(M642*Campus!$H$31)","v":0},{"$f":"(E642*Coefficients!$C$10)+(Campus!F642*Coefficients!$E$10)+(Campus!G642*Coefficients!$G$10)+(Campus!H642*Coefficients!$I$10)+(Campus!I642*Coefficients!$K$10)+(Campus!J642*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K642*Coefficients!$M$10)+(Campus!L642*Coefficients!$O$10)+(N642*'Waste Coeff.'!$D$9)+(O642*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E643*Coefficients!$B$10)+(Campus!F643*Coefficients!$D$10)+(Campus!G643*Coefficients!$F$10)+(Campus!H643*Coefficients!$H$10)+(Campus!I643*Coefficients!$J$10)+(Campus!J643*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K643*Coefficients!$L$10)+(Campus!L643*Coefficients!$N$10)+(M643*Campus!$H$31)","v":0},{"$f":"(E643*Coefficients!$C$10)+(Campus!F643*Coefficients!$E$10)+(Campus!G643*Coefficients!$G$10)+(Campus!H643*Coefficients!$I$10)+(Campus!I643*Coefficients!$K$10)+(Campus!J643*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K643*Coefficients!$M$10)+(Campus!L643*Coefficients!$O$10)+(N643*'Waste Coeff.'!$D$9)+(O643*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E644*Coefficients!$B$10)+(Campus!F644*Coefficients!$D$10)+(Campus!G644*Coefficients!$F$10)+(Campus!H644*Coefficients!$H$10)+(Campus!I644*Coefficients!$J$10)+(Campus!J644*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K644*Coefficients!$L$10)+(Campus!L644*Coefficients!$N$10)+(M644*Campus!$H$31)","v":0},{"$f":"(E644*Coefficients!$C$10)+(Campus!F644*Coefficients!$E$10)+(Campus!G644*Coefficients!$G$10)+(Campus!H644*Coefficients!$I$10)+(Campus!I644*Coefficients!$K$10)+(Campus!J644*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K644*Coefficients!$M$10)+(Campus!L644*Coefficients!$O$10)+(N644*'Waste Coeff.'!$D$9)+(O644*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E645*Coefficients!$B$10)+(Campus!F645*Coefficients!$D$10)+(Campus!G645*Coefficients!$F$10)+(Campus!H645*Coefficients!$H$10)+(Campus!I645*Coefficients!$J$10)+(Campus!J645*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K645*Coefficients!$L$10)+(Campus!L645*Coefficients!$N$10)+(M645*Campus!$H$31)","v":0},{"$f":"(E645*Coefficients!$C$10)+(Campus!F645*Coefficients!$E$10)+(Campus!G645*Coefficients!$G$10)+(Campus!H645*Coefficients!$I$10)+(Campus!I645*Coefficients!$K$10)+(Campus!J645*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K645*Coefficients!$M$10)+(Campus!L645*Coefficients!$O$10)+(N645*'Waste Coeff.'!$D$9)+(O645*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E646*Coefficients!$B$10)+(Campus!F646*Coefficients!$D$10)+(Campus!G646*Coefficients!$F$10)+(Campus!H646*Coefficients!$H$10)+(Campus!I646*Coefficients!$J$10)+(Campus!J646*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K646*Coefficients!$L$10)+(Campus!L646*Coefficients!$N$10)+(M646*Campus!$H$31)","v":0},{"$f":"(E646*Coefficients!$C$10)+(Campus!F646*Coefficients!$E$10)+(Campus!G646*Coefficients!$G$10)+(Campus!H646*Coefficients!$I$10)+(Campus!I646*Coefficients!$K$10)+(Campus!J646*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K646*Coefficients!$M$10)+(Campus!L646*Coefficients!$O$10)+(N646*'Waste Coeff.'!$D$9)+(O646*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E647*Coefficients!$B$10)+(Campus!F647*Coefficients!$D$10)+(Campus!G647*Coefficients!$F$10)+(Campus!H647*Coefficients!$H$10)+(Campus!I647*Coefficients!$J$10)+(Campus!J647*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K647*Coefficients!$L$10)+(Campus!L647*Coefficients!$N$10)+(M647*Campus!$H$31)","v":0},{"$f":"(E647*Coefficients!$C$10)+(Campus!F647*Coefficients!$E$10)+(Campus!G647*Coefficients!$G$10)+(Campus!H647*Coefficients!$I$10)+(Campus!I647*Coefficients!$K$10)+(Campus!J647*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K647*Coefficients!$M$10)+(Campus!L647*Coefficients!$O$10)+(N647*'Waste Coeff.'!$D$9)+(O647*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E648*Coefficients!$B$10)+(Campus!F648*Coefficients!$D$10)+(Campus!G648*Coefficients!$F$10)+(Campus!H648*Coefficients!$H$10)+(Campus!I648*Coefficients!$J$10)+(Campus!J648*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K648*Coefficients!$L$10)+(Campus!L648*Coefficients!$N$10)+(M648*Campus!$H$31)","v":0},{"$f":"(E648*Coefficients!$C$10)+(Campus!F648*Coefficients!$E$10)+(Campus!G648*Coefficients!$G$10)+(Campus!H648*Coefficients!$I$10)+(Campus!I648*Coefficients!$K$10)+(Campus!J648*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K648*Coefficients!$M$10)+(Campus!L648*Coefficients!$O$10)+(N648*'Waste Coeff.'!$D$9)+(O648*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E649*Coefficients!$B$10)+(Campus!F649*Coefficients!$D$10)+(Campus!G649*Coefficients!$F$10)+(Campus!H649*Coefficients!$H$10)+(Campus!I649*Coefficients!$J$10)+(Campus!J649*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K649*Coefficients!$L$10)+(Campus!L649*Coefficients!$N$10)+(M649*Campus!$H$31)","v":0},{"$f":"(E649*Coefficients!$C$10)+(Campus!F649*Coefficients!$E$10)+(Campus!G649*Coefficients!$G$10)+(Campus!H649*Coefficients!$I$10)+(Campus!I649*Coefficients!$K$10)+(Campus!J649*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K649*Coefficients!$M$10)+(Campus!L649*Coefficients!$O$10)+(N649*'Waste Coeff.'!$D$9)+(O649*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E650*Coefficients!$B$10)+(Campus!F650*Coefficients!$D$10)+(Campus!G650*Coefficients!$F$10)+(Campus!H650*Coefficients!$H$10)+(Campus!I650*Coefficients!$J$10)+(Campus!J650*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K650*Coefficients!$L$10)+(Campus!L650*Coefficients!$N$10)+(M650*Campus!$H$31)","v":0},{"$f":"(E650*Coefficients!$C$10)+(Campus!F650*Coefficients!$E$10)+(Campus!G650*Coefficients!$G$10)+(Campus!H650*Coefficients!$I$10)+(Campus!I650*Coefficients!$K$10)+(Campus!J650*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K650*Coefficients!$M$10)+(Campus!L650*Coefficients!$O$10)+(N650*'Waste Coeff.'!$D$9)+(O650*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E651*Coefficients!$B$10)+(Campus!F651*Coefficients!$D$10)+(Campus!G651*Coefficients!$F$10)+(Campus!H651*Coefficients!$H$10)+(Campus!I651*Coefficients!$J$10)+(Campus!J651*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K651*Coefficients!$L$10)+(Campus!L651*Coefficients!$N$10)+(M651*Campus!$H$31)","v":0},{"$f":"(E651*Coefficients!$C$10)+(Campus!F651*Coefficients!$E$10)+(Campus!G651*Coefficients!$G$10)+(Campus!H651*Coefficients!$I$10)+(Campus!I651*Coefficients!$K$10)+(Campus!J651*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K651*Coefficients!$M$10)+(Campus!L651*Coefficients!$O$10)+(N651*'Waste Coeff.'!$D$9)+(O651*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E652*Coefficients!$B$10)+(Campus!F652*Coefficients!$D$10)+(Campus!G652*Coefficients!$F$10)+(Campus!H652*Coefficients!$H$10)+(Campus!I652*Coefficients!$J$10)+(Campus!J652*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K652*Coefficients!$L$10)+(Campus!L652*Coefficients!$N$10)+(M652*Campus!$H$31)","v":0},{"$f":"(E652*Coefficients!$C$10)+(Campus!F652*Coefficients!$E$10)+(Campus!G652*Coefficients!$G$10)+(Campus!H652*Coefficients!$I$10)+(Campus!I652*Coefficients!$K$10)+(Campus!J652*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K652*Coefficients!$M$10)+(Campus!L652*Coefficients!$O$10)+(N652*'Waste Coeff.'!$D$9)+(O652*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E653*Coefficients!$B$10)+(Campus!F653*Coefficients!$D$10)+(Campus!G653*Coefficients!$F$10)+(Campus!H653*Coefficients!$H$10)+(Campus!I653*Coefficients!$J$10)+(Campus!J653*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K653*Coefficients!$L$10)+(Campus!L653*Coefficients!$N$10)+(M653*Campus!$H$31)","v":0},{"$f":"(E653*Coefficients!$C$10)+(Campus!F653*Coefficients!$E$10)+(Campus!G653*Coefficients!$G$10)+(Campus!H653*Coefficients!$I$10)+(Campus!I653*Coefficients!$K$10)+(Campus!J653*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K653*Coefficients!$M$10)+(Campus!L653*Coefficients!$O$10)+(N653*'Waste Coeff.'!$D$9)+(O653*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E654*Coefficients!$B$10)+(Campus!F654*Coefficients!$D$10)+(Campus!G654*Coefficients!$F$10)+(Campus!H654*Coefficients!$H$10)+(Campus!I654*Coefficients!$J$10)+(Campus!J654*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K654*Coefficients!$L$10)+(Campus!L654*Coefficients!$N$10)+(M654*Campus!$H$31)","v":0},{"$f":"(E654*Coefficients!$C$10)+(Campus!F654*Coefficients!$E$10)+(Campus!G654*Coefficients!$G$10)+(Campus!H654*Coefficients!$I$10)+(Campus!I654*Coefficients!$K$10)+(Campus!J654*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K654*Coefficients!$M$10)+(Campus!L654*Coefficients!$O$10)+(N654*'Waste Coeff.'!$D$9)+(O654*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E655*Coefficients!$B$10)+(Campus!F655*Coefficients!$D$10)+(Campus!G655*Coefficients!$F$10)+(Campus!H655*Coefficients!$H$10)+(Campus!I655*Coefficients!$J$10)+(Campus!J655*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K655*Coefficients!$L$10)+(Campus!L655*Coefficients!$N$10)+(M655*Campus!$H$31)","v":0},{"$f":"(E655*Coefficients!$C$10)+(Campus!F655*Coefficients!$E$10)+(Campus!G655*Coefficients!$G$10)+(Campus!H655*Coefficients!$I$10)+(Campus!I655*Coefficients!$K$10)+(Campus!J655*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K655*Coefficients!$M$10)+(Campus!L655*Coefficients!$O$10)+(N655*'Waste Coeff.'!$D$9)+(O655*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E656*Coefficients!$B$10)+(Campus!F656*Coefficients!$D$10)+(Campus!G656*Coefficients!$F$10)+(Campus!H656*Coefficients!$H$10)+(Campus!I656*Coefficients!$J$10)+(Campus!J656*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K656*Coefficients!$L$10)+(Campus!L656*Coefficients!$N$10)+(M656*Campus!$H$31)","v":0},{"$f":"(E656*Coefficients!$C$10)+(Campus!F656*Coefficients!$E$10)+(Campus!G656*Coefficients!$G$10)+(Campus!H656*Coefficients!$I$10)+(Campus!I656*Coefficients!$K$10)+(Campus!J656*VLOOKUP($J$628,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K656*Coefficients!$M$10)+(Campus!L656*Coefficients!$O$10)+(N656*'Waste Coeff.'!$D$9)+(O656*VLOOKUP($O$628,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E632:E656)","v":0},{"$f":"SUM(F632:F656)","v":0},{"$f":"SUM(G632:G656)","v":0},{"$f":"SUM(H632:H656)","v":0},{"$f":"SUM(I632:I656)","v":0},null,{"$f":"SUM(K632:K656)","v":0},{"$f":"SUM(L632:L656)","v":0},null,null,null,{"$f":"SUM(P632:P656)","v":0},{"$f":"SUM(Q632:Q656)","v":0},{"$f":"SUM(R632:R656)","v":0},{"$f":"IFERROR(Q657/P657,\"\")","v":""},{"$f":"IFERROR(R657/P657,\"\")","v":""},{"$f":"IFERROR((T657*2205),\"\")","v":""},{"$f":"IFERROR((S657-AM657)/AM657,\"\")","v":""},{"$f":"IFERROR((T657-AN657)/AN657,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2017,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"(USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E670*Coefficients!$B$10)+(Campus!F670*Coefficients!$D$10)+(Campus!G670*Coefficients!$F$10)+(Campus!H670*Coefficients!$H$10)+(Campus!I670*Coefficients!$J$10)+(Campus!J670*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K670*Coefficients!$L$10)+(Campus!L670*Coefficients!$N$10)+(M670*Campus!$H$31)","v":0},{"$f":"(E670*Coefficients!$C$10)+(Campus!F670*Coefficients!$E$10)+(Campus!G670*Coefficients!$G$10)+(Campus!H670*Coefficients!$I$10)+(Campus!I670*Coefficients!$K$10)+(Campus!J670*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K670*Coefficients!$M$10)+(Campus!L670*Coefficients!$O$10)+(N670*'Waste Coeff.'!$D$9)+(O670*VLOOKUP($O$666,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q670/P670),\"\", (Q670/P670))","v":""},{"$f":"IF(ISERR(R670/P670),\"\", (R670/P670))","v":""},{"$f":"IF(ISERR(T670*2205),\"\",(T670*2205))","v":""},{"$f":"IFERROR((S670-AM214)/AM214,\"\")","v":""},{"$f":"IFERROR((T670-AN214)/AN214,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E671*Coefficients!$B$10)+(Campus!F671*Coefficients!$D$10)+(Campus!G671*Coefficients!$F$10)+(Campus!H671*Coefficients!$H$10)+(Campus!I671*Coefficients!$J$10)+(Campus!J671*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K671*Coefficients!$L$10)+(Campus!L671*Coefficients!$N$10)+(M671*Campus!$H$31)","v":0},{"$f":"(E671*Coefficients!$C$10)+(Campus!F671*Coefficients!$E$10)+(Campus!G671*Coefficients!$G$10)+(Campus!H671*Coefficients!$I$10)+(Campus!I671*Coefficients!$K$10)+(Campus!J671*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K671*Coefficients!$M$10)+(Campus!L671*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E672*Coefficients!$B$10)+(Campus!F672*Coefficients!$D$10)+(Campus!G672*Coefficients!$F$10)+(Campus!H672*Coefficients!$H$10)+(Campus!I672*Coefficients!$J$10)+(Campus!J672*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K672*Coefficients!$L$10)+(Campus!L672*Coefficients!$N$10)+(M672*Campus!$H$31)","v":0},{"$f":"(E672*Coefficients!$C$10)+(Campus!F672*Coefficients!$E$10)+(Campus!G672*Coefficients!$G$10)+(Campus!H672*Coefficients!$I$10)+(Campus!I672*Coefficients!$K$10)+(Campus!J672*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K672*Coefficients!$M$10)+(Campus!L672*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E673*Coefficients!$B$10)+(Campus!F673*Coefficients!$D$10)+(Campus!G673*Coefficients!$F$10)+(Campus!H673*Coefficients!$H$10)+(Campus!I673*Coefficients!$J$10)+(Campus!J673*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K673*Coefficients!$L$10)+(Campus!L673*Coefficients!$N$10)+(M673*Campus!$H$31)","v":0},{"$f":"(E673*Coefficients!$C$10)+(Campus!F673*Coefficients!$E$10)+(Campus!G673*Coefficients!$G$10)+(Campus!H673*Coefficients!$I$10)+(Campus!I673*Coefficients!$K$10)+(Campus!J673*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K673*Coefficients!$M$10)+(Campus!L673*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E674*Coefficients!$B$10)+(Campus!F674*Coefficients!$D$10)+(Campus!G674*Coefficients!$F$10)+(Campus!H674*Coefficients!$H$10)+(Campus!I674*Coefficients!$J$10)+(Campus!J674*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K674*Coefficients!$L$10)+(Campus!L674*Coefficients!$N$10)+(M674*Campus!$H$31)","v":0},{"$f":"(E674*Coefficients!$C$10)+(Campus!F674*Coefficients!$E$10)+(Campus!G674*Coefficients!$G$10)+(Campus!H674*Coefficients!$I$10)+(Campus!I674*Coefficients!$K$10)+(Campus!J674*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K674*Coefficients!$M$10)+(Campus!L674*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E675*Coefficients!$B$10)+(Campus!F675*Coefficients!$D$10)+(Campus!G675*Coefficients!$F$10)+(Campus!H675*Coefficients!$H$10)+(Campus!I675*Coefficients!$J$10)+(Campus!J675*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K675*Coefficients!$L$10)+(Campus!L675*Coefficients!$N$10)+(M675*Campus!$H$31)","v":0},{"$f":"(E675*Coefficients!$C$10)+(Campus!F675*Coefficients!$E$10)+(Campus!G675*Coefficients!$G$10)+(Campus!H675*Coefficients!$I$10)+(Campus!I675*Coefficients!$K$10)+(Campus!J675*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K675*Coefficients!$M$10)+(Campus!L675*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E676*Coefficients!$B$10)+(Campus!F676*Coefficients!$D$10)+(Campus!G676*Coefficients!$F$10)+(Campus!H676*Coefficients!$H$10)+(Campus!I676*Coefficients!$J$10)+(Campus!J676*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K676*Coefficients!$L$10)+(Campus!L676*Coefficients!$N$10)+(M676*Campus!$H$31)","v":0},{"$f":"(E676*Coefficients!$C$10)+(Campus!F676*Coefficients!$E$10)+(Campus!G676*Coefficients!$G$10)+(Campus!H676*Coefficients!$I$10)+(Campus!I676*Coefficients!$K$10)+(Campus!J676*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K676*Coefficients!$M$10)+(Campus!L676*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E677*Coefficients!$B$10)+(Campus!F677*Coefficients!$D$10)+(Campus!G677*Coefficients!$F$10)+(Campus!H677*Coefficients!$H$10)+(Campus!I677*Coefficients!$J$10)+(Campus!J677*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K677*Coefficients!$L$10)+(Campus!L677*Coefficients!$N$10)+(M677*Campus!$H$31)","v":0},{"$f":"(E677*Coefficients!$C$10)+(Campus!F677*Coefficients!$E$10)+(Campus!G677*Coefficients!$G$10)+(Campus!H677*Coefficients!$I$10)+(Campus!I677*Coefficients!$K$10)+(Campus!J677*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K677*Coefficients!$M$10)+(Campus!L677*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E678*Coefficients!$B$10)+(Campus!F678*Coefficients!$D$10)+(Campus!G678*Coefficients!$F$10)+(Campus!H678*Coefficients!$H$10)+(Campus!I678*Coefficients!$J$10)+(Campus!J678*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K678*Coefficients!$L$10)+(Campus!L678*Coefficients!$N$10)+(M678*Campus!$H$31)","v":0},{"$f":"(E678*Coefficients!$C$10)+(Campus!F678*Coefficients!$E$10)+(Campus!G678*Coefficients!$G$10)+(Campus!H678*Coefficients!$I$10)+(Campus!I678*Coefficients!$K$10)+(Campus!J678*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K678*Coefficients!$M$10)+(Campus!L678*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E679*Coefficients!$B$10)+(Campus!F679*Coefficients!$D$10)+(Campus!G679*Coefficients!$F$10)+(Campus!H679*Coefficients!$H$10)+(Campus!I679*Coefficients!$J$10)+(Campus!J679*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K679*Coefficients!$L$10)+(Campus!L679*Coefficients!$N$10)+(M679*Campus!$H$31)","v":0},{"$f":"(E679*Coefficients!$C$10)+(Campus!F679*Coefficients!$E$10)+(Campus!G679*Coefficients!$G$10)+(Campus!H679*Coefficients!$I$10)+(Campus!I679*Coefficients!$K$10)+(Campus!J679*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K679*Coefficients!$M$10)+(Campus!L679*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E680*Coefficients!$B$10)+(Campus!F680*Coefficients!$D$10)+(Campus!G680*Coefficients!$F$10)+(Campus!H680*Coefficients!$H$10)+(Campus!I680*Coefficients!$J$10)+(Campus!J680*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K680*Coefficients!$L$10)+(Campus!L680*Coefficients!$N$10)+(M680*Campus!$H$31)","v":0},{"$f":"(E680*Coefficients!$C$10)+(Campus!F680*Coefficients!$E$10)+(Campus!G680*Coefficients!$G$10)+(Campus!H680*Coefficients!$I$10)+(Campus!I680*Coefficients!$K$10)+(Campus!J680*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K680*Coefficients!$M$10)+(Campus!L680*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E681*Coefficients!$B$10)+(Campus!F681*Coefficients!$D$10)+(Campus!G681*Coefficients!$F$10)+(Campus!H681*Coefficients!$H$10)+(Campus!I681*Coefficients!$J$10)+(Campus!J681*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K681*Coefficients!$L$10)+(Campus!L681*Coefficients!$N$10)+(M681*Campus!$H$31)","v":0},{"$f":"(E681*Coefficients!$C$10)+(Campus!F681*Coefficients!$E$10)+(Campus!G681*Coefficients!$G$10)+(Campus!H681*Coefficients!$I$10)+(Campus!I681*Coefficients!$K$10)+(Campus!J681*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K681*Coefficients!$M$10)+(Campus!L681*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E682*Coefficients!$B$10)+(Campus!F682*Coefficients!$D$10)+(Campus!G682*Coefficients!$F$10)+(Campus!H682*Coefficients!$H$10)+(Campus!I682*Coefficients!$J$10)+(Campus!J682*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K682*Coefficients!$L$10)+(Campus!L682*Coefficients!$N$10)+(M682*Campus!$H$31)","v":0},{"$f":"(E682*Coefficients!$C$10)+(Campus!F682*Coefficients!$E$10)+(Campus!G682*Coefficients!$G$10)+(Campus!H682*Coefficients!$I$10)+(Campus!I682*Coefficients!$K$10)+(Campus!J682*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K682*Coefficients!$M$10)+(Campus!L682*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E683*Coefficients!$B$10)+(Campus!F683*Coefficients!$D$10)+(Campus!G683*Coefficients!$F$10)+(Campus!H683*Coefficients!$H$10)+(Campus!I683*Coefficients!$J$10)+(Campus!J683*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K683*Coefficients!$L$10)+(Campus!L683*Coefficients!$N$10)+(M683*Campus!$H$31)","v":0},{"$f":"(E683*Coefficients!$C$10)+(Campus!F683*Coefficients!$E$10)+(Campus!G683*Coefficients!$G$10)+(Campus!H683*Coefficients!$I$10)+(Campus!I683*Coefficients!$K$10)+(Campus!J683*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K683*Coefficients!$M$10)+(Campus!L683*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E684*Coefficients!$B$10)+(Campus!F684*Coefficients!$D$10)+(Campus!G684*Coefficients!$F$10)+(Campus!H684*Coefficients!$H$10)+(Campus!I684*Coefficients!$J$10)+(Campus!J684*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K684*Coefficients!$L$10)+(Campus!L684*Coefficients!$N$10)+(M684*Campus!$H$31)","v":0},{"$f":"(E684*Coefficients!$C$10)+(Campus!F684*Coefficients!$E$10)+(Campus!G684*Coefficients!$G$10)+(Campus!H684*Coefficients!$I$10)+(Campus!I684*Coefficients!$K$10)+(Campus!J684*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K684*Coefficients!$M$10)+(Campus!L684*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E685*Coefficients!$B$10)+(Campus!F685*Coefficients!$D$10)+(Campus!G685*Coefficients!$F$10)+(Campus!H685*Coefficients!$H$10)+(Campus!I685*Coefficients!$J$10)+(Campus!J685*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K685*Coefficients!$L$10)+(Campus!L685*Coefficients!$N$10)+(M685*Campus!$H$31)","v":0},{"$f":"(E685*Coefficients!$C$10)+(Campus!F685*Coefficients!$E$10)+(Campus!G685*Coefficients!$G$10)+(Campus!H685*Coefficients!$I$10)+(Campus!I685*Coefficients!$K$10)+(Campus!J685*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K685*Coefficients!$M$10)+(Campus!L685*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E686*Coefficients!$B$10)+(Campus!F686*Coefficients!$D$10)+(Campus!G686*Coefficients!$F$10)+(Campus!H686*Coefficients!$H$10)+(Campus!I686*Coefficients!$J$10)+(Campus!J686*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K686*Coefficients!$L$10)+(Campus!L686*Coefficients!$N$10)+(M686*Campus!$H$31)","v":0},{"$f":"(E686*Coefficients!$C$10)+(Campus!F686*Coefficients!$E$10)+(Campus!G686*Coefficients!$G$10)+(Campus!H686*Coefficients!$I$10)+(Campus!I686*Coefficients!$K$10)+(Campus!J686*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K686*Coefficients!$M$10)+(Campus!L686*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E687*Coefficients!$B$10)+(Campus!F687*Coefficients!$D$10)+(Campus!G687*Coefficients!$F$10)+(Campus!H687*Coefficients!$H$10)+(Campus!I687*Coefficients!$J$10)+(Campus!J687*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K687*Coefficients!$L$10)+(Campus!L687*Coefficients!$N$10)+(M687*Campus!$H$31)","v":0},{"$f":"(E687*Coefficients!$C$10)+(Campus!F687*Coefficients!$E$10)+(Campus!G687*Coefficients!$G$10)+(Campus!H687*Coefficients!$I$10)+(Campus!I687*Coefficients!$K$10)+(Campus!J687*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K687*Coefficients!$M$10)+(Campus!L687*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E688*Coefficients!$B$10)+(Campus!F688*Coefficients!$D$10)+(Campus!G688*Coefficients!$F$10)+(Campus!H688*Coefficients!$H$10)+(Campus!I688*Coefficients!$J$10)+(Campus!J688*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K688*Coefficients!$L$10)+(Campus!L688*Coefficients!$N$10)+(M688*Campus!$H$31)","v":0},{"$f":"(E688*Coefficients!$C$10)+(Campus!F688*Coefficients!$E$10)+(Campus!G688*Coefficients!$G$10)+(Campus!H688*Coefficients!$I$10)+(Campus!I688*Coefficients!$K$10)+(Campus!J688*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K688*Coefficients!$M$10)+(Campus!L688*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E689*Coefficients!$B$10)+(Campus!F689*Coefficients!$D$10)+(Campus!G689*Coefficients!$F$10)+(Campus!H689*Coefficients!$H$10)+(Campus!I689*Coefficients!$J$10)+(Campus!J689*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K689*Coefficients!$L$10)+(Campus!L689*Coefficients!$N$10)+(M689*Campus!$H$31)","v":0},{"$f":"(E689*Coefficients!$C$10)+(Campus!F689*Coefficients!$E$10)+(Campus!G689*Coefficients!$G$10)+(Campus!H689*Coefficients!$I$10)+(Campus!I689*Coefficients!$K$10)+(Campus!J689*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K689*Coefficients!$M$10)+(Campus!L689*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E690*Coefficients!$B$10)+(Campus!F690*Coefficients!$D$10)+(Campus!G690*Coefficients!$F$10)+(Campus!H690*Coefficients!$H$10)+(Campus!I690*Coefficients!$J$10)+(Campus!J690*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K690*Coefficients!$L$10)+(Campus!L690*Coefficients!$N$10)+(M690*Campus!$H$31)","v":0},{"$f":"(E690*Coefficients!$C$10)+(Campus!F690*Coefficients!$E$10)+(Campus!G690*Coefficients!$G$10)+(Campus!H690*Coefficients!$I$10)+(Campus!I690*Coefficients!$K$10)+(Campus!J690*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K690*Coefficients!$M$10)+(Campus!L690*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E691*Coefficients!$B$10)+(Campus!F691*Coefficients!$D$10)+(Campus!G691*Coefficients!$F$10)+(Campus!H691*Coefficients!$H$10)+(Campus!I691*Coefficients!$J$10)+(Campus!J691*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K691*Coefficients!$L$10)+(Campus!L691*Coefficients!$N$10)+(M691*Campus!$H$31)","v":0},{"$f":"(E691*Coefficients!$C$10)+(Campus!F691*Coefficients!$E$10)+(Campus!G691*Coefficients!$G$10)+(Campus!H691*Coefficients!$I$10)+(Campus!I691*Coefficients!$K$10)+(Campus!J691*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K691*Coefficients!$M$10)+(Campus!L691*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E692*Coefficients!$B$10)+(Campus!F692*Coefficients!$D$10)+(Campus!G692*Coefficients!$F$10)+(Campus!H692*Coefficients!$H$10)+(Campus!I692*Coefficients!$J$10)+(Campus!J692*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K692*Coefficients!$L$10)+(Campus!L692*Coefficients!$N$10)+(M692*Campus!$H$31)","v":0},{"$f":"(E692*Coefficients!$C$10)+(Campus!F692*Coefficients!$E$10)+(Campus!G692*Coefficients!$G$10)+(Campus!H692*Coefficients!$I$10)+(Campus!I692*Coefficients!$K$10)+(Campus!J692*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K692*Coefficients!$M$10)+(Campus!L692*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E693*Coefficients!$B$10)+(Campus!F693*Coefficients!$D$10)+(Campus!G693*Coefficients!$F$10)+(Campus!H693*Coefficients!$H$10)+(Campus!I693*Coefficients!$J$10)+(Campus!J693*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K693*Coefficients!$L$10)+(Campus!L693*Coefficients!$N$10)+(M693*Campus!$H$31)","v":0},{"$f":"(E693*Coefficients!$C$10)+(Campus!F693*Coefficients!$E$10)+(Campus!G693*Coefficients!$G$10)+(Campus!H693*Coefficients!$I$10)+(Campus!I693*Coefficients!$K$10)+(Campus!J693*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K693*Coefficients!$M$10)+(Campus!L693*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E694*Coefficients!$B$10)+(Campus!F694*Coefficients!$D$10)+(Campus!G694*Coefficients!$F$10)+(Campus!H694*Coefficients!$H$10)+(Campus!I694*Coefficients!$J$10)+(Campus!J694*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K694*Coefficients!$L$10)+(Campus!L694*Coefficients!$N$10)+(M694*Campus!$H$31)","v":0},{"$f":"(E694*Coefficients!$C$10)+(Campus!F694*Coefficients!$E$10)+(Campus!G694*Coefficients!$G$10)+(Campus!H694*Coefficients!$I$10)+(Campus!I694*Coefficients!$K$10)+(Campus!J694*VLOOKUP($J$666,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K694*Coefficients!$M$10)+(Campus!L694*Coefficients!$O$10)","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E670:E694)","v":0},{"$f":"SUM(F670:F694)","v":0},{"$f":"SUM(G670:G694)","v":0},{"$f":"SUM(H670:H694)","v":0},{"$f":"SUM(I670:I694)","v":0},null,{"$f":"SUM(K670:K694)","v":0},{"$f":"SUM(L670:L694)","v":0},null,null,null,{"$f":"SUM(P670:P694)","v":0},{"$f":"SUM(Q670:Q694)","v":0},{"$f":"SUM(R670:R694)","v":0},{"$f":"IFERROR(Q695/P695,\"\")","v":""},{"$f":"IFERROR(R695/P695,\"\")","v":""},{"$f":"IFERROR((T695*2205),\"\")","v":""},{"$f":"IFERROR((S695-AM695)/AM695,\"\")","v":""},{"$f":"IFERROR((T695-AN695)/AN695,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2018,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"(USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E708*Coefficients!$B$10)+(Campus!F708*Coefficients!$D$10)+(Campus!G708*Coefficients!$F$10)+(Campus!H708*Coefficients!$H$10)+(Campus!I708*Coefficients!$J$10)+(Campus!J708*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K708*Coefficients!$L$10)+(Campus!L708*Coefficients!$N$10)+(M708*Campus!$H$31)","v":0},{"$f":"(E708*Coefficients!$C$10)+(Campus!F708*Coefficients!$E$10)+(Campus!G708*Coefficients!$G$10)+(Campus!H708*Coefficients!$I$10)+(Campus!I708*Coefficients!$K$10)+(Campus!J708*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K708*Coefficients!$M$10)+(Campus!L708*Coefficients!$O$10)+(N708*'Waste Coeff.'!$D$9)+(O708*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q708/P708),\"\", (Q708/P708))","v":""},{"$f":"IF(ISERR(R708/P708),\"\", (R708/P708))","v":""},{"$f":"IF(ISERR(T708*2205),\"\",(T708*2205))","v":""},{"$f":"IFERROR((S708-AM252)/AM252,\"\")","v":""},{"$f":"IFERROR((T708-AN252)/AN252,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E709*Coefficients!$B$10)+(Campus!F709*Coefficients!$D$10)+(Campus!G709*Coefficients!$F$10)+(Campus!H709*Coefficients!$H$10)+(Campus!I709*Coefficients!$J$10)+(Campus!J709*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K709*Coefficients!$L$10)+(Campus!L709*Coefficients!$N$10)+(M709*Campus!$H$31)","v":0},{"$f":"(E709*Coefficients!$C$10)+(Campus!F709*Coefficients!$E$10)+(Campus!G709*Coefficients!$G$10)+(Campus!H709*Coefficients!$I$10)+(Campus!I709*Coefficients!$K$10)+(Campus!J709*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K709*Coefficients!$M$10)+(Campus!L709*Coefficients!$O$10)+(N709*'Waste Coeff.'!$D$9)+(O709*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E710*Coefficients!$B$10)+(Campus!F710*Coefficients!$D$10)+(Campus!G710*Coefficients!$F$10)+(Campus!H710*Coefficients!$H$10)+(Campus!I710*Coefficients!$J$10)+(Campus!J710*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K710*Coefficients!$L$10)+(Campus!L710*Coefficients!$N$10)+(M710*Campus!$H$31)","v":0},{"$f":"(E710*Coefficients!$C$10)+(Campus!F710*Coefficients!$E$10)+(Campus!G710*Coefficients!$G$10)+(Campus!H710*Coefficients!$I$10)+(Campus!I710*Coefficients!$K$10)+(Campus!J710*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K710*Coefficients!$M$10)+(Campus!L710*Coefficients!$O$10)+(N710*'Waste Coeff.'!$D$9)+(O710*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E711*Coefficients!$B$10)+(Campus!F711*Coefficients!$D$10)+(Campus!G711*Coefficients!$F$10)+(Campus!H711*Coefficients!$H$10)+(Campus!I711*Coefficients!$J$10)+(Campus!J711*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K711*Coefficients!$L$10)+(Campus!L711*Coefficients!$N$10)+(M711*Campus!$H$31)","v":0},{"$f":"(E711*Coefficients!$C$10)+(Campus!F711*Coefficients!$E$10)+(Campus!G711*Coefficients!$G$10)+(Campus!H711*Coefficients!$I$10)+(Campus!I711*Coefficients!$K$10)+(Campus!J711*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K711*Coefficients!$M$10)+(Campus!L711*Coefficients!$O$10)+(N711*'Waste Coeff.'!$D$9)+(O711*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E712*Coefficients!$B$10)+(Campus!F712*Coefficients!$D$10)+(Campus!G712*Coefficients!$F$10)+(Campus!H712*Coefficients!$H$10)+(Campus!I712*Coefficients!$J$10)+(Campus!J712*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K712*Coefficients!$L$10)+(Campus!L712*Coefficients!$N$10)+(M712*Campus!$H$31)","v":0},{"$f":"(E712*Coefficients!$C$10)+(Campus!F712*Coefficients!$E$10)+(Campus!G712*Coefficients!$G$10)+(Campus!H712*Coefficients!$I$10)+(Campus!I712*Coefficients!$K$10)+(Campus!J712*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K712*Coefficients!$M$10)+(Campus!L712*Coefficients!$O$10)+(N712*'Waste Coeff.'!$D$9)+(O712*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E713*Coefficients!$B$10)+(Campus!F713*Coefficients!$D$10)+(Campus!G713*Coefficients!$F$10)+(Campus!H713*Coefficients!$H$10)+(Campus!I713*Coefficients!$J$10)+(Campus!J713*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K713*Coefficients!$L$10)+(Campus!L713*Coefficients!$N$10)+(M713*Campus!$H$31)","v":0},{"$f":"(E713*Coefficients!$C$10)+(Campus!F713*Coefficients!$E$10)+(Campus!G713*Coefficients!$G$10)+(Campus!H713*Coefficients!$I$10)+(Campus!I713*Coefficients!$K$10)+(Campus!J713*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K713*Coefficients!$M$10)+(Campus!L713*Coefficients!$O$10)+(N713*'Waste Coeff.'!$D$9)+(O713*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E714*Coefficients!$B$10)+(Campus!F714*Coefficients!$D$10)+(Campus!G714*Coefficients!$F$10)+(Campus!H714*Coefficients!$H$10)+(Campus!I714*Coefficients!$J$10)+(Campus!J714*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K714*Coefficients!$L$10)+(Campus!L714*Coefficients!$N$10)+(M714*Campus!$H$31)","v":0},{"$f":"(E714*Coefficients!$C$10)+(Campus!F714*Coefficients!$E$10)+(Campus!G714*Coefficients!$G$10)+(Campus!H714*Coefficients!$I$10)+(Campus!I714*Coefficients!$K$10)+(Campus!J714*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K714*Coefficients!$M$10)+(Campus!L714*Coefficients!$O$10)+(N714*'Waste Coeff.'!$D$9)+(O714*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E715*Coefficients!$B$10)+(Campus!F715*Coefficients!$D$10)+(Campus!G715*Coefficients!$F$10)+(Campus!H715*Coefficients!$H$10)+(Campus!I715*Coefficients!$J$10)+(Campus!J715*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K715*Coefficients!$L$10)+(Campus!L715*Coefficients!$N$10)+(M715*Campus!$H$31)","v":0},{"$f":"(E715*Coefficients!$C$10)+(Campus!F715*Coefficients!$E$10)+(Campus!G715*Coefficients!$G$10)+(Campus!H715*Coefficients!$I$10)+(Campus!I715*Coefficients!$K$10)+(Campus!J715*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K715*Coefficients!$M$10)+(Campus!L715*Coefficients!$O$10)+(N715*'Waste Coeff.'!$D$9)+(O715*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E716*Coefficients!$B$10)+(Campus!F716*Coefficients!$D$10)+(Campus!G716*Coefficients!$F$10)+(Campus!H716*Coefficients!$H$10)+(Campus!I716*Coefficients!$J$10)+(Campus!J716*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K716*Coefficients!$L$10)+(Campus!L716*Coefficients!$N$10)+(M716*Campus!$H$31)","v":0},{"$f":"(E716*Coefficients!$C$10)+(Campus!F716*Coefficients!$E$10)+(Campus!G716*Coefficients!$G$10)+(Campus!H716*Coefficients!$I$10)+(Campus!I716*Coefficients!$K$10)+(Campus!J716*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K716*Coefficients!$M$10)+(Campus!L716*Coefficients!$O$10)+(N716*'Waste Coeff.'!$D$9)+(O716*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E717*Coefficients!$B$10)+(Campus!F717*Coefficients!$D$10)+(Campus!G717*Coefficients!$F$10)+(Campus!H717*Coefficients!$H$10)+(Campus!I717*Coefficients!$J$10)+(Campus!J717*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K717*Coefficients!$L$10)+(Campus!L717*Coefficients!$N$10)+(M717*Campus!$H$31)","v":0},{"$f":"(E717*Coefficients!$C$10)+(Campus!F717*Coefficients!$E$10)+(Campus!G717*Coefficients!$G$10)+(Campus!H717*Coefficients!$I$10)+(Campus!I717*Coefficients!$K$10)+(Campus!J717*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K717*Coefficients!$M$10)+(Campus!L717*Coefficients!$O$10)+(N717*'Waste Coeff.'!$D$9)+(O717*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E718*Coefficients!$B$10)+(Campus!F718*Coefficients!$D$10)+(Campus!G718*Coefficients!$F$10)+(Campus!H718*Coefficients!$H$10)+(Campus!I718*Coefficients!$J$10)+(Campus!J718*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K718*Coefficients!$L$10)+(Campus!L718*Coefficients!$N$10)+(M718*Campus!$H$31)","v":0},{"$f":"(E718*Coefficients!$C$10)+(Campus!F718*Coefficients!$E$10)+(Campus!G718*Coefficients!$G$10)+(Campus!H718*Coefficients!$I$10)+(Campus!I718*Coefficients!$K$10)+(Campus!J718*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K718*Coefficients!$M$10)+(Campus!L718*Coefficients!$O$10)+(N718*'Waste Coeff.'!$D$9)+(O718*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E719*Coefficients!$B$10)+(Campus!F719*Coefficients!$D$10)+(Campus!G719*Coefficients!$F$10)+(Campus!H719*Coefficients!$H$10)+(Campus!I719*Coefficients!$J$10)+(Campus!J719*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K719*Coefficients!$L$10)+(Campus!L719*Coefficients!$N$10)+(M719*Campus!$H$31)","v":0},{"$f":"(E719*Coefficients!$C$10)+(Campus!F719*Coefficients!$E$10)+(Campus!G719*Coefficients!$G$10)+(Campus!H719*Coefficients!$I$10)+(Campus!I719*Coefficients!$K$10)+(Campus!J719*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K719*Coefficients!$M$10)+(Campus!L719*Coefficients!$O$10)+(N719*'Waste Coeff.'!$D$9)+(O719*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E720*Coefficients!$B$10)+(Campus!F720*Coefficients!$D$10)+(Campus!G720*Coefficients!$F$10)+(Campus!H720*Coefficients!$H$10)+(Campus!I720*Coefficients!$J$10)+(Campus!J720*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K720*Coefficients!$L$10)+(Campus!L720*Coefficients!$N$10)+(M720*Campus!$H$31)","v":0},{"$f":"(E720*Coefficients!$C$10)+(Campus!F720*Coefficients!$E$10)+(Campus!G720*Coefficients!$G$10)+(Campus!H720*Coefficients!$I$10)+(Campus!I720*Coefficients!$K$10)+(Campus!J720*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K720*Coefficients!$M$10)+(Campus!L720*Coefficients!$O$10)+(N720*'Waste Coeff.'!$D$9)+(O720*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E721*Coefficients!$B$10)+(Campus!F721*Coefficients!$D$10)+(Campus!G721*Coefficients!$F$10)+(Campus!H721*Coefficients!$H$10)+(Campus!I721*Coefficients!$J$10)+(Campus!J721*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K721*Coefficients!$L$10)+(Campus!L721*Coefficients!$N$10)+(M721*Campus!$H$31)","v":0},{"$f":"(E721*Coefficients!$C$10)+(Campus!F721*Coefficients!$E$10)+(Campus!G721*Coefficients!$G$10)+(Campus!H721*Coefficients!$I$10)+(Campus!I721*Coefficients!$K$10)+(Campus!J721*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K721*Coefficients!$M$10)+(Campus!L721*Coefficients!$O$10)+(N721*'Waste Coeff.'!$D$9)+(O721*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E722*Coefficients!$B$10)+(Campus!F722*Coefficients!$D$10)+(Campus!G722*Coefficients!$F$10)+(Campus!H722*Coefficients!$H$10)+(Campus!I722*Coefficients!$J$10)+(Campus!J722*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K722*Coefficients!$L$10)+(Campus!L722*Coefficients!$N$10)+(M722*Campus!$H$31)","v":0},{"$f":"(E722*Coefficients!$C$10)+(Campus!F722*Coefficients!$E$10)+(Campus!G722*Coefficients!$G$10)+(Campus!H722*Coefficients!$I$10)+(Campus!I722*Coefficients!$K$10)+(Campus!J722*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K722*Coefficients!$M$10)+(Campus!L722*Coefficients!$O$10)+(N722*'Waste Coeff.'!$D$9)+(O722*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E723*Coefficients!$B$10)+(Campus!F723*Coefficients!$D$10)+(Campus!G723*Coefficients!$F$10)+(Campus!H723*Coefficients!$H$10)+(Campus!I723*Coefficients!$J$10)+(Campus!J723*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K723*Coefficients!$L$10)+(Campus!L723*Coefficients!$N$10)+(M723*Campus!$H$31)","v":0},{"$f":"(E723*Coefficients!$C$10)+(Campus!F723*Coefficients!$E$10)+(Campus!G723*Coefficients!$G$10)+(Campus!H723*Coefficients!$I$10)+(Campus!I723*Coefficients!$K$10)+(Campus!J723*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K723*Coefficients!$M$10)+(Campus!L723*Coefficients!$O$10)+(N723*'Waste Coeff.'!$D$9)+(O723*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E724*Coefficients!$B$10)+(Campus!F724*Coefficients!$D$10)+(Campus!G724*Coefficients!$F$10)+(Campus!H724*Coefficients!$H$10)+(Campus!I724*Coefficients!$J$10)+(Campus!J724*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K724*Coefficients!$L$10)+(Campus!L724*Coefficients!$N$10)+(M724*Campus!$H$31)","v":0},{"$f":"(E724*Coefficients!$C$10)+(Campus!F724*Coefficients!$E$10)+(Campus!G724*Coefficients!$G$10)+(Campus!H724*Coefficients!$I$10)+(Campus!I724*Coefficients!$K$10)+(Campus!J724*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K724*Coefficients!$M$10)+(Campus!L724*Coefficients!$O$10)+(N724*'Waste Coeff.'!$D$9)+(O724*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E725*Coefficients!$B$10)+(Campus!F725*Coefficients!$D$10)+(Campus!G725*Coefficients!$F$10)+(Campus!H725*Coefficients!$H$10)+(Campus!I725*Coefficients!$J$10)+(Campus!J725*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K725*Coefficients!$L$10)+(Campus!L725*Coefficients!$N$10)+(M725*Campus!$H$31)","v":0},{"$f":"(E725*Coefficients!$C$10)+(Campus!F725*Coefficients!$E$10)+(Campus!G725*Coefficients!$G$10)+(Campus!H725*Coefficients!$I$10)+(Campus!I725*Coefficients!$K$10)+(Campus!J725*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K725*Coefficients!$M$10)+(Campus!L725*Coefficients!$O$10)+(N725*'Waste Coeff.'!$D$9)+(O725*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E726*Coefficients!$B$10)+(Campus!F726*Coefficients!$D$10)+(Campus!G726*Coefficients!$F$10)+(Campus!H726*Coefficients!$H$10)+(Campus!I726*Coefficients!$J$10)+(Campus!J726*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K726*Coefficients!$L$10)+(Campus!L726*Coefficients!$N$10)+(M726*Campus!$H$31)","v":0},{"$f":"(E726*Coefficients!$C$10)+(Campus!F726*Coefficients!$E$10)+(Campus!G726*Coefficients!$G$10)+(Campus!H726*Coefficients!$I$10)+(Campus!I726*Coefficients!$K$10)+(Campus!J726*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K726*Coefficients!$M$10)+(Campus!L726*Coefficients!$O$10)+(N726*'Waste Coeff.'!$D$9)+(O726*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E727*Coefficients!$B$10)+(Campus!F727*Coefficients!$D$10)+(Campus!G727*Coefficients!$F$10)+(Campus!H727*Coefficients!$H$10)+(Campus!I727*Coefficients!$J$10)+(Campus!J727*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K727*Coefficients!$L$10)+(Campus!L727*Coefficients!$N$10)+(M727*Campus!$H$31)","v":0},{"$f":"(E727*Coefficients!$C$10)+(Campus!F727*Coefficients!$E$10)+(Campus!G727*Coefficients!$G$10)+(Campus!H727*Coefficients!$I$10)+(Campus!I727*Coefficients!$K$10)+(Campus!J727*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K727*Coefficients!$M$10)+(Campus!L727*Coefficients!$O$10)+(N727*'Waste Coeff.'!$D$9)+(O727*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E728*Coefficients!$B$10)+(Campus!F728*Coefficients!$D$10)+(Campus!G728*Coefficients!$F$10)+(Campus!H728*Coefficients!$H$10)+(Campus!I728*Coefficients!$J$10)+(Campus!J728*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K728*Coefficients!$L$10)+(Campus!L728*Coefficients!$N$10)+(M728*Campus!$H$31)","v":0},{"$f":"(E728*Coefficients!$C$10)+(Campus!F728*Coefficients!$E$10)+(Campus!G728*Coefficients!$G$10)+(Campus!H728*Coefficients!$I$10)+(Campus!I728*Coefficients!$K$10)+(Campus!J728*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K728*Coefficients!$M$10)+(Campus!L728*Coefficients!$O$10)+(N728*'Waste Coeff.'!$D$9)+(O728*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E729*Coefficients!$B$10)+(Campus!F729*Coefficients!$D$10)+(Campus!G729*Coefficients!$F$10)+(Campus!H729*Coefficients!$H$10)+(Campus!I729*Coefficients!$J$10)+(Campus!J729*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K729*Coefficients!$L$10)+(Campus!L729*Coefficients!$N$10)+(M729*Campus!$H$31)","v":0},{"$f":"(E729*Coefficients!$C$10)+(Campus!F729*Coefficients!$E$10)+(Campus!G729*Coefficients!$G$10)+(Campus!H729*Coefficients!$I$10)+(Campus!I729*Coefficients!$K$10)+(Campus!J729*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K729*Coefficients!$M$10)+(Campus!L729*Coefficients!$O$10)+(N729*'Waste Coeff.'!$D$9)+(O729*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E730*Coefficients!$B$10)+(Campus!F730*Coefficients!$D$10)+(Campus!G730*Coefficients!$F$10)+(Campus!H730*Coefficients!$H$10)+(Campus!I730*Coefficients!$J$10)+(Campus!J730*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K730*Coefficients!$L$10)+(Campus!L730*Coefficients!$N$10)+(M730*Campus!$H$31)","v":0},{"$f":"(E730*Coefficients!$C$10)+(Campus!F730*Coefficients!$E$10)+(Campus!G730*Coefficients!$G$10)+(Campus!H730*Coefficients!$I$10)+(Campus!I730*Coefficients!$K$10)+(Campus!J730*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K730*Coefficients!$M$10)+(Campus!L730*Coefficients!$O$10)+(N730*'Waste Coeff.'!$D$9)+(O730*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E731*Coefficients!$B$10)+(Campus!F731*Coefficients!$D$10)+(Campus!G731*Coefficients!$F$10)+(Campus!H731*Coefficients!$H$10)+(Campus!I731*Coefficients!$J$10)+(Campus!J731*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K731*Coefficients!$L$10)+(Campus!L731*Coefficients!$N$10)+(M731*Campus!$H$31)","v":0},{"$f":"(E731*Coefficients!$C$10)+(Campus!F731*Coefficients!$E$10)+(Campus!G731*Coefficients!$G$10)+(Campus!H731*Coefficients!$I$10)+(Campus!I731*Coefficients!$K$10)+(Campus!J731*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K731*Coefficients!$M$10)+(Campus!L731*Coefficients!$O$10)+(N731*'Waste Coeff.'!$D$9)+(O731*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E732*Coefficients!$B$10)+(Campus!F732*Coefficients!$D$10)+(Campus!G732*Coefficients!$F$10)+(Campus!H732*Coefficients!$H$10)+(Campus!I732*Coefficients!$J$10)+(Campus!J732*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K732*Coefficients!$L$10)+(Campus!L732*Coefficients!$N$10)+(M732*Campus!$H$31)","v":0},{"$f":"(E732*Coefficients!$C$10)+(Campus!F732*Coefficients!$E$10)+(Campus!G732*Coefficients!$G$10)+(Campus!H732*Coefficients!$I$10)+(Campus!I732*Coefficients!$K$10)+(Campus!J732*VLOOKUP($J$704,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K732*Coefficients!$M$10)+(Campus!L732*Coefficients!$O$10)+(N732*'Waste Coeff.'!$D$9)+(O732*VLOOKUP($O$704,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E708:E732)","v":0},{"$f":"SUM(F708:F732)","v":0},{"$f":"SUM(G708:G732)","v":0},{"$f":"SUM(H708:H732)","v":0},{"$f":"SUM(I708:I732)","v":0},null,{"$f":"SUM(K708:K732)","v":0},{"$f":"SUM(L708:L732)","v":0},null,null,null,{"$f":"SUM(P708:P732)","v":0},{"$f":"SUM(Q708:Q732)","v":0},{"$f":"SUM(R708:R732)","v":0},{"$f":"IFERROR(Q733/P733,\"\")","v":""},{"$f":"IFERROR(R733/P733,\"\")","v":""},{"$f":"IFERROR((T733*2205),\"\")","v":""},{"$f":"IFERROR((S733-AM733)/AM733,\"\")","v":""},{"$f":"IFERROR((T733-AN733)/AN733,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2019,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"(USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E746*Coefficients!$B$10)+(Campus!F746*Coefficients!$D$10)+(Campus!G746*Coefficients!$F$10)+(Campus!H746*Coefficients!$H$10)+(Campus!I746*Coefficients!$J$10)+(Campus!J746*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K746*Coefficients!$L$10)+(Campus!L746*Coefficients!$N$10)+(M746*Campus!$H$31)","v":0},{"$f":"(E746*Coefficients!$C$10)+(Campus!F746*Coefficients!$E$10)+(Campus!G746*Coefficients!$G$10)+(Campus!H746*Coefficients!$I$10)+(Campus!I746*Coefficients!$K$10)+(Campus!J746*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K746*Coefficients!$M$10)+(Campus!L746*Coefficients!$O$10)+(N746*'Waste Coeff.'!$D$9)+(O746*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q746/P746),\"\", (Q746/P746))","v":""},{"$f":"IF(ISERR(R746/P746),\"\", (R746/P746))","v":""},{"$f":"IF(ISERR(T746*2205),\"\",(T746*2205))","v":""},{"$f":"IFERROR((S746-AM290)/AM290,\"\")","v":""},{"$f":"IFERROR((T746-AN290)/AN290,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E747*Coefficients!$B$10)+(Campus!F747*Coefficients!$D$10)+(Campus!G747*Coefficients!$F$10)+(Campus!H747*Coefficients!$H$10)+(Campus!I747*Coefficients!$J$10)+(Campus!J747*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K747*Coefficients!$L$10)+(Campus!L747*Coefficients!$N$10)+(M747*Campus!$H$31)","v":0},{"$f":"(E747*Coefficients!$C$10)+(Campus!F747*Coefficients!$E$10)+(Campus!G747*Coefficients!$G$10)+(Campus!H747*Coefficients!$I$10)+(Campus!I747*Coefficients!$K$10)+(Campus!J747*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K747*Coefficients!$M$10)+(Campus!L747*Coefficients!$O$10)+(N747*'Waste Coeff.'!$D$9)+(O747*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E748*Coefficients!$B$10)+(Campus!F748*Coefficients!$D$10)+(Campus!G748*Coefficients!$F$10)+(Campus!H748*Coefficients!$H$10)+(Campus!I748*Coefficients!$J$10)+(Campus!J748*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K748*Coefficients!$L$10)+(Campus!L748*Coefficients!$N$10)+(M748*Campus!$H$31)","v":0},{"$f":"(E748*Coefficients!$C$10)+(Campus!F748*Coefficients!$E$10)+(Campus!G748*Coefficients!$G$10)+(Campus!H748*Coefficients!$I$10)+(Campus!I748*Coefficients!$K$10)+(Campus!J748*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K748*Coefficients!$M$10)+(Campus!L748*Coefficients!$O$10)+(N748*'Waste Coeff.'!$D$9)+(O748*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E749*Coefficients!$B$10)+(Campus!F749*Coefficients!$D$10)+(Campus!G749*Coefficients!$F$10)+(Campus!H749*Coefficients!$H$10)+(Campus!I749*Coefficients!$J$10)+(Campus!J749*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K749*Coefficients!$L$10)+(Campus!L749*Coefficients!$N$10)+(M749*Campus!$H$31)","v":0},{"$f":"(E749*Coefficients!$C$10)+(Campus!F749*Coefficients!$E$10)+(Campus!G749*Coefficients!$G$10)+(Campus!H749*Coefficients!$I$10)+(Campus!I749*Coefficients!$K$10)+(Campus!J749*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K749*Coefficients!$M$10)+(Campus!L749*Coefficients!$O$10)+(N749*'Waste Coeff.'!$D$9)+(O749*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E750*Coefficients!$B$10)+(Campus!F750*Coefficients!$D$10)+(Campus!G750*Coefficients!$F$10)+(Campus!H750*Coefficients!$H$10)+(Campus!I750*Coefficients!$J$10)+(Campus!J750*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K750*Coefficients!$L$10)+(Campus!L750*Coefficients!$N$10)+(M750*Campus!$H$31)","v":0},{"$f":"(E750*Coefficients!$C$10)+(Campus!F750*Coefficients!$E$10)+(Campus!G750*Coefficients!$G$10)+(Campus!H750*Coefficients!$I$10)+(Campus!I750*Coefficients!$K$10)+(Campus!J750*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K750*Coefficients!$M$10)+(Campus!L750*Coefficients!$O$10)+(N750*'Waste Coeff.'!$D$9)+(O750*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E751*Coefficients!$B$10)+(Campus!F751*Coefficients!$D$10)+(Campus!G751*Coefficients!$F$10)+(Campus!H751*Coefficients!$H$10)+(Campus!I751*Coefficients!$J$10)+(Campus!J751*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K751*Coefficients!$L$10)+(Campus!L751*Coefficients!$N$10)+(M751*Campus!$H$31)","v":0},{"$f":"(E751*Coefficients!$C$10)+(Campus!F751*Coefficients!$E$10)+(Campus!G751*Coefficients!$G$10)+(Campus!H751*Coefficients!$I$10)+(Campus!I751*Coefficients!$K$10)+(Campus!J751*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K751*Coefficients!$M$10)+(Campus!L751*Coefficients!$O$10)+(N751*'Waste Coeff.'!$D$9)+(O751*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E752*Coefficients!$B$10)+(Campus!F752*Coefficients!$D$10)+(Campus!G752*Coefficients!$F$10)+(Campus!H752*Coefficients!$H$10)+(Campus!I752*Coefficients!$J$10)+(Campus!J752*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K752*Coefficients!$L$10)+(Campus!L752*Coefficients!$N$10)+(M752*Campus!$H$31)","v":0},{"$f":"(E752*Coefficients!$C$10)+(Campus!F752*Coefficients!$E$10)+(Campus!G752*Coefficients!$G$10)+(Campus!H752*Coefficients!$I$10)+(Campus!I752*Coefficients!$K$10)+(Campus!J752*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K752*Coefficients!$M$10)+(Campus!L752*Coefficients!$O$10)+(N752*'Waste Coeff.'!$D$9)+(O752*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E753*Coefficients!$B$10)+(Campus!F753*Coefficients!$D$10)+(Campus!G753*Coefficients!$F$10)+(Campus!H753*Coefficients!$H$10)+(Campus!I753*Coefficients!$J$10)+(Campus!J753*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K753*Coefficients!$L$10)+(Campus!L753*Coefficients!$N$10)+(M753*Campus!$H$31)","v":0},{"$f":"(E753*Coefficients!$C$10)+(Campus!F753*Coefficients!$E$10)+(Campus!G753*Coefficients!$G$10)+(Campus!H753*Coefficients!$I$10)+(Campus!I753*Coefficients!$K$10)+(Campus!J753*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K753*Coefficients!$M$10)+(Campus!L753*Coefficients!$O$10)+(N753*'Waste Coeff.'!$D$9)+(O753*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E754*Coefficients!$B$10)+(Campus!F754*Coefficients!$D$10)+(Campus!G754*Coefficients!$F$10)+(Campus!H754*Coefficients!$H$10)+(Campus!I754*Coefficients!$J$10)+(Campus!J754*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K754*Coefficients!$L$10)+(Campus!L754*Coefficients!$N$10)+(M754*Campus!$H$31)","v":0},{"$f":"(E754*Coefficients!$C$10)+(Campus!F754*Coefficients!$E$10)+(Campus!G754*Coefficients!$G$10)+(Campus!H754*Coefficients!$I$10)+(Campus!I754*Coefficients!$K$10)+(Campus!J754*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K754*Coefficients!$M$10)+(Campus!L754*Coefficients!$O$10)+(N754*'Waste Coeff.'!$D$9)+(O754*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E755*Coefficients!$B$10)+(Campus!F755*Coefficients!$D$10)+(Campus!G755*Coefficients!$F$10)+(Campus!H755*Coefficients!$H$10)+(Campus!I755*Coefficients!$J$10)+(Campus!J755*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K755*Coefficients!$L$10)+(Campus!L755*Coefficients!$N$10)+(M755*Campus!$H$31)","v":0},{"$f":"(E755*Coefficients!$C$10)+(Campus!F755*Coefficients!$E$10)+(Campus!G755*Coefficients!$G$10)+(Campus!H755*Coefficients!$I$10)+(Campus!I755*Coefficients!$K$10)+(Campus!J755*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K755*Coefficients!$M$10)+(Campus!L755*Coefficients!$O$10)+(N755*'Waste Coeff.'!$D$9)+(O755*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E756*Coefficients!$B$10)+(Campus!F756*Coefficients!$D$10)+(Campus!G756*Coefficients!$F$10)+(Campus!H756*Coefficients!$H$10)+(Campus!I756*Coefficients!$J$10)+(Campus!J756*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K756*Coefficients!$L$10)+(Campus!L756*Coefficients!$N$10)+(M756*Campus!$H$31)","v":0},{"$f":"(E756*Coefficients!$C$10)+(Campus!F756*Coefficients!$E$10)+(Campus!G756*Coefficients!$G$10)+(Campus!H756*Coefficients!$I$10)+(Campus!I756*Coefficients!$K$10)+(Campus!J756*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K756*Coefficients!$M$10)+(Campus!L756*Coefficients!$O$10)+(N756*'Waste Coeff.'!$D$9)+(O756*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E757*Coefficients!$B$10)+(Campus!F757*Coefficients!$D$10)+(Campus!G757*Coefficients!$F$10)+(Campus!H757*Coefficients!$H$10)+(Campus!I757*Coefficients!$J$10)+(Campus!J757*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K757*Coefficients!$L$10)+(Campus!L757*Coefficients!$N$10)+(M757*Campus!$H$31)","v":0},{"$f":"(E757*Coefficients!$C$10)+(Campus!F757*Coefficients!$E$10)+(Campus!G757*Coefficients!$G$10)+(Campus!H757*Coefficients!$I$10)+(Campus!I757*Coefficients!$K$10)+(Campus!J757*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K757*Coefficients!$M$10)+(Campus!L757*Coefficients!$O$10)+(N757*'Waste Coeff.'!$D$9)+(O757*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E758*Coefficients!$B$10)+(Campus!F758*Coefficients!$D$10)+(Campus!G758*Coefficients!$F$10)+(Campus!H758*Coefficients!$H$10)+(Campus!I758*Coefficients!$J$10)+(Campus!J758*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K758*Coefficients!$L$10)+(Campus!L758*Coefficients!$N$10)+(M758*Campus!$H$31)","v":0},{"$f":"(E758*Coefficients!$C$10)+(Campus!F758*Coefficients!$E$10)+(Campus!G758*Coefficients!$G$10)+(Campus!H758*Coefficients!$I$10)+(Campus!I758*Coefficients!$K$10)+(Campus!J758*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K758*Coefficients!$M$10)+(Campus!L758*Coefficients!$O$10)+(N758*'Waste Coeff.'!$D$9)+(O758*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E759*Coefficients!$B$10)+(Campus!F759*Coefficients!$D$10)+(Campus!G759*Coefficients!$F$10)+(Campus!H759*Coefficients!$H$10)+(Campus!I759*Coefficients!$J$10)+(Campus!J759*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K759*Coefficients!$L$10)+(Campus!L759*Coefficients!$N$10)+(M759*Campus!$H$31)","v":0},{"$f":"(E759*Coefficients!$C$10)+(Campus!F759*Coefficients!$E$10)+(Campus!G759*Coefficients!$G$10)+(Campus!H759*Coefficients!$I$10)+(Campus!I759*Coefficients!$K$10)+(Campus!J759*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K759*Coefficients!$M$10)+(Campus!L759*Coefficients!$O$10)+(N759*'Waste Coeff.'!$D$9)+(O759*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E760*Coefficients!$B$10)+(Campus!F760*Coefficients!$D$10)+(Campus!G760*Coefficients!$F$10)+(Campus!H760*Coefficients!$H$10)+(Campus!I760*Coefficients!$J$10)+(Campus!J760*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K760*Coefficients!$L$10)+(Campus!L760*Coefficients!$N$10)+(M760*Campus!$H$31)","v":0},{"$f":"(E760*Coefficients!$C$10)+(Campus!F760*Coefficients!$E$10)+(Campus!G760*Coefficients!$G$10)+(Campus!H760*Coefficients!$I$10)+(Campus!I760*Coefficients!$K$10)+(Campus!J760*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K760*Coefficients!$M$10)+(Campus!L760*Coefficients!$O$10)+(N760*'Waste Coeff.'!$D$9)+(O760*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E761*Coefficients!$B$10)+(Campus!F761*Coefficients!$D$10)+(Campus!G761*Coefficients!$F$10)+(Campus!H761*Coefficients!$H$10)+(Campus!I761*Coefficients!$J$10)+(Campus!J761*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K761*Coefficients!$L$10)+(Campus!L761*Coefficients!$N$10)+(M761*Campus!$H$31)","v":0},{"$f":"(E761*Coefficients!$C$10)+(Campus!F761*Coefficients!$E$10)+(Campus!G761*Coefficients!$G$10)+(Campus!H761*Coefficients!$I$10)+(Campus!I761*Coefficients!$K$10)+(Campus!J761*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K761*Coefficients!$M$10)+(Campus!L761*Coefficients!$O$10)+(N761*'Waste Coeff.'!$D$9)+(O761*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E762*Coefficients!$B$10)+(Campus!F762*Coefficients!$D$10)+(Campus!G762*Coefficients!$F$10)+(Campus!H762*Coefficients!$H$10)+(Campus!I762*Coefficients!$J$10)+(Campus!J762*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K762*Coefficients!$L$10)+(Campus!L762*Coefficients!$N$10)+(M762*Campus!$H$31)","v":0},{"$f":"(E762*Coefficients!$C$10)+(Campus!F762*Coefficients!$E$10)+(Campus!G762*Coefficients!$G$10)+(Campus!H762*Coefficients!$I$10)+(Campus!I762*Coefficients!$K$10)+(Campus!J762*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K762*Coefficients!$M$10)+(Campus!L762*Coefficients!$O$10)+(N762*'Waste Coeff.'!$D$9)+(O762*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E763*Coefficients!$B$10)+(Campus!F763*Coefficients!$D$10)+(Campus!G763*Coefficients!$F$10)+(Campus!H763*Coefficients!$H$10)+(Campus!I763*Coefficients!$J$10)+(Campus!J763*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K763*Coefficients!$L$10)+(Campus!L763*Coefficients!$N$10)+(M763*Campus!$H$31)","v":0},{"$f":"(E763*Coefficients!$C$10)+(Campus!F763*Coefficients!$E$10)+(Campus!G763*Coefficients!$G$10)+(Campus!H763*Coefficients!$I$10)+(Campus!I763*Coefficients!$K$10)+(Campus!J763*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K763*Coefficients!$M$10)+(Campus!L763*Coefficients!$O$10)+(N763*'Waste Coeff.'!$D$9)+(O763*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E764*Coefficients!$B$10)+(Campus!F764*Coefficients!$D$10)+(Campus!G764*Coefficients!$F$10)+(Campus!H764*Coefficients!$H$10)+(Campus!I764*Coefficients!$J$10)+(Campus!J764*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K764*Coefficients!$L$10)+(Campus!L764*Coefficients!$N$10)+(M764*Campus!$H$31)","v":0},{"$f":"(E764*Coefficients!$C$10)+(Campus!F764*Coefficients!$E$10)+(Campus!G764*Coefficients!$G$10)+(Campus!H764*Coefficients!$I$10)+(Campus!I764*Coefficients!$K$10)+(Campus!J764*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K764*Coefficients!$M$10)+(Campus!L764*Coefficients!$O$10)+(N764*'Waste Coeff.'!$D$9)+(O764*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E765*Coefficients!$B$10)+(Campus!F765*Coefficients!$D$10)+(Campus!G765*Coefficients!$F$10)+(Campus!H765*Coefficients!$H$10)+(Campus!I765*Coefficients!$J$10)+(Campus!J765*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K765*Coefficients!$L$10)+(Campus!L765*Coefficients!$N$10)+(M765*Campus!$H$31)","v":0},{"$f":"(E765*Coefficients!$C$10)+(Campus!F765*Coefficients!$E$10)+(Campus!G765*Coefficients!$G$10)+(Campus!H765*Coefficients!$I$10)+(Campus!I765*Coefficients!$K$10)+(Campus!J765*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K765*Coefficients!$M$10)+(Campus!L765*Coefficients!$O$10)+(N765*'Waste Coeff.'!$D$9)+(O765*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E766*Coefficients!$B$10)+(Campus!F766*Coefficients!$D$10)+(Campus!G766*Coefficients!$F$10)+(Campus!H766*Coefficients!$H$10)+(Campus!I766*Coefficients!$J$10)+(Campus!J766*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K766*Coefficients!$L$10)+(Campus!L766*Coefficients!$N$10)+(M766*Campus!$H$31)","v":0},{"$f":"(E766*Coefficients!$C$10)+(Campus!F766*Coefficients!$E$10)+(Campus!G766*Coefficients!$G$10)+(Campus!H766*Coefficients!$I$10)+(Campus!I766*Coefficients!$K$10)+(Campus!J766*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K766*Coefficients!$M$10)+(Campus!L766*Coefficients!$O$10)+(N766*'Waste Coeff.'!$D$9)+(O766*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E767*Coefficients!$B$10)+(Campus!F767*Coefficients!$D$10)+(Campus!G767*Coefficients!$F$10)+(Campus!H767*Coefficients!$H$10)+(Campus!I767*Coefficients!$J$10)+(Campus!J767*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K767*Coefficients!$L$10)+(Campus!L767*Coefficients!$N$10)+(M767*Campus!$H$31)","v":0},{"$f":"(E767*Coefficients!$C$10)+(Campus!F767*Coefficients!$E$10)+(Campus!G767*Coefficients!$G$10)+(Campus!H767*Coefficients!$I$10)+(Campus!I767*Coefficients!$K$10)+(Campus!J767*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K767*Coefficients!$M$10)+(Campus!L767*Coefficients!$O$10)+(N767*'Waste Coeff.'!$D$9)+(O767*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E768*Coefficients!$B$10)+(Campus!F768*Coefficients!$D$10)+(Campus!G768*Coefficients!$F$10)+(Campus!H768*Coefficients!$H$10)+(Campus!I768*Coefficients!$J$10)+(Campus!J768*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K768*Coefficients!$L$10)+(Campus!L768*Coefficients!$N$10)+(M768*Campus!$H$31)","v":0},{"$f":"(E768*Coefficients!$C$10)+(Campus!F768*Coefficients!$E$10)+(Campus!G768*Coefficients!$G$10)+(Campus!H768*Coefficients!$I$10)+(Campus!I768*Coefficients!$K$10)+(Campus!J768*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K768*Coefficients!$M$10)+(Campus!L768*Coefficients!$O$10)+(N768*'Waste Coeff.'!$D$9)+(O768*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E769*Coefficients!$B$10)+(Campus!F769*Coefficients!$D$10)+(Campus!G769*Coefficients!$F$10)+(Campus!H769*Coefficients!$H$10)+(Campus!I769*Coefficients!$J$10)+(Campus!J769*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K769*Coefficients!$L$10)+(Campus!L769*Coefficients!$N$10)+(M769*Campus!$H$31)","v":0},{"$f":"(E769*Coefficients!$C$10)+(Campus!F769*Coefficients!$E$10)+(Campus!G769*Coefficients!$G$10)+(Campus!H769*Coefficients!$I$10)+(Campus!I769*Coefficients!$K$10)+(Campus!J769*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K769*Coefficients!$M$10)+(Campus!L769*Coefficients!$O$10)+(N769*'Waste Coeff.'!$D$9)+(O769*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E770*Coefficients!$B$10)+(Campus!F770*Coefficients!$D$10)+(Campus!G770*Coefficients!$F$10)+(Campus!H770*Coefficients!$H$10)+(Campus!I770*Coefficients!$J$10)+(Campus!J770*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K770*Coefficients!$L$10)+(Campus!L770*Coefficients!$N$10)+(M770*Campus!$H$31)","v":0},{"$f":"(E770*Coefficients!$C$10)+(Campus!F770*Coefficients!$E$10)+(Campus!G770*Coefficients!$G$10)+(Campus!H770*Coefficients!$I$10)+(Campus!I770*Coefficients!$K$10)+(Campus!J770*VLOOKUP($J$742,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K770*Coefficients!$M$10)+(Campus!L770*Coefficients!$O$10)+(N770*'Waste Coeff.'!$D$9)+(O770*VLOOKUP($O$742,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E746:E770)","v":0},{"$f":"SUM(F746:F770)","v":0},{"$f":"SUM(G746:G770)","v":0},{"$f":"SUM(H746:H770)","v":0},{"$f":"SUM(I746:I770)","v":0},null,{"$f":"SUM(K746:K770)","v":0},{"$f":"SUM(L746:L770)","v":0},null,null,null,{"$f":"SUM(P746:P770)","v":0},{"$f":"SUM(Q746:Q770)","v":0},{"$f":"SUM(R746:R770)","v":0},{"$f":"IFERROR(Q771/P771,\"\")","v":""},{"$f":"IFERROR(R771/P771,\"\")","v":""},{"$f":"IFERROR((T771*2205),\"\")","v":""},{"$f":"IFERROR((S771-AM771)/AM771,\"\")","v":""},{"$f":"IFERROR((T771-AN771)/AN771,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,2020,{"$f":"IF(Inventory!$K$7=2012,\"Base Year\", \"\")","v":""}]
[null,null,null,null,"Campus Level Energy and Emissions Inventory By Fuel Type"]
[null,null,null,null,"Electricity (kWh)","NG (Therms)","#2 Oil (USG)","#4 Oil (USG)","#6 Oil (USG)","Biodiesel (Select Type)","Diesel (USG)","Steam (Mlbs)",null,null,"Fuel (Select Type)","Square Feet","Total \nMMBTU   ","Total \nMtons CO2e","Total MMBTU per sq. ft.","Total CO2e per sq.ft.","Total lbs CO2e/sq.ft.","MMBtu %Δ  from base year","CO2e %Δ  from base year"]
[null,null,null,"Campus",null,null,null,null,null,"(USG)",null,null,"On-site Renewable Electricity","Waste (Tons)","Fleets (USG)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E784*Coefficients!$B$10)+(Campus!F784*Coefficients!$D$10)+(Campus!G784*Coefficients!$F$10)+(Campus!H784*Coefficients!$H$10)+(Campus!I784*Coefficients!$J$10)+(Campus!J784*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K784*Coefficients!$L$10)+(Campus!L784*Coefficients!$N$10)+(M784*Campus!$H$31)","v":0},{"$f":"(E784*Coefficients!$C$10)+(Campus!F784*Coefficients!$E$10)+(Campus!G784*Coefficients!$G$10)+(Campus!H784*Coefficients!$I$10)+(Campus!I784*Coefficients!$K$10)+(Campus!J784*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K784*Coefficients!$M$10)+(Campus!L784*Coefficients!$O$10)+(N784*'Waste Coeff.'!$D$9)+(O784*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},{"$f":"IF(ISERR(Q784/P784),\"\", (Q784/P784))","v":""},{"$f":"IF(ISERR(R784/P784),\"\", (R784/P784))","v":""},{"$f":"IF(ISERR(T784*2205),\"\",(T784*2205))","v":""},{"$f":"IFERROR((S784-AM328)/AM328,\"\")","v":""},{"$f":"IFERROR((T784-AN328)/AN328,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E785*Coefficients!$B$10)+(Campus!F785*Coefficients!$D$10)+(Campus!G785*Coefficients!$F$10)+(Campus!H785*Coefficients!$H$10)+(Campus!I785*Coefficients!$J$10)+(Campus!J785*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K785*Coefficients!$L$10)+(Campus!L785*Coefficients!$N$10)+(M785*Campus!$H$31)","v":0},{"$f":"(E785*Coefficients!$C$10)+(Campus!F785*Coefficients!$E$10)+(Campus!G785*Coefficients!$G$10)+(Campus!H785*Coefficients!$I$10)+(Campus!I785*Coefficients!$K$10)+(Campus!J785*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K785*Coefficients!$M$10)+(Campus!L785*Coefficients!$O$10)+(N785*'Waste Coeff.'!$D$9)+(O785*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E786*Coefficients!$B$10)+(Campus!F786*Coefficients!$D$10)+(Campus!G786*Coefficients!$F$10)+(Campus!H786*Coefficients!$H$10)+(Campus!I786*Coefficients!$J$10)+(Campus!J786*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K786*Coefficients!$L$10)+(Campus!L786*Coefficients!$N$10)+(M786*Campus!$H$31)","v":0},{"$f":"(E786*Coefficients!$C$10)+(Campus!F786*Coefficients!$E$10)+(Campus!G786*Coefficients!$G$10)+(Campus!H786*Coefficients!$I$10)+(Campus!I786*Coefficients!$K$10)+(Campus!J786*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K786*Coefficients!$M$10)+(Campus!L786*Coefficients!$O$10)+(N786*'Waste Coeff.'!$D$9)+(O786*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E787*Coefficients!$B$10)+(Campus!F787*Coefficients!$D$10)+(Campus!G787*Coefficients!$F$10)+(Campus!H787*Coefficients!$H$10)+(Campus!I787*Coefficients!$J$10)+(Campus!J787*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K787*Coefficients!$L$10)+(Campus!L787*Coefficients!$N$10)+(M787*Campus!$H$31)","v":0},{"$f":"(E787*Coefficients!$C$10)+(Campus!F787*Coefficients!$E$10)+(Campus!G787*Coefficients!$G$10)+(Campus!H787*Coefficients!$I$10)+(Campus!I787*Coefficients!$K$10)+(Campus!J787*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K787*Coefficients!$M$10)+(Campus!L787*Coefficients!$O$10)+(N787*'Waste Coeff.'!$D$9)+(O787*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E788*Coefficients!$B$10)+(Campus!F788*Coefficients!$D$10)+(Campus!G788*Coefficients!$F$10)+(Campus!H788*Coefficients!$H$10)+(Campus!I788*Coefficients!$J$10)+(Campus!J788*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K788*Coefficients!$L$10)+(Campus!L788*Coefficients!$N$10)+(M788*Campus!$H$31)","v":0},{"$f":"(E788*Coefficients!$C$10)+(Campus!F788*Coefficients!$E$10)+(Campus!G788*Coefficients!$G$10)+(Campus!H788*Coefficients!$I$10)+(Campus!I788*Coefficients!$K$10)+(Campus!J788*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K788*Coefficients!$M$10)+(Campus!L788*Coefficients!$O$10)+(N788*'Waste Coeff.'!$D$9)+(O788*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E789*Coefficients!$B$10)+(Campus!F789*Coefficients!$D$10)+(Campus!G789*Coefficients!$F$10)+(Campus!H789*Coefficients!$H$10)+(Campus!I789*Coefficients!$J$10)+(Campus!J789*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K789*Coefficients!$L$10)+(Campus!L789*Coefficients!$N$10)+(M789*Campus!$H$31)","v":0},{"$f":"(E789*Coefficients!$C$10)+(Campus!F789*Coefficients!$E$10)+(Campus!G789*Coefficients!$G$10)+(Campus!H789*Coefficients!$I$10)+(Campus!I789*Coefficients!$K$10)+(Campus!J789*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K789*Coefficients!$M$10)+(Campus!L789*Coefficients!$O$10)+(N789*'Waste Coeff.'!$D$9)+(O789*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E790*Coefficients!$B$10)+(Campus!F790*Coefficients!$D$10)+(Campus!G790*Coefficients!$F$10)+(Campus!H790*Coefficients!$H$10)+(Campus!I790*Coefficients!$J$10)+(Campus!J790*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K790*Coefficients!$L$10)+(Campus!L790*Coefficients!$N$10)+(M790*Campus!$H$31)","v":0},{"$f":"(E790*Coefficients!$C$10)+(Campus!F790*Coefficients!$E$10)+(Campus!G790*Coefficients!$G$10)+(Campus!H790*Coefficients!$I$10)+(Campus!I790*Coefficients!$K$10)+(Campus!J790*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K790*Coefficients!$M$10)+(Campus!L790*Coefficients!$O$10)+(N790*'Waste Coeff.'!$D$9)+(O790*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E791*Coefficients!$B$10)+(Campus!F791*Coefficients!$D$10)+(Campus!G791*Coefficients!$F$10)+(Campus!H791*Coefficients!$H$10)+(Campus!I791*Coefficients!$J$10)+(Campus!J791*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K791*Coefficients!$L$10)+(Campus!L791*Coefficients!$N$10)+(M791*Campus!$H$31)","v":0},{"$f":"(E791*Coefficients!$C$10)+(Campus!F791*Coefficients!$E$10)+(Campus!G791*Coefficients!$G$10)+(Campus!H791*Coefficients!$I$10)+(Campus!I791*Coefficients!$K$10)+(Campus!J791*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K791*Coefficients!$M$10)+(Campus!L791*Coefficients!$O$10)+(N791*'Waste Coeff.'!$D$9)+(O791*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E792*Coefficients!$B$10)+(Campus!F792*Coefficients!$D$10)+(Campus!G792*Coefficients!$F$10)+(Campus!H792*Coefficients!$H$10)+(Campus!I792*Coefficients!$J$10)+(Campus!J792*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K792*Coefficients!$L$10)+(Campus!L792*Coefficients!$N$10)+(M792*Campus!$H$31)","v":0},{"$f":"(E792*Coefficients!$C$10)+(Campus!F792*Coefficients!$E$10)+(Campus!G792*Coefficients!$G$10)+(Campus!H792*Coefficients!$I$10)+(Campus!I792*Coefficients!$K$10)+(Campus!J792*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K792*Coefficients!$M$10)+(Campus!L792*Coefficients!$O$10)+(N792*'Waste Coeff.'!$D$9)+(O792*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E793*Coefficients!$B$10)+(Campus!F793*Coefficients!$D$10)+(Campus!G793*Coefficients!$F$10)+(Campus!H793*Coefficients!$H$10)+(Campus!I793*Coefficients!$J$10)+(Campus!J793*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K793*Coefficients!$L$10)+(Campus!L793*Coefficients!$N$10)+(M793*Campus!$H$31)","v":0},{"$f":"(E793*Coefficients!$C$10)+(Campus!F793*Coefficients!$E$10)+(Campus!G793*Coefficients!$G$10)+(Campus!H793*Coefficients!$I$10)+(Campus!I793*Coefficients!$K$10)+(Campus!J793*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K793*Coefficients!$M$10)+(Campus!L793*Coefficients!$O$10)+(N793*'Waste Coeff.'!$D$9)+(O793*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E794*Coefficients!$B$10)+(Campus!F794*Coefficients!$D$10)+(Campus!G794*Coefficients!$F$10)+(Campus!H794*Coefficients!$H$10)+(Campus!I794*Coefficients!$J$10)+(Campus!J794*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K794*Coefficients!$L$10)+(Campus!L794*Coefficients!$N$10)+(M794*Campus!$H$31)","v":0},{"$f":"(E794*Coefficients!$C$10)+(Campus!F794*Coefficients!$E$10)+(Campus!G794*Coefficients!$G$10)+(Campus!H794*Coefficients!$I$10)+(Campus!I794*Coefficients!$K$10)+(Campus!J794*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K794*Coefficients!$M$10)+(Campus!L794*Coefficients!$O$10)+(N794*'Waste Coeff.'!$D$9)+(O794*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E795*Coefficients!$B$10)+(Campus!F795*Coefficients!$D$10)+(Campus!G795*Coefficients!$F$10)+(Campus!H795*Coefficients!$H$10)+(Campus!I795*Coefficients!$J$10)+(Campus!J795*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K795*Coefficients!$L$10)+(Campus!L795*Coefficients!$N$10)+(M795*Campus!$H$31)","v":0},{"$f":"(E795*Coefficients!$C$10)+(Campus!F795*Coefficients!$E$10)+(Campus!G795*Coefficients!$G$10)+(Campus!H795*Coefficients!$I$10)+(Campus!I795*Coefficients!$K$10)+(Campus!J795*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K795*Coefficients!$M$10)+(Campus!L795*Coefficients!$O$10)+(N795*'Waste Coeff.'!$D$9)+(O795*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E796*Coefficients!$B$10)+(Campus!F796*Coefficients!$D$10)+(Campus!G796*Coefficients!$F$10)+(Campus!H796*Coefficients!$H$10)+(Campus!I796*Coefficients!$J$10)+(Campus!J796*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K796*Coefficients!$L$10)+(Campus!L796*Coefficients!$N$10)+(M796*Campus!$H$31)","v":0},{"$f":"(E796*Coefficients!$C$10)+(Campus!F796*Coefficients!$E$10)+(Campus!G796*Coefficients!$G$10)+(Campus!H796*Coefficients!$I$10)+(Campus!I796*Coefficients!$K$10)+(Campus!J796*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K796*Coefficients!$M$10)+(Campus!L796*Coefficients!$O$10)+(N796*'Waste Coeff.'!$D$9)+(O796*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E797*Coefficients!$B$10)+(Campus!F797*Coefficients!$D$10)+(Campus!G797*Coefficients!$F$10)+(Campus!H797*Coefficients!$H$10)+(Campus!I797*Coefficients!$J$10)+(Campus!J797*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K797*Coefficients!$L$10)+(Campus!L797*Coefficients!$N$10)+(M797*Campus!$H$31)","v":0},{"$f":"(E797*Coefficients!$C$10)+(Campus!F797*Coefficients!$E$10)+(Campus!G797*Coefficients!$G$10)+(Campus!H797*Coefficients!$I$10)+(Campus!I797*Coefficients!$K$10)+(Campus!J797*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K797*Coefficients!$M$10)+(Campus!L797*Coefficients!$O$10)+(N797*'Waste Coeff.'!$D$9)+(O797*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E798*Coefficients!$B$10)+(Campus!F798*Coefficients!$D$10)+(Campus!G798*Coefficients!$F$10)+(Campus!H798*Coefficients!$H$10)+(Campus!I798*Coefficients!$J$10)+(Campus!J798*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K798*Coefficients!$L$10)+(Campus!L798*Coefficients!$N$10)+(M798*Campus!$H$31)","v":0},{"$f":"(E798*Coefficients!$C$10)+(Campus!F798*Coefficients!$E$10)+(Campus!G798*Coefficients!$G$10)+(Campus!H798*Coefficients!$I$10)+(Campus!I798*Coefficients!$K$10)+(Campus!J798*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K798*Coefficients!$M$10)+(Campus!L798*Coefficients!$O$10)+(N798*'Waste Coeff.'!$D$9)+(O798*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E799*Coefficients!$B$10)+(Campus!F799*Coefficients!$D$10)+(Campus!G799*Coefficients!$F$10)+(Campus!H799*Coefficients!$H$10)+(Campus!I799*Coefficients!$J$10)+(Campus!J799*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K799*Coefficients!$L$10)+(Campus!L799*Coefficients!$N$10)+(M799*Campus!$H$31)","v":0},{"$f":"(E799*Coefficients!$C$10)+(Campus!F799*Coefficients!$E$10)+(Campus!G799*Coefficients!$G$10)+(Campus!H799*Coefficients!$I$10)+(Campus!I799*Coefficients!$K$10)+(Campus!J799*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K799*Coefficients!$M$10)+(Campus!L799*Coefficients!$O$10)+(N799*'Waste Coeff.'!$D$9)+(O799*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E800*Coefficients!$B$10)+(Campus!F800*Coefficients!$D$10)+(Campus!G800*Coefficients!$F$10)+(Campus!H800*Coefficients!$H$10)+(Campus!I800*Coefficients!$J$10)+(Campus!J800*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K800*Coefficients!$L$10)+(Campus!L800*Coefficients!$N$10)+(M800*Campus!$H$31)","v":0},{"$f":"(E800*Coefficients!$C$10)+(Campus!F800*Coefficients!$E$10)+(Campus!G800*Coefficients!$G$10)+(Campus!H800*Coefficients!$I$10)+(Campus!I800*Coefficients!$K$10)+(Campus!J800*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K800*Coefficients!$M$10)+(Campus!L800*Coefficients!$O$10)+(N800*'Waste Coeff.'!$D$9)+(O800*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E801*Coefficients!$B$10)+(Campus!F801*Coefficients!$D$10)+(Campus!G801*Coefficients!$F$10)+(Campus!H801*Coefficients!$H$10)+(Campus!I801*Coefficients!$J$10)+(Campus!J801*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K801*Coefficients!$L$10)+(Campus!L801*Coefficients!$N$10)+(M801*Campus!$H$31)","v":0},{"$f":"(E801*Coefficients!$C$10)+(Campus!F801*Coefficients!$E$10)+(Campus!G801*Coefficients!$G$10)+(Campus!H801*Coefficients!$I$10)+(Campus!I801*Coefficients!$K$10)+(Campus!J801*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K801*Coefficients!$M$10)+(Campus!L801*Coefficients!$O$10)+(N801*'Waste Coeff.'!$D$9)+(O801*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E802*Coefficients!$B$10)+(Campus!F802*Coefficients!$D$10)+(Campus!G802*Coefficients!$F$10)+(Campus!H802*Coefficients!$H$10)+(Campus!I802*Coefficients!$J$10)+(Campus!J802*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K802*Coefficients!$L$10)+(Campus!L802*Coefficients!$N$10)+(M802*Campus!$H$31)","v":0},{"$f":"(E802*Coefficients!$C$10)+(Campus!F802*Coefficients!$E$10)+(Campus!G802*Coefficients!$G$10)+(Campus!H802*Coefficients!$I$10)+(Campus!I802*Coefficients!$K$10)+(Campus!J802*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K802*Coefficients!$M$10)+(Campus!L802*Coefficients!$O$10)+(N802*'Waste Coeff.'!$D$9)+(O802*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E803*Coefficients!$B$10)+(Campus!F803*Coefficients!$D$10)+(Campus!G803*Coefficients!$F$10)+(Campus!H803*Coefficients!$H$10)+(Campus!I803*Coefficients!$J$10)+(Campus!J803*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K803*Coefficients!$L$10)+(Campus!L803*Coefficients!$N$10)+(M803*Campus!$H$31)","v":0},{"$f":"(E803*Coefficients!$C$10)+(Campus!F803*Coefficients!$E$10)+(Campus!G803*Coefficients!$G$10)+(Campus!H803*Coefficients!$I$10)+(Campus!I803*Coefficients!$K$10)+(Campus!J803*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K803*Coefficients!$M$10)+(Campus!L803*Coefficients!$O$10)+(N803*'Waste Coeff.'!$D$9)+(O803*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E804*Coefficients!$B$10)+(Campus!F804*Coefficients!$D$10)+(Campus!G804*Coefficients!$F$10)+(Campus!H804*Coefficients!$H$10)+(Campus!I804*Coefficients!$J$10)+(Campus!J804*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K804*Coefficients!$L$10)+(Campus!L804*Coefficients!$N$10)+(M804*Campus!$H$31)","v":0},{"$f":"(E804*Coefficients!$C$10)+(Campus!F804*Coefficients!$E$10)+(Campus!G804*Coefficients!$G$10)+(Campus!H804*Coefficients!$I$10)+(Campus!I804*Coefficients!$K$10)+(Campus!J804*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K804*Coefficients!$M$10)+(Campus!L804*Coefficients!$O$10)+(N804*'Waste Coeff.'!$D$9)+(O804*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E805*Coefficients!$B$10)+(Campus!F805*Coefficients!$D$10)+(Campus!G805*Coefficients!$F$10)+(Campus!H805*Coefficients!$H$10)+(Campus!I805*Coefficients!$J$10)+(Campus!J805*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K805*Coefficients!$L$10)+(Campus!L805*Coefficients!$N$10)+(M805*Campus!$H$31)","v":0},{"$f":"(E805*Coefficients!$C$10)+(Campus!F805*Coefficients!$E$10)+(Campus!G805*Coefficients!$G$10)+(Campus!H805*Coefficients!$I$10)+(Campus!I805*Coefficients!$K$10)+(Campus!J805*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K805*Coefficients!$M$10)+(Campus!L805*Coefficients!$O$10)+(N805*'Waste Coeff.'!$D$9)+(O805*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E806*Coefficients!$B$10)+(Campus!F806*Coefficients!$D$10)+(Campus!G806*Coefficients!$F$10)+(Campus!H806*Coefficients!$H$10)+(Campus!I806*Coefficients!$J$10)+(Campus!J806*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K806*Coefficients!$L$10)+(Campus!L806*Coefficients!$N$10)+(M806*Campus!$H$31)","v":0},{"$f":"(E806*Coefficients!$C$10)+(Campus!F806*Coefficients!$E$10)+(Campus!G806*Coefficients!$G$10)+(Campus!H806*Coefficients!$I$10)+(Campus!I806*Coefficients!$K$10)+(Campus!J806*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K806*Coefficients!$M$10)+(Campus!L806*Coefficients!$O$10)+(N806*'Waste Coeff.'!$D$9)+(O806*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E807*Coefficients!$B$10)+(Campus!F807*Coefficients!$D$10)+(Campus!G807*Coefficients!$F$10)+(Campus!H807*Coefficients!$H$10)+(Campus!I807*Coefficients!$J$10)+(Campus!J807*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K807*Coefficients!$L$10)+(Campus!L807*Coefficients!$N$10)+(M807*Campus!$H$31)","v":0},{"$f":"(E807*Coefficients!$C$10)+(Campus!F807*Coefficients!$E$10)+(Campus!G807*Coefficients!$G$10)+(Campus!H807*Coefficients!$I$10)+(Campus!I807*Coefficients!$K$10)+(Campus!J807*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K807*Coefficients!$M$10)+(Campus!L807*Coefficients!$O$10)+(N807*'Waste Coeff.'!$D$9)+(O807*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E808*Coefficients!$B$10)+(Campus!F808*Coefficients!$D$10)+(Campus!G808*Coefficients!$F$10)+(Campus!H808*Coefficients!$H$10)+(Campus!I808*Coefficients!$J$10)+(Campus!J808*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,4,FALSE))+(Campus!K808*Coefficients!$L$10)+(Campus!L808*Coefficients!$N$10)+(M808*Campus!$H$31)","v":0},{"$f":"(E808*Coefficients!$C$10)+(Campus!F808*Coefficients!$E$10)+(Campus!G808*Coefficients!$G$10)+(Campus!H808*Coefficients!$I$10)+(Campus!I808*Coefficients!$K$10)+(Campus!J808*VLOOKUP($J$780,'Biodiesel Coefficients'!$J$13:$M$20,3,FALSE))+(Campus!K808*Coefficients!$M$10)+(Campus!L808*Coefficients!$O$10)+(N808*'Waste Coeff.'!$D$9)+(O808*VLOOKUP($O$780,'Fleets Coeff.'!$A$3:$D$10,4,FALSE))","v":0},"","","","",""]
[null,null,null,"Total",{"$f":"SUM(E784:E808)","v":0},{"$f":"SUM(F784:F808)","v":0},{"$f":"SUM(G784:G808)","v":0},{"$f":"SUM(H784:H808)","v":0},{"$f":"SUM(I784:I808)","v":0},null,{"$f":"SUM(K784:K808)","v":0},{"$f":"SUM(L784:L808)","v":0},null,null,null,{"$f":"SUM(P784:P808)","v":0},{"$f":"SUM(Q784:Q808)","v":0},{"$f":"SUM(R784:R808)","v":0},{"$f":"IFERROR(Q809/P809,\"\")","v":""},{"$f":"IFERROR(R809/P809,\"\")","v":""},{"$f":"IFERROR((T809*2205),\"\")","v":""},{"$f":"IFERROR((S809-AM809)/AM809,\"\")","v":""},{"$f":"IFERROR((T809-AN809)/AN809,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,"Remaining years through 2020 are hidden"]

{"sheet":"Summary","index":4,"n_rows":95,"n_cols":58,"rows_kept":95,"cut":false,"hidden":false,"merged":[[12,20,12,21],[2,20,2,21],[4,20,4,21],[6,20,6,21],[8,20,8,21],[10,20,10,21],[45,8,45,9],[14,20,14,21],[17,1,17,23],[19,6,19,14],[19,19,20,19],[19,20,20,20],[19,21,20,21],[20,4,20,5],[20,29,20,37],[21,5,21,6],[21,45,21,52],[23,22,43,22],[28,45,28,52],[60,29,60,37],[46,20,46,21],[48,20,48,21],[50,20,50,21],[52,20,52,21],[54,20,54,21],[57,1,57,23],[59,6,59,14],[59,17,60,17],[59,19,60,19],[59,20,60,20],[59,21,60,21],[63,3,83,3],[63,22,83,22],[70,45,70,52],[85,8,85,9],[86,20,86,21],[88,20,88,21],[90,20,90,21],[92,20,92,21],[94,20,94,21],[61,5,61,6]]}
[]
[]
[null,null,null,"NYC Carbon Challenge - Hospitals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of Hospital",{"$f":"IF(ISBLANK(Inventory!$K$3),\"\",Inventory!$K$3)","v":"Hospital"}]
[null,null,null,"Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year",{"$f":"Inventory!$K$5","v":2014}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year",{"$f":"Inventory!$K$7","v":2005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity ",{"$f":"Inventory!K9","v":1E-8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity",{"$f":"Inventory!$K$11","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business as Usual - Carbon Intensity (By 2017-18)",{"$f":"Inventory!K15","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% Reduction Goal  (By 2017-18)",{"$f":"Inventory!$K$13","v":""}]
[]
[]
[null,"Summary:   MMBTU / sq. ft. "]
[]
[null,null,null,null,null,null,"MMBTU / sq. ft.  -  by Fuel Type",null,null,null,null,null,null,null,null,null,null,null,null,"Total \nMMBTU   \nper sq.ft.","% Change from prior year","% Change from Base year"]
[null,null,null,null,"Year",null,"Electricity","Natural Gas","#2 Oil","#4 Oil","#6 Oil","Biodiesel Blend"," On-site   Renewable  Generation","Diesel Fuel (Back-up Gen.)","District Steam","REC Offsets",null,null,null,null,null,null,null,null,null,null,null,null,null,"MMBTUs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMBTU Energy Intensity by Fuel Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","NG","#2","#4","#6","Biodiesel","Renewable Generation","Diesel","Steam",null,null,null,null,null,null,"Submission Year","Electricity","NG","#2 Oil","#4 Oil","#6 Oil","Biodiesel Blend","Diesel (Back-up Gen.)","Steam","Renewable Generation",null,null,null,"Total"]
[null,2000,null,null,null,2000,{"$f":"IF(ISERR(AD$24/Inventory!$K$59),\"\",(AD$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AE$24/Inventory!$K$59),\"\",(AE$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AF$24/Inventory!$K$59),\"\",(AF$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AG$24/Inventory!$K$59),\"\",(AG$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AH$24/Inventory!$K$59),\"\",(AH$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AI$24/Inventory!$K$59),\"\",(AI$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AJ$24/Inventory!$K$59),\"\",(AJ$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AK$24/Inventory!$K$59),\"\",(AK$24/Inventory!$K$59))","v":""},{"$f":"IF(ISERR(AL$24/Inventory!$K$59),\"\",(AL$24/Inventory!$K$59))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$61)=0,\"\",(Inventory!$K$61))","v":""},null,null,null,null,null,null,null,null,2000,{"$f":"Inventory!$I25*Inventory!$F25","v":0},{"$f":"Inventory!$I26*Inventory!$F26","v":0},{"$f":"Inventory!$I27*Inventory!$F27","v":0},{"$f":"Inventory!$I28*Inventory!$F28","v":0},{"$f":"Inventory!$I29*Inventory!$F29","v":0},{"$f":"IFERROR(Inventory!$I30*Inventory!$F30,0)","v":0},{"$f":"IFERROR(Inventory!$I31*Inventory!$F31,0)","v":0},{"$f":"Inventory!$I32*Inventory!$F32","v":0},{"$f":"Inventory!$I33*Inventory!$F33","v":0},"-","-",null,null,null,"Current",{"$f":"Inventory!$K$5","v":2014},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,2,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,2,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,3,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,3,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,4,FALSE )=0,0.00001,VLOOKUP(AS24, $F$24:$T$44,4,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,5,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,5,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,6,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,6,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,7,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,7,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,9,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,9,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,10,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,10,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS24, $F$24:$T$44,8,FALSE )=0,0.00000001,VLOOKUP(AS24, $F$24:$T$44,8,FALSE ))","v":""},null,null,null,{"$f":"SUM(AT24:BB24)","v":0}]
[null,2001,null,null,null,2001,{"$f":"IF(ISERR(AD$25/Inventory!$K$105),\"\",(AD$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AE$25/Inventory!$K$105),\"\",(AE$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AF$25/Inventory!$K$105),\"\",(AF$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AG$25/Inventory!$K$105),\"\",(AG$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AH$25/Inventory!$K$105),\"\",(AH$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AI$25/Inventory!$K$105),\"\",(AI$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AJ$25/Inventory!$K$105),\"\",(AJ$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AK$25/Inventory!$K$105),\"\",(AK$25/Inventory!$K$105))","v":""},{"$f":"IF(ISERR(AL$25/Inventory!$K$105),\"\",(AL$25/Inventory!$K$105))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$107)=0,\"\",(Inventory!$K$107))","v":""},{"$f":"IF(ISERR((T25-T24)/T24),\"\",(T25-T24)/T24)","v":""},{"$f":"IF(ISERR(($T25-$U$51)/$U$51),\"\",($T25-$U$51)/$U$51)","v":""},null,null,null,null,null,null,2001,{"$f":"Inventory!$I71*Inventory!$F71","v":0},{"$f":"Inventory!$I72*Inventory!$F72","v":0},{"$f":"Inventory!$I73*Inventory!F$73","v":0},{"$f":"Inventory!$I74*Inventory!$F74","v":0},{"$f":"Inventory!$I75*Inventory!$F75","v":0},{"$f":"IFERROR(Inventory!$I76*Inventory!$F76,0)","v":0},{"$f":"IFERROR(Inventory!$I77*Inventory!$F77,0)","v":0},{"$f":"Inventory!$I78*Inventory!$F78","v":0},{"$f":"Inventory!$I79*Inventory!$F79","v":0},"-","-",null,null,null,"Base",{"$f":"Inventory!$K$7","v":2005},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,2,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,2,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,3,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,3,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,4,FALSE )=0,0.00001,VLOOKUP(AS25, $F$24:$T$44,4,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,5,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,5,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,6,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,6,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,7,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,7,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,9,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,9,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,10,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,10,FALSE ))","v":""},{"$f":"IF(VLOOKUP(AS25, $F$24:$T$44,8,FALSE )=0,0.00000001,VLOOKUP(AS25, $F$24:$T$44,8,FALSE ))","v":""},null,null,null,{"$f":"SUM(AT25:BB25)","v":0}]
[null,2002,null,null,null,2002,{"$f":"IF(ISERR(AD$26/Inventory!$K$151),\"\",(AD$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AE$26/Inventory!$K$151),\"\",(AE$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AF$26/Inventory!$K$151),\"\",(AF$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AG$26/Inventory!$K$151),\"\",(AG$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AH$26/Inventory!$K$151),\"\",(AH$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AI$26/Inventory!$K$151),\"\",(AI$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AJ$26/Inventory!$K$151),\"\",(AJ$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AK$26/Inventory!$K$151),\"\",(AK$26/Inventory!$K$151))","v":""},{"$f":"IF(ISERR(AL$26/Inventory!$K$151),\"\",(AL$26/Inventory!$K$151))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$153)=0,\"\",(Inventory!$K$153))","v":""},{"$f":"IF(ISERR((T26-T25)/T25),\"\",(T26-T25)/T25)","v":""},{"$f":"IF(ISERR(($T26-$U$51)/$U$51),\"\",($T26-$U$51)/$U$51)","v":""},null,null,null,null,null,null,2002,{"$f":"Inventory!$I117*Inventory!$F117","v":0},{"$f":"Inventory!$I118*Inventory!$F118","v":0},{"$f":"Inventory!$I119*Inventory!$F119","v":0},{"$f":"Inventory!$I120*Inventory!$F120","v":0},{"$f":"Inventory!$I121*Inventory!$F121","v":0},{"$f":"IFERROR(Inventory!$I122*Inventory!$F122,0)","v":0},{"$f":"IFERROR(Inventory!$I123*Inventory!$F123,0)","v":0},{"$f":"Inventory!$I124*Inventory!$F124","v":0},{"$f":"Inventory!$I125*Inventory!$F125","v":0},"-","-",null,null,null,"Change",null,{"$f":"AT$24-AT$25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"BF$24-BF$25","v":0}]
[null,2003,null,null,{"$f":"IF(Inventory!$K$7=2003,\"Base Year\", \"\")","v":""},2003,{"$f":"IF(ISERR(AD$27/Inventory!$K$197),\"\",(AD$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AE$27/Inventory!$K$197),\"\",(AE$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AF$27/Inventory!$K$197),\"\",(AF$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AG$27/Inventory!$K$197),\"\",(AG$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AH$27/Inventory!$K$197),\"\",(AH$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AI$27/Inventory!$K$197),\"\",(AI$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AJ$27/Inventory!$K$197),\"\",(AJ$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AK$27/Inventory!$K$197),\"\",(AK$27/Inventory!$K$197))","v":""},{"$f":"IF(ISERR(AL$27/Inventory!$K$197),\"\",(AL$27/Inventory!$K$197))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$199)=0,\"\",(Inventory!$K$199))","v":""},{"$f":"IF(ISERR((T27-T26)/T26),\"\",(T27-T26)/T26)","v":""},"",null,null,null,null,null,null,2003,{"$f":"Inventory!$I163*Inventory!$F163","v":0},{"$f":"Inventory!$I164*Inventory!$F164","v":0},{"$f":"Inventory!$I165*Inventory!$F165","v":0},{"$f":"Inventory!$I166*Inventory!$F166","v":0},{"$f":"Inventory!$I167*Inventory!$F167","v":0},{"$f":"IFERROR(Inventory!$I168*Inventory!$F168,0)","v":0},{"$f":"IFERROR(Inventory!$I169*Inventory!$F169,0)","v":0},{"$f":"Inventory!$I170*Inventory!$F170","v":0},{"$f":"Inventory!$I171*Inventory!$F171","v":0},"-","-"]
[null,2004,null,null,{"$f":"IF(Inventory!$K$7=2004,\"Base Year\", \"\")","v":""},2004,{"$f":"IF(ISERR(AD$28/Inventory!$K$243),\"\",(AD$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AE$28/Inventory!$K$243),\"\",(AE$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AF$28/Inventory!$K$243),\"\",(AF$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AG$28/Inventory!$K$243),\"\",(AG$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AH$28/Inventory!$K$243),\"\",(AH$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AI$28/Inventory!$K$243),\"\",(AI$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AJ$28/Inventory!$K$243),\"\",(AJ$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AK$28/Inventory!$K$243),\"\",(AK$28/Inventory!$K$243))","v":""},{"$f":"IF(ISERR(AL$28/Inventory!$K$243),\"\",(AL$28/Inventory!$K$243))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$245)=0,\"\",(Inventory!$K$245))","v":""},"","",null,null,null,null,null,null,2004,{"$f":"Inventory!$I209*Inventory!$F209","v":0},{"$f":"Inventory!$I210*Inventory!$F210","v":0},{"$f":"Inventory!$I211*Inventory!$F211","v":0},{"$f":"Inventory!$I212*Inventory!$F212","v":0},{"$f":"Inventory!$I213*Inventory!$F213","v":0},{"$f":"IFERROR(Inventory!$I214*Inventory!$F214,0)","v":0},{"$f":"IFERROR(Inventory!$I215*Inventory!$F215,0)","v":0},{"$f":"Inventory!$I216*Inventory!$F216","v":0},{"$f":"Inventory!$I217*Inventory!$F217","v":0},"-","-"]
[null,2005,null,null,{"$f":"IF(Inventory!$K$7=2005,\"Base Year\", \"\")","v":"Base Year"},2005,{"$f":"IF(ISERR(AD$29/Inventory!$K$289),\"\",(AD$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AE$29/Inventory!$K$289),\"\",(AE$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AF$29/Inventory!$K$289),\"\",(AF$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AG$29/Inventory!$K$289),\"\",(AG$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AH$29/Inventory!$K$289),\"\",(AH$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AI$29/Inventory!$K$289),\"\",(AI$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AJ$29/Inventory!$K$289),\"\",(AJ$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AK$29/Inventory!$K$289),\"\",(AK$29/Inventory!$K$289))","v":""},{"$f":"IF(ISERR(AL$29/Inventory!$K$289),\"\",(AL$29/Inventory!$K$289))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$291)=0,\"\",(Inventory!$K$291))","v":""},"","",null,null,null,null,null,null,2005,{"$f":"Inventory!$I255*Inventory!$F255","v":0},{"$f":"Inventory!$I256*Inventory!$F256","v":0},{"$f":"Inventory!$I257*Inventory!$F257","v":0},{"$f":"Inventory!$I258*Inventory!$F258","v":0},{"$f":"Inventory!$I259*Inventory!$F259","v":0},{"$f":"IFERROR(Inventory!$I260*Inventory!$F260,0)","v":0},{"$f":"IFERROR(Inventory!$I261*Inventory!$F261,0)","v":0},{"$f":"Inventory!$I262*Inventory!$F262","v":0},{"$f":"Inventory!$I263*Inventory!$F263","v":0},"-","-",null,null,null,null,null,"For Chart"]
[null,2006,null,null,{"$f":"IF(Inventory!$K$7=2006,\"Base Year\", \"\")","v":""},2006,{"$f":"IF(ISERR(AD$30/Inventory!$K$335),\"\",(AD$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AE$30/Inventory!$K$335),\"\",(AE$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AF$30/Inventory!$K$335),\"\",(AF$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AG$30/Inventory!$K$335),\"\",(AG$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AH$30/Inventory!$K$335),\"\",(AH$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AI$30/Inventory!$K$335),\"\",(AI$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AJ$30/Inventory!$K$335),\"\",(AJ$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AK$30/Inventory!$K$335),\"\",(AK$30/Inventory!$K$335))","v":""},{"$f":"IF(ISERR(AL$30/Inventory!$K$335),\"\",(AL$30/Inventory!$K$335))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$337)=0,\"\",(Inventory!$K$337))","v":""},"","",null,null,null,null,null,null,2006,{"$f":"Inventory!$I301*Inventory!$F301","v":0},{"$f":"Inventory!$I302*Inventory!$F302","v":0},{"$f":"Inventory!$I303*Inventory!$F303","v":0},{"$f":"Inventory!$I304*Inventory!$F304","v":0},{"$f":"Inventory!$I305*Inventory!$F305","v":0},{"$f":"IFERROR(Inventory!$I306*Inventory!$F306,0)","v":0},{"$f":"IFERROR(Inventory!$I307*Inventory!$F307,0)","v":0},{"$f":"Inventory!$I308*Inventory!$F308","v":0},{"$f":"Inventory!$I309*Inventory!$F309","v":0},"-","-",null,null,null,null,"Chart Legend","#6 Oil","#4 Oil","#2 Oil","Steam","Diesel (Back-up Gen.)","Biodiesel Blend","NG","Electricity","Renewables",null,null,null,"Total"]
[null,2007,null,null,{"$f":"IF(Inventory!$K$7=2007,\"Base Year\", \"\")","v":""},2007,{"$f":"IF(ISERR(AD$31/Inventory!$K$381),\"\",(AD$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AE$31/Inventory!$K$381),\"\",(AE$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AF$31/Inventory!$K$381),\"\",(AF$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AG$31/Inventory!$K$381),\"\",(AG$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AH$31/Inventory!$K$381),\"\",(AH$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AI$31/Inventory!$K$381),\"\",(AI$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AJ$31/Inventory!$K$381),\"\",(AJ$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AK$31/Inventory!$K$381),\"\",(AK$31/Inventory!$K$381))","v":""},{"$f":"IF(ISERR(AL$31/Inventory!$K$381),\"\",(AL$31/Inventory!$K$381))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$383)=0,\"\",(Inventory!$K$383))","v":""},"","",null,null,null,null,null,null,2007,{"$f":"Inventory!$I347*Inventory!$F347","v":0},{"$f":"Inventory!$I348*Inventory!$F348","v":0},{"$f":"Inventory!$I349*Inventory!$F349","v":0},{"$f":"Inventory!$I350*Inventory!$F350","v":0},{"$f":"Inventory!$I351*Inventory!$F351","v":0},{"$f":"IFERROR(Inventory!$I352*Inventory!$F352,0)","v":0},{"$f":"IFERROR(Inventory!$I353*Inventory!$F353,0)","v":0},{"$f":"Inventory!$I354*Inventory!$F354","v":0},{"$f":"Inventory!$I355*Inventory!$F355","v":0},"-","-",null,null,null,"Current",{"$f":"Inventory!$K$5","v":2014},{"$f":"$AX24","v":""},{"$f":"$AW$24","v":""},{"$f":"$AV$24","v":""},{"$f":"$BA$24","v":""},{"$f":"$AZ$24","v":""},{"$f":"$AY$24","v":""},{"$f":"$AU$24","v":""},{"$f":"$AT$24","v":""},{"$f":"$BB$24","v":""},null,null,null,{"$f":"SUM(AT31:BB31)","v":0}]
[null,2008,null,null,{"$f":"IF(Inventory!$K$7=2008,\"Base Year\", \"\")","v":""},2008,{"$f":"IF(ISERR(AD$32/Inventory!$K$427),\"\",(AD$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AE$32/Inventory!$K$427),\"\",(AE$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AF$32/Inventory!$K$427),\"\",(AF$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AG$32/Inventory!$K$427),\"\",(AG$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AH$32/Inventory!$K$427),\"\",(AH$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AI$32/Inventory!$K$427),\"\",(AI$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AJ$32/Inventory!$K$427),\"\",(AJ$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AK$32/Inventory!$K$427),\"\",(AK$32/Inventory!$K$427))","v":""},{"$f":"IF(ISERR(AL$32/Inventory!$K$427),\"\",(AL$32/Inventory!$K$427))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$429)=0,\"\",(Inventory!$K$429))","v":""},"","",null,null,null,null,null,null,2008,{"$f":"Inventory!$I393*Inventory!$F393","v":0},{"$f":"Inventory!$I394*Inventory!$F394","v":0},{"$f":"Inventory!$I395*Inventory!$F395","v":0},{"$f":"Inventory!$I396*Inventory!$F396","v":0},{"$f":"Inventory!$I397*Inventory!$F397","v":0},{"$f":"IFERROR(Inventory!$I398*Inventory!$F398,0)","v":0},{"$f":"IFERROR(Inventory!$I399*Inventory!$F399,0)","v":0},{"$f":"Inventory!$I400*Inventory!$F400","v":0},{"$f":"Inventory!$I401*Inventory!$F401","v":0},"-","-",null,null,null,"Base",{"$f":"Inventory!$K$7","v":2005},{"$f":"$AX$25","v":""},{"$f":"$AW$25","v":""},{"$f":"$AV$25","v":""},{"$f":"$BA$25","v":""},{"$f":"$AZ$25","v":""},{"$f":"$AY$25","v":""},{"$f":"$AU$25","v":""},{"$f":"$AT$25","v":""},{"$f":"$BB$25","v":""},null,null,null,{"$f":"SUM(AT32:BB32)","v":0}]
[null,2009,null,null,null,2009,{"$f":"IF(ISERR(AD$33/Inventory!$K$473),\"\",(AD$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AE$33/Inventory!$K$473),\"\",(AE$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AF$33/Inventory!$K$473),\"\",(AF$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AG$33/Inventory!$K$473),\"\",(AG$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AH$33/Inventory!$K$473),\"\",(AH$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AI$33/Inventory!$K$473),\"\",(AI$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AJ$33/Inventory!$K$473),\"\",(AJ$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AK$33/Inventory!$K$473),\"\",(AK$33/Inventory!$K$473))","v":""},{"$f":"IF(ISERR(AL$33/Inventory!$K$473),\"\",(AL$33/Inventory!$K$473))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$475)=0,\"\",(Inventory!$K$475))","v":""},"","",null,null,null,null,null,null,2009,{"$f":"Inventory!$I439*Inventory!$F439","v":0},{"$f":"Inventory!$I440*Inventory!$F440","v":0},{"$f":"Inventory!$I441*Inventory!$F441","v":0},{"$f":"Inventory!$I442*Inventory!$F442","v":0},{"$f":"Inventory!$I443*Inventory!$F443","v":0},{"$f":"IFERROR(Inventory!$I444*Inventory!$F444,0)","v":0},{"$f":"IFERROR(Inventory!$I445*Inventory!$F445,0)","v":0},{"$f":"Inventory!$I446*Inventory!$F446","v":0},{"$f":"Inventory!$I447*Inventory!$F447","v":0},"-","-",null,null,null,"Change",null,{"$f":"AT$31-AT$32","v":{"$error":"#VALUE!"}},{"$f":"AU$31-AU$32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AY$31-AY$32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BB$24-BB$25","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BF$31-BF$32","v":0}]
[null,2010,null,null,null,2010,{"$f":"IF(ISERR(AD$34/Inventory!$K$519),\"\",(AD$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AE$34/Inventory!$K$519),\"\",(AE$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AF$34/Inventory!$K$519),\"\",(AF$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AG$34/Inventory!$K$519),\"\",(AG$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AH$34/Inventory!$K$519),\"\",(AH$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AI$34/Inventory!$K$519),\"\",(AI$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AJ$34/Inventory!$K$519),\"\",(AJ$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AK$34/Inventory!$K$519),\"\",(AK$34/Inventory!$K$519))","v":""},{"$f":"IF(ISERR(AL$34/Inventory!$K$519),\"\",(AL$34/Inventory!$K$519))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$521)=0,\"\",(Inventory!$K$521))","v":""},"","",null,null,null,null,null,null,2010,{"$f":"Inventory!$I485*Inventory!$F485","v":0},{"$f":"Inventory!$I486*Inventory!$F486","v":0},{"$f":"Inventory!$I487*Inventory!$F487","v":0},{"$f":"Inventory!$I488*Inventory!$F488","v":0},{"$f":"Inventory!$I489*Inventory!$F489","v":0},{"$f":"IFERROR(Inventory!$I490*Inventory!$F490,0)","v":0},{"$f":"IFERROR(Inventory!$I491*Inventory!$F491,0)","v":0},{"$f":"Inventory!$I492*Inventory!$F492","v":0},{"$f":"Inventory!$I493*Inventory!$F493","v":0},"-","-"]
[null,2011,null,null,null,2011,{"$f":"IF(ISERR(AD$35/Inventory!$K$565),\"\",(AD$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AE$35/Inventory!$K$565),\"\",(AE$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AF$35/Inventory!$K$565),\"\",(AF$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AG$35/Inventory!$K$565),\"\",(AG$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AH$35/Inventory!$K$565),\"\",(AH$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AI$35/Inventory!$K$565),\"\",(AI$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AJ$35/Inventory!$K$565),\"\",(AJ$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AK$35/Inventory!$K$565),\"\",(AK$35/Inventory!$K$565))","v":""},{"$f":"IF(ISERR(AL$35/Inventory!$K$565),\"\",(AL$35/Inventory!$K$565))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$567)=0,\"\",(Inventory!$K$567))","v":""},"",{"$f":"IF(ISERR(($T35-$U$51)/$U$51),\"\",($T35-$U$51)/$U$51)","v":""},null,null,null,null,null,null,2011,{"$f":"Inventory!$I531*Inventory!$F531","v":0},{"$f":"Inventory!$I532*Inventory!$F532","v":0},{"$f":"Inventory!$I533*Inventory!$F533","v":0},{"$f":"Inventory!$I534*Inventory!$F534","v":0},{"$f":"Inventory!$I535*Inventory!$F535","v":0},{"$f":"IFERROR(Inventory!$I536*Inventory!$F536,0)","v":0},{"$f":"IFERROR(Inventory!$I537*Inventory!$F537,0)","v":0},{"$f":"Inventory!$I538*Inventory!$F538","v":0},{"$f":"Inventory!$I539*Inventory!$F539","v":0},"-","-"]
[null,2012,null,null,null,2012,{"$f":"IF(ISERR(AD$36/Inventory!$K$611),\"\",(AD$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AE$36/Inventory!$K$611),\"\",(AE$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AF$36/Inventory!$K$611),\"\",(AF$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AG$36/Inventory!$K$611),\"\",(AG$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AH$36/Inventory!$K$611),\"\",(AH$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AI$36/Inventory!$K$611),\"\",(AI$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AJ$36/Inventory!$K$611),\"\",(AJ$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AK$36/Inventory!$K$611),\"\",(AK$36/Inventory!$K$611))","v":""},{"$f":"IF(ISERR(AL$36/Inventory!$K$611),\"\",(AL$36/Inventory!$K$611))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$613)=0,\"\",(Inventory!$K$613))","v":""},"","",null,null,null,null,null,null,2012,{"$f":"Inventory!$I577*Inventory!$F577","v":0},{"$f":"Inventory!$I578*Inventory!$F578","v":0},{"$f":"Inventory!$I579*Inventory!$F579","v":0},{"$f":"Inventory!$I580*Inventory!$F580","v":0},{"$f":"Inventory!$I581*Inventory!$F581","v":0},{"$f":"IFERROR(Inventory!$I582*Inventory!$F582,0)","v":0},{"$f":"IFERROR(Inventory!$I583*Inventory!$F583,0)","v":0},{"$f":"Inventory!$I584*Inventory!$F584","v":0},{"$f":"Inventory!$I585*Inventory!$F585","v":0},"-","-"]
[null,2013,null,null,null,2013,{"$f":"IF(ISERR(AD$37/Inventory!$K$657),\"\",(AD$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AE$37/Inventory!$K$657),\"\",(AE$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AF$37/Inventory!$K$657),\"\",(AF$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AG$37/Inventory!$K$657),\"\",(AG$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AH$37/Inventory!$K$657),\"\",(AH$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AI$37/Inventory!$K$657),\"\",(AI$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AJ$37/Inventory!$K$657),\"\",(AJ$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AK$37/Inventory!$K$657),\"\",(AK$37/Inventory!$K$657))","v":""},{"$f":"IF(ISERR(AL$37/Inventory!$K$657),\"\",(AL$37/Inventory!$K$657))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$659)=0,\"\",(Inventory!$K$659))","v":""},"","",null,null,null,null,null,null,2013,{"$f":"Inventory!$I623*Inventory!$F623","v":0},{"$f":"Inventory!$I624*Inventory!$F624","v":0},{"$f":"Inventory!$I625*Inventory!$F625","v":0},{"$f":"Inventory!$I626*Inventory!$F626","v":0},{"$f":"Inventory!$I627*Inventory!$F627","v":0},{"$f":"IFERROR(Inventory!$I628*Inventory!$F628,0)","v":0},{"$f":"IFERROR(Inventory!$I629*Inventory!$F629,0)","v":0},{"$f":"Inventory!$I630*Inventory!$F630","v":0},{"$f":"Inventory!$I631*Inventory!$F631","v":0},"-","-"]
[null,2014,null,null,null,2014,{"$f":"IF(ISERR(AD$38/Inventory!$K$703),\"\",(AD$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AE$38/Inventory!$K$703),\"\",(AE$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AF$38/Inventory!$K$703),\"\",(AF$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AG$38/Inventory!$K$703),\"\",(AG$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AH$38/Inventory!$K$703),\"\",(AH$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AI$38/Inventory!$K$703),\"\",(AI$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AJ$38/Inventory!$K$703),\"\",(AJ$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AK$38/Inventory!$K$703),\"\",(AK$38/Inventory!$K$703))","v":""},{"$f":"IF(ISERR(AL$38/Inventory!$K$703),\"\",(AL$38/Inventory!$K$703))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$705)=0,\"\",(Inventory!$K$705))","v":""},"","",null,null,null,null,null,null,2014,{"$f":"Inventory!$I669*Inventory!$F669","v":0},{"$f":"Inventory!$I670*Inventory!$F670","v":0},{"$f":"Inventory!$I671*Inventory!$F671","v":0},{"$f":"Inventory!$I672*Inventory!$F672","v":0},{"$f":"Inventory!$I673*Inventory!$F673","v":0},{"$f":"IFERROR(Inventory!$I674*Inventory!$F674,0)","v":0},{"$f":"IFERROR(Inventory!$I675*Inventory!$F675,0)","v":0},{"$f":"Inventory!$I676*Inventory!$F676","v":0},{"$f":"Inventory!$I677*Inventory!$F677","v":0},"-","-"]
[null,2015,null,null,null,2015,{"$f":"IF(ISERR(AD$39/Inventory!$K$749),\"\",(AD$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AE$39/Inventory!$K$749),\"\",(AE$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AF$39/Inventory!$K$749),\"\",(AF$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AG$39/Inventory!$K$749),\"\",(AG$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AH$39/Inventory!$K$749),\"\",(AH$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AI$39/Inventory!$K$749),\"\",(AI$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AJ$39/Inventory!$K$749),\"\",(AJ$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AK$39/Inventory!$K$749),\"\",(AK$39/Inventory!$K$749))","v":""},{"$f":"IF(ISERR(AL$39/Inventory!$K$749),\"\",(AL$39/Inventory!$K$749))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$751)=0,\"\",(Inventory!$K$751))","v":""},"","",null,null,null,null,null,null,2015,{"$f":"Inventory!$I715*Inventory!$F715","v":0},{"$f":"Inventory!$I716*Inventory!$F716","v":0},{"$f":"Inventory!$I717*Inventory!$F717","v":0},{"$f":"Inventory!$I718*Inventory!$F718","v":0},{"$f":"Inventory!$I719*Inventory!$F719","v":0},{"$f":"IFERROR(Inventory!$I720*Inventory!$F720,0)","v":0},{"$f":"IFERROR(Inventory!$I721*Inventory!$F721,0)","v":0},{"$f":"Inventory!$I722*Inventory!$F722","v":0},{"$f":"Inventory!$I723*Inventory!$F723","v":0},"-","-"]
[null,2016,null,null,null,2016,{"$f":"IF(ISERR(AD$40/Inventory!$K$795),\"\",(AD$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AE$40/Inventory!$K$795),\"\",(AE$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AF$40/Inventory!$K$795),\"\",(AF$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AG$40/Inventory!$K$795),\"\",(AG$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AH$40/Inventory!$K$795),\"\",(AH$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AI$40/Inventory!$K$795),\"\",(AI$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AJ$40/Inventory!$K$795),\"\",(AJ$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AK$40/Inventory!$K$795),\"\",(AK$40/Inventory!$K$795))","v":""},{"$f":"IF(ISERR(AL$40/Inventory!$K$795),\"\",(AL$40/Inventory!$K$795))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$797)=0,\"\",(Inventory!$K$797))","v":""},"","",null,null,null,null,null,null,2016,{"$f":"Inventory!$I761*Inventory!$F761","v":0},{"$f":"Inventory!$I762*Inventory!$F762","v":0},{"$f":"Inventory!$I763*Inventory!$F763","v":0},{"$f":"Inventory!$I764*Inventory!$F764","v":0},{"$f":"Inventory!$I765*Inventory!$F765","v":0},{"$f":"IFERROR(Inventory!$I766*Inventory!$F766,0)","v":0},{"$f":"IFERROR(Inventory!$I767*Inventory!$F767,0)","v":0},{"$f":"Inventory!$I768*Inventory!$F768","v":0},{"$f":"Inventory!$I769*Inventory!$F769","v":0},"-","-"]
[null,2017,null,null,null,2017,{"$f":"IF(ISERR(AD$41/Inventory!$K$841),\"\",(AD$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AE$41/Inventory!$K$841),\"\",(AE$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AF$41/Inventory!$K$841),\"\",(AF$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AG$41/Inventory!$K$841),\"\",(AG$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AH$41/Inventory!$K$841),\"\",(AH$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AI$41/Inventory!$K$841),\"\",(AI$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AJ$41/Inventory!$K$841),\"\",(AJ$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AK$41/Inventory!$K$841),\"\",(AK$41/Inventory!$K$841))","v":""},{"$f":"IF(ISERR(AL$41/Inventory!$K$841),\"\",(AL$41/Inventory!$K$841))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$843)=0,\"\",(Inventory!$K$843))","v":""},"","",null,null,null,null,null,null,2017,{"$f":"Inventory!$I807*Inventory!$F807","v":0},{"$f":"Inventory!$I808*Inventory!$F808","v":0},{"$f":"Inventory!$I809*Inventory!$F809","v":0},{"$f":"Inventory!$I810*Inventory!$F810","v":0},{"$f":"Inventory!$I811*Inventory!$F811","v":0},{"$f":"IFERROR(Inventory!$I812*Inventory!$F812,0)","v":0},{"$f":"IFERROR(Inventory!$I813*Inventory!$F813,0)","v":0},{"$f":"Inventory!$I814*Inventory!$F814","v":0},{"$f":"Inventory!$I815*Inventory!$F815","v":0},"-","-"]
[null,2018,null,null,null,2018,{"$f":"IF(ISERR(AD$42/Inventory!$K$887),\"\",(AD$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AE$42/Inventory!$K$887),\"\",(AE$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AF$42/Inventory!$K$887),\"\",(AF$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AG$42/Inventory!$K$887),\"\",(AG$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AH$42/Inventory!$K$887),\"\",(AH$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AI$42/Inventory!$K$887),\"\",(AI$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AJ$42/Inventory!$K$887),\"\",(AJ$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AK$42/Inventory!$K$887),\"\",(AK$42/Inventory!$K$887))","v":""},{"$f":"IF(ISERR(AL$42/Inventory!$K$887),\"\",(AL$42/Inventory!$K$887))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$889)=0,\"\",(Inventory!$K$889))","v":""},"","",null,null,null,null,null,null,2018,{"$f":"Inventory!$I853*Inventory!$F853","v":0},{"$f":"Inventory!$I854*Inventory!$F854","v":0},{"$f":"Inventory!$I855*Inventory!$F855","v":0},{"$f":"Inventory!$I856*Inventory!$F856","v":0},{"$f":"Inventory!$I857*Inventory!$F857","v":0},{"$f":"IFERROR(Inventory!$I858*Inventory!$F858,0)","v":0},{"$f":"IFERROR(Inventory!$I859*Inventory!$F859,0)","v":0},{"$f":"Inventory!$I860*Inventory!$F860","v":0},{"$f":"Inventory!$I861*Inventory!$F861","v":0},"-","-"]
[null,2019,null,null,null,2019,{"$f":"IF(ISERR(AD$43/Inventory!$K$933),\"\",(AD$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AE$43/Inventory!$K$933),\"\",(AE$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AF$43/Inventory!$K$933),\"\",(AF$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AG$43/Inventory!$K$933),\"\",(AG$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AH$43/Inventory!$K$933),\"\",(AH$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AI$43/Inventory!$K$933),\"\",(AI$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AJ$43/Inventory!$K$933),\"\",(AJ$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AK$43/Inventory!$K$933),\"\",(AK$43/Inventory!$K$933))","v":""},{"$f":"IF(ISERR(AL$43/Inventory!$K$933),\"\",(AL$43/Inventory!$K$933))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$935)=0,\"\",(Inventory!$K$935))","v":""},"","",null,null,null,null,null,null,2019,{"$f":"Inventory!$I899*Inventory!$F899","v":0},{"$f":"Inventory!$I900*Inventory!$F900","v":0},{"$f":"Inventory!$I901*Inventory!$F901","v":0},{"$f":"Inventory!$I902*Inventory!$F902","v":0},{"$f":"Inventory!$I903*Inventory!$F903","v":0},{"$f":"IFERROR(Inventory!$I904*Inventory!$F904,0)","v":0},{"$f":"IFERROR(Inventory!$I905*Inventory!$F905,0)","v":0},{"$f":"Inventory!$I906*Inventory!$F906","v":0},{"$f":"Inventory!$I907*Inventory!$F907","v":0},"-","-"]
[null,2020,null,null,null,2020,{"$f":"IF(ISERR(AD$44/Inventory!$K$979),\"\",(AD$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AE$44/Inventory!$K$979),\"\",(AE$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AF$44/Inventory!$K$979),\"\",(AF$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AG$44/Inventory!$K$979),\"\",(AG$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AH$44/Inventory!$K$979),\"\",(AH$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AI$44/Inventory!$K$979),\"\",(AI$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AJ$44/Inventory!$K$979),\"\",(AJ$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AK$44/Inventory!$K$979),\"\",(AK$44/Inventory!$K$979))","v":""},{"$f":"IF(ISERR(AL$44/Inventory!$K$979),\"\",(AL$44/Inventory!$K$979))","v":""},"-","-",null,null,{"$f":"IF((Inventory!$K$981)=0,\"\",(Inventory!$K$981))","v":""},"","",null,null,null,null,null,null,2020,{"$f":"Inventory!$I945*Inventory!$F945","v":0},{"$f":"Inventory!$I946*Inventory!$F946","v":0},{"$f":"Inventory!$I947*Inventory!$F947","v":0},{"$f":"Inventory!$I948*Inventory!$F948","v":0},{"$f":"Inventory!$I949*Inventory!$F949","v":0},{"$f":"IFERROR(Inventory!$I950*Inventory!$F950,0)","v":0},{"$f":"IFERROR(Inventory!$I951*Inventory!$F951,0)","v":0},{"$f":"Inventory!$I952*Inventory!$F952","v":0},{"$f":"Inventory!$I953*Inventory!$F953","v":0},"-","-"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year ",{"$f":"Inventory!$K$7","v":2005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year ",{"$f":"Inventory!$K$5","v":2014}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year - MMBTU / sq.ft.",{"$f":"VLOOKUP($U$47, F24:T44,15,FALSE )","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year - MMBTU / sq.ft.",{"$f":"VLOOKUP($U$49, F24:T44,15,FALSE )","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change from Base Year",{"$f":"IFERROR(-(($U$51-$U$53)/$U$51),\"\")","v":""}]
[]
[]
[null,"Summary:   Carbon Intensity (lbs CO2e / sq. ft.)"]
[]
[null,null,null,null,null,null,"Carbon Intensity By Fuel Type",null,null,null,null,null,null,null,null,null,null,"Pre Offset Carbon Intensity (lbs C02e / sq.ft.)",null,"Total Carbon Intensity\n(lbs C02e / sq.ft.)  ","% Change from prior year","% Change from Base year"]
[null,null,null,null,null,"Year","Electricity","NG","#2 Oil","#4 Oil","#6 Oil","Biodiesel Blend","On-site Renewable Generation","Diesel Fuel (Back-up Gen.)","District Steam","Waste","Fleets",null,"REC Offsets",null,null,null,null,null,null,null,null,null,null,"Carbon Emissions (MMTons)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",0.3,null,null,"Electricity","NG","#2","#4","#6","Biodiesel",null,"Diesel","Steam","Waste","Fleets","RECs","TOTAL",null,null,null,null,null,null,"Carbon Intensity Pie Chart"]
[null,null,null,null,null,2000,{"$f":"IF(ISERR(AD$64/Inventory!$K$59*2205),\"\",(AD$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AE$64/Inventory!$K$59*2205),\"\",(AE$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AF$64/Inventory!$K$59*2205),\"\",(AF$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AG$64/Inventory!$K$59*2205),\"\",(AG$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AH$64/Inventory!$K$59*2205),\"\",(AH$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AI$64/Inventory!$K$59*2205),\"\",(AI$64/Inventory!$K$59*2205))","v":""},null,{"$f":"IF(ISERR(AK$64/Inventory!$K$59*2205),\"\",(AK$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AL$64/Inventory!$K$59*2205),\"\",(AL$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AM$64/Inventory!$K$59*2205),\"\",(AM$64/Inventory!$K$59*2205))","v":""},{"$f":"IF(ISERR(AN$64/Inventory!$K$59*2205),\"\",(AN$64/Inventory!$K$59*2205))","v":""},{"$f":"IF((Inventory!$K$63)=0,\"\",(Inventory!$K$63))","v":""},{"$f":"IF(ISERR(AO64/Inventory!$K$59*2205),\"\",(AO64/Inventory!$K$59*2205))","v":""},{"$f":"IFERROR(R64+S64,\"\")","v":""},null,null,null,null,2000,{"$f":"$U$91","v":""},{"$f":"0.7*($Z$64)","v":{"$error":"#VALUE!"}},null,2000,{"$f":"Inventory!$H25*Inventory!$F25","v":0},{"$f":"Inventory!$H26*Inventory!$F26","v":0},{"$f":"Inventory!$H27*Inventory!$F27","v":0},{"$f":"Inventory!$H28*Inventory!$F28","v":0},{"$f":"Inventory!$H29*Inventory!$F29","v":0},{"$f":"IFERROR(Inventory!$H30*Inventory!$F30,0)","v":0},null,{"$f":"Inventory!$H32*Inventory!$F32","v":0},{"$f":"Inventory!$H33*Inventory!$F33","v":0},{"$f":"Inventory!$K46","v":0},{"$f":"Inventory!$K55","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC64, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC64, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},{"$f":"SUM(AD64:AO64)","v":0},null,null,"Submission Year","Electricity","NG","#2 Oil","#4 Oil","#6 Oil","Biodiesel Blend","Diesel Fuel (Back-up Gen.)","Steam","Renewables","RECs","Waste","Fleets","Total"]
[null,null,null,null,null,2001,{"$f":"IF(ISERR(AD$65/Inventory!$K$105*2205),\"\",(AD$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AE$65/Inventory!$K$105*2205),\"\",(AE$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AF$65/Inventory!$K$105*2205),\"\",(AF$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AG$65/Inventory!$K$105*2205),\"\",(AG$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AH$65/Inventory!$K$105*2205),\"\",(AH$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AI$65/Inventory!$K$105*2205),\"\",(AI$65/Inventory!$K$105*2205))","v":""},null,{"$f":"IF(ISERR(AK$65/Inventory!$K$105*2205),\"\",(AK$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AL$65/Inventory!$K$105*2205),\"\",(AL$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AM$65/Inventory!$K$105*2205),\"\",(AM$65/Inventory!$K$105*2205))","v":""},{"$f":"IF(ISERR(AN$65/Inventory!$K$105*2205),\"\",(AN$65/Inventory!$K$105*2205))","v":""},{"$f":"IF((Inventory!$K$109)=0,\"\",(Inventory!$K$109))","v":""},{"$f":"IF(ISERR(AO$65/Inventory!$K$105*2205),\"\",(AO$65/Inventory!$K$105*2205))","v":""},"",{"$f":"IF(ISERR((T65-T64)/T64),\"\",((T65-T64)/T64))","v":""},{"$f":"IF(ISERR(($T65-$U$91)/$U$91),\"\",(($T65-$U$91)/$U$91))","v":""},null,null,2001,"",{"$error":"#VALUE!"},null,2001,{"$f":"Inventory!$H71*Inventory!$F71","v":0},{"$f":"Inventory!$H72*Inventory!$F72","v":0},{"$f":"Inventory!$H73*Inventory!$F73","v":0},{"$f":"Inventory!$H74*Inventory!$F74","v":0},{"$f":"Inventory!$H75*Inventory!$F75","v":0},{"$f":"IFERROR(Inventory!$H76*Inventory!$F76,0)","v":0},null,{"$f":"Inventory!$H78*Inventory!$F78","v":0},{"$f":"Inventory!$H79*Inventory!$F79","v":0},{"$f":"Inventory!$K92","v":0},{"$f":"Inventory!$K101","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC65, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC65, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,"Current",{"$f":"Inventory!$K$5","v":2014},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,2,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,2,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,3,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,3,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,4,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,4,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,5,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,5,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,6,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,6,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,7,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,7,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,9,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,9,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,10,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,10,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,8,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,8,FALSE ))","v":1E-8},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,14,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,14,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,10,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,10,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS65, $F$64:$T$84,11,FALSE )=0,0.00000001,VLOOKUP($AS65, $F$64:$T$84,11,FALSE ))","v":""},{"$f":"SUM(AT65:BE65)","v":1E-8}]
[null,null,null,null,null,2002,{"$f":"IF(ISERR(AD$66/Inventory!$K$151*2205),\"\",(AD$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AE$66/Inventory!$K$151*2205),\"\",(AE$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AF$66/Inventory!$K$151*2205),\"\",(AF$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AG$66/Inventory!$K$151*2205),\"\",(AG$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AH$66/Inventory!$K$151*2205),\"\",(AH$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AI$66/Inventory!$K$151*2205),\"\",(AI$66/Inventory!$K$151*2205))","v":""},null,{"$f":"IF(ISERR(AK$66/Inventory!$K$151*2205),\"\",(AK$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AL$66/Inventory!$K$151*2205),\"\",(AL$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AM$66/Inventory!$K$151*2205),\"\",(AM$66/Inventory!$K$151*2205))","v":""},{"$f":"IF(ISERR(AN$66/Inventory!$K$151*2205),\"\",(AN$66/Inventory!$K$151*2205))","v":""},{"$f":"IF((Inventory!$K$155)=0,\"\",(Inventory!$K$155))","v":""},{"$f":"IF(ISERR(AO$66/Inventory!$K$151*2205),\"\",(AO$66/Inventory!$K$151*2205))","v":""},"",{"$f":"IF(ISERR((T66-T65)/T65),\"\",((T66-T65)/T65))","v":""},{"$f":"IF(ISERR(($T66-$U$91)/$U$91),\"\",(($T66-$U$91)/$U$91))","v":""},null,null,2002,"",{"$error":"#VALUE!"},null,2002,{"$f":"Inventory!$H117*Inventory!$F117","v":0},{"$f":"Inventory!$H118*Inventory!$F118","v":0},{"$f":"Inventory!$H119*Inventory!$F119","v":0},{"$f":"Inventory!$H120*Inventory!$F120","v":0},{"$f":"Inventory!$H121*Inventory!$F121","v":0},{"$f":"IFERROR(Inventory!$H122*Inventory!$F122,0)","v":0},null,{"$f":"Inventory!$H124*Inventory!$F124","v":0},{"$f":"Inventory!$H125*Inventory!$F125","v":0},{"$f":"Inventory!$K138","v":0},{"$f":"Inventory!$K147","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC66, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC66, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,"Base",{"$f":"Inventory!$K$7","v":2005},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,2,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,2,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,3,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,3,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,4,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,4,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,5,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,5,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,6,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,6,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,7,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,7,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,9,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,9,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,10,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,10,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,8,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,8,FALSE ))","v":1E-8},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,14,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,14,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,10,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,10,FALSE ))","v":""},{"$f":"IF(VLOOKUP($AS66, $F$64:$T$84,11,FALSE )=0,0.00000001,VLOOKUP($AS66, $F$64:$T$84,11,FALSE ))","v":""},{"$f":"SUM(AT66:BE66)","v":1E-8}]
[null,null,null,null,{"$f":"IF(Inventory!$K$7=2003,\"Base Year\", \"\")","v":""},2003,{"$f":"IF(ISERR(AD$67/Inventory!$K$197*2205),\"\",(AD$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AE$67/Inventory!$K$197*2205),\"\",(AE$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AF$67/Inventory!$K$197*2205),\"\",(AF$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AG$67/Inventory!$K$197*2205),\"\",(AG$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AH$67/Inventory!$K$197*2205),\"\",(AH$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AI$67/Inventory!$K$197*2205),\"\",(AI$67/Inventory!$K$197*2205))","v":""},null,{"$f":"IF(ISERR(AK$67/Inventory!$K$197*2205),\"\",(AK$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AL$67/Inventory!$K$197*2205),\"\",(AL$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AM$67/Inventory!$K$197*2205),\"\",(AM$67/Inventory!$K$197*2205))","v":""},{"$f":"IF(ISERR(AN$67/Inventory!$K$197*2205),\"\",(AN$67/Inventory!$K$197*2205))","v":""},{"$f":"IF((Inventory!$K$201)=0,\"\",(Inventory!$K$201))","v":""},{"$f":"IF(ISERR(AO$67/Inventory!$K$197*2205),\"\",(AO$67/Inventory!$K$197*2205))","v":""},"","","",null,null,2003,"",{"$error":"#VALUE!"},null,2003,{"$f":"Inventory!$H163*Inventory!$F163","v":0},{"$f":"Inventory!$H164*Inventory!$F164","v":0},{"$f":"Inventory!$H165*Inventory!$F165","v":0},{"$f":"Inventory!$H166*Inventory!$F166","v":0},{"$f":"Inventory!$H167*Inventory!$F167","v":0},{"$f":"IFERROR(Inventory!$H168*Inventory!$F168,0)","v":0},null,{"$f":"Inventory!$H170*Inventory!$F170","v":0},{"$f":"Inventory!$H171*Inventory!$F171","v":0},{"$f":"Inventory!$K184","v":0},{"$f":"Inventory!$K193","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC67, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC67, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,"Change",null,{"$f":"AT$66-AT$65","v":{"$error":"#VALUE!"}},{"$f":"AU$66-AU$65","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AY$66-AY$65","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"BA$66-BA$65","v":{"$error":"#VALUE!"}},{"$f":"BB$66-BB$65","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BF$66-BF$65","v":0}]
[null,null,null,null,{"$f":"IF(Inventory!$K$7=2004,\"Base Year\", \"\")","v":""},2004,{"$f":"IF(ISERR(AD$68/Inventory!$K$243*2205),\"\",(AD$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AE$68/Inventory!$K$243*2205),\"\",(AE$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AF$68/Inventory!$K$243*2205),\"\",(AF$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AG$68/Inventory!$K$243*2205),\"\",(AG$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AH$68/Inventory!$K$243*2205),\"\",(AH$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AI$68/Inventory!$K$243*2205),\"\",(AI$68/Inventory!$K$243*2205))","v":""},null,{"$f":"IF(ISERR(AK$68/Inventory!$K$243*2205),\"\",(AK$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AL$68/Inventory!$K$243*2205),\"\",(AL$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AM$68/Inventory!$K$243*2205),\"\",(AM$68/Inventory!$K$243*2205))","v":""},{"$f":"IF(ISERR(AN$68/Inventory!$K$243*2205),\"\",(AN$68/Inventory!$K$243*2205))","v":""},{"$f":"IF((Inventory!$K$247)=0,\"\",(Inventory!$K$247))","v":""},{"$f":"IF(ISERR(AO$68/Inventory!$K$243*2205),\"\",(AO$68/Inventory!$K$243*2205))","v":""},"","","",null,null,2004,"",{"$error":"#VALUE!"},null,2004,{"$f":"Inventory!$H209*Inventory!$F209","v":0},{"$f":"Inventory!$H210*Inventory!$F210","v":0},{"$f":"Inventory!$H211*Inventory!$F211","v":0},{"$f":"Inventory!$H212*Inventory!$F212","v":0},{"$f":"Inventory!$H213*Inventory!$F213","v":0},{"$f":"IFERROR(Inventory!$H214*Inventory!$F214,0)","v":0},null,{"$f":"Inventory!$H216*Inventory!$F216","v":0},{"$f":"Inventory!$H217*Inventory!$F217","v":0},{"$f":"Inventory!$K230","v":0},{"$f":"Inventory!$K239","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC68, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC68, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,{"$f":"IF(Inventory!$K$7=2005,\"Base Year\", \"\")","v":"Base Year"},2005,{"$f":"IF(ISERR(AD$69/Inventory!$K$289*2205),\"\",(AD$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AE$69/Inventory!$K$289*2205),\"\",(AE$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AF$69/Inventory!$K$289*2205),\"\",(AF$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AG$69/Inventory!$K$289*2205),\"\",(AG$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AH$69/Inventory!$K$289*2205),\"\",(AH$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AI$69/Inventory!$K$289*2205),\"\",(AI$69/Inventory!$K$289*2205))","v":""},null,{"$f":"IF(ISERR(AK$69/Inventory!$K$289*2205),\"\",(AK$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AL$69/Inventory!$K$289*2205),\"\",(AL$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AM$69/Inventory!$K$289*2205),\"\",(AM$69/Inventory!$K$289*2205))","v":""},{"$f":"IF(ISERR(AN$69/Inventory!$K$289*2205),\"\",(AN$69/Inventory!$K$289*2205))","v":""},{"$f":"IF((Inventory!$K$293)=0,\"\",(Inventory!$K$293))","v":""},{"$f":"IF(ISERR(AO$69/Inventory!$K289*2205),\"\",(AO$69/Inventory!$K$289*2205))","v":""},"","","",null,null,2005,"",{"$error":"#VALUE!"},null,2005,{"$f":"Inventory!$H255*Inventory!$F255","v":0},{"$f":"Inventory!$H256*Inventory!$F256","v":0},{"$f":"Inventory!$H257*Inventory!$F257","v":0},{"$f":"Inventory!$H258*Inventory!$F258","v":0},{"$f":"Inventory!$H259*Inventory!$F259","v":0},{"$f":"IFERROR(Inventory!$H260*Inventory!$F260,0)","v":0},null,{"$f":"Inventory!$H262*Inventory!$F262","v":0},{"$f":"Inventory!$H263*Inventory!$F263","v":0},{"$f":"Inventory!$K276","v":0},{"$f":"Inventory!$K285","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC69, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC69, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},{"$f":"SUM(AD69:AO69)","v":0}]
[null,null,null,null,{"$f":"IF(Inventory!$K$7=2006,\"Base Year\", \"\")","v":""},2006,{"$f":"IF(ISERR(AD$70/Inventory!$K$335*2205),\"\",(AD$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AE$70/Inventory!$K$335*2205),\"\",(AE$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AF$70/Inventory!$K$335*2205),\"\",(AF$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AG$70/Inventory!$K$335*2205),\"\",(AG$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AH$70/Inventory!$K$335*2205),\"\",(AH$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AI$70/Inventory!$K$335*2205),\"\",(AI$70/Inventory!$K$335*2205))","v":""},null,{"$f":"IF(ISERR(AK$70/Inventory!$K$335*2205),\"\",(AK$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AL$70/Inventory!$K$335*2205),\"\",(AL$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AM$70/Inventory!$K$335*2205),\"\",(AM$70/Inventory!$K$335*2205))","v":""},{"$f":"IF(ISERR(AN$70/Inventory!$K$335*2205),\"\",(AN$70/Inventory!$K$335*2205))","v":""},{"$f":"IF((Inventory!$K$339)=0,\"\",(Inventory!$K$339))","v":""},{"$f":"IF(ISERR(AO$70/Inventory!$K335*2205),\"\",(AO$70/Inventory!$K$335*2205))","v":""},"","","",null,null,2006,"",{"$error":"#VALUE!"},null,2006,{"$f":"Inventory!$H301*Inventory!$F301","v":0},{"$f":"Inventory!$H302*Inventory!$F302","v":0},{"$f":"Inventory!$H303*Inventory!$F303","v":0},{"$f":"Inventory!$H304*Inventory!$F304","v":0},{"$f":"Inventory!$H305*Inventory!$F305","v":0},{"$f":"IFERROR(Inventory!$H306*Inventory!$F306,0)","v":0},null,{"$f":"Inventory!$H308*Inventory!$F308","v":0},{"$f":"Inventory!$H309*Inventory!$F309","v":0},{"$f":"Inventory!$K322","v":0},{"$f":"Inventory!$K331","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC70, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC70, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},{"$f":"SUM(AD70:AO70)","v":0}]
[null,null,null,null,{"$f":"IF(Inventory!$K$7=2007,\"Base Year\", \"\")","v":""},2007,{"$f":"IF(ISERR(AD$71/Inventory!$K$381*2205),\"\",(AD$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AE$71/Inventory!$K$381*2205),\"\",(AE$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AF$71/Inventory!$K$381*2205),\"\",(AF$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AG$71/Inventory!$K$381*2205),\"\",(AG$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AH$71/Inventory!$K$381*2205),\"\",(AH$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AI$71/Inventory!$K$381*2205),\"\",(AI$71/Inventory!$K$381*2205))","v":""},null,{"$f":"IF(ISERR(AK$71/Inventory!$K$381*2205),\"\",(AK$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AL$71/Inventory!$K$381*2205),\"\",(AL$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AM$71/Inventory!$K$381*2205),\"\",(AM$71/Inventory!$K$381*2205))","v":""},{"$f":"IF(ISERR(AN$71/Inventory!$K$381*2205),\"\",(AN$71/Inventory!$K$381*2205))","v":""},{"$f":"IF((Inventory!$K$385)=0,\"\",(Inventory!$K$385))","v":""},{"$f":"IF(ISERR(AO$71/Inventory!$K$381*2205),\"\",(AO$71/Inventory!$K$381*2205))","v":""},"","","",null,null,2007,"",{"$error":"#VALUE!"},null,2007,{"$f":"Inventory!$H347*Inventory!$F347","v":0},{"$f":"Inventory!$H348*Inventory!$F348","v":0},{"$f":"Inventory!$H349*Inventory!$F349","v":0},{"$f":"Inventory!$H350*Inventory!$F350","v":0},{"$f":"Inventory!$H351*Inventory!$F351","v":0},{"$f":"IFERROR(Inventory!$H352*Inventory!$F352,0)","v":0},null,{"$f":"Inventory!$H354*Inventory!$F354","v":0},{"$f":"Inventory!$H355*Inventory!$F355","v":0},{"$f":"Inventory!$K368","v":0},{"$f":"Inventory!$K377","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC71, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC71, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,null,null,"For Chart"]
[null,null,null,null,{"$f":"IF(Inventory!$K$7=2008,\"Base Year\", \"\")","v":""},2008,{"$f":"IF(ISERR(AD$72/Inventory!$K$427*2205),\"\",(AD$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AE$72/Inventory!$K$427*2205),\"\",(AE$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AF$72/Inventory!$K$427*2205),\"\",(AF$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AG$72/Inventory!$K$427*2205),\"\",(AG$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AH$72/Inventory!$K$427*2205),\"\",(AH$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AI$72/Inventory!$K$427*2205),\"\",(AI$72/Inventory!$K$427*2205))","v":""},null,{"$f":"IF(ISERR(AK$72/Inventory!$K$427*2205),\"\",(AK$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AL$72/Inventory!$K$427*2205),\"\",(AL$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AM$72/Inventory!$K$427*2205),\"\",(AM$72/Inventory!$K$427*2205))","v":""},{"$f":"IF(ISERR(AN$72/Inventory!$K$427*2205),\"\",(AN$72/Inventory!$K$427*2205))","v":""},{"$f":"IF((Inventory!$K$431)=0,\"\",(Inventory!$K$431))","v":""},{"$f":"IF(ISERR(AO$72/Inventory!$K$427*2205),\"\",(AO$72/Inventory!$K$427*2205))","v":""},"","","",null,null,2008,"",{"$error":"#VALUE!"},null,2008,{"$f":"Inventory!$H393*Inventory!$F393","v":0},{"$f":"Inventory!$H394*Inventory!$F394","v":0},{"$f":"Inventory!$H395*Inventory!$F395","v":0},{"$f":"Inventory!$H396*Inventory!$F396","v":0},{"$f":"Inventory!$H397*Inventory!$F397","v":0},{"$f":"IFERROR(Inventory!$H398*Inventory!$F398,0)","v":0},null,{"$f":"Inventory!$H400*Inventory!$F400","v":0},{"$f":"Inventory!$H401*Inventory!$F401","v":0},{"$f":"Inventory!$K414","v":0},{"$f":"Inventory!$K423","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC72, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC72, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,null,"Chart Legend","#6 Oil","#4 Oil","#2 Oil","Steam","Diesel Fuel (Back-up Gen.)","Biodiesel Blend","NG","Electricity","Renewables","RECs","Waste","Fleets","Total"]
[null,null,null,null,null,2009,{"$f":"IF(ISERR(AD$73/Inventory!$K$473*2205),\"\",(AD$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AE$73/Inventory!$K$473*2205),\"\",(AE$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AF$73/Inventory!$K$473*2205),\"\",(AF$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AG$73/Inventory!$K$473*2205),\"\",(AG$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AH$73/Inventory!$K$473*2205),\"\",(AH$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AI$73/Inventory!$K$473*2205),\"\",(AI$73/Inventory!$K$473*2205))","v":""},null,{"$f":"IF(ISERR(AK$73/Inventory!$K$473*2205),\"\",(AK$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AL$73/Inventory!$K$473*2205),\"\",(AL$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AM$73/Inventory!$K$473*2205),\"\",(AM$73/Inventory!$K$473*2205))","v":""},{"$f":"IF(ISERR(AN$73/Inventory!$K$473*2205),\"\",(AN$73/Inventory!$K$473*2205))","v":""},{"$f":"IF((Inventory!$K$477)=0,\"\",(Inventory!$K$477))","v":""},{"$f":"IF(ISERR(AO$73/Inventory!$K$473*2205),\"\",(AO$73/Inventory!$K$473*2205))","v":""},"","","",null,null,2009,"",{"$error":"#VALUE!"},null,2009,{"$f":"Inventory!$H439*Inventory!$F439","v":0},{"$f":"Inventory!$H440*Inventory!$F440","v":0},{"$f":"Inventory!$H441*Inventory!$F441","v":0},{"$f":"Inventory!$H442*Inventory!$F442","v":0},{"$f":"Inventory!$H443*Inventory!$F443","v":0},{"$f":"IFERROR(Inventory!$H444*Inventory!$F444,0)","v":0},null,{"$f":"Inventory!$H446*Inventory!$F446","v":0},{"$f":"Inventory!$H447*Inventory!$F447","v":0},{"$f":"Inventory!$K460","v":0},{"$f":"Inventory!$K469","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC73, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC73, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,"Current",{"$f":"Inventory!$K$5","v":2014},{"$f":"$AX65","v":""},{"$f":"$AW65","v":""},{"$f":"$AV65","v":""},{"$f":"$BA65","v":""},{"$f":"$AZ65","v":""},{"$f":"$AY65","v":""},{"$f":"$AU65","v":""},{"$f":"$AT65","v":""},{"$f":"$BB$65","v":1E-8},{"$f":"$BC65","v":""},{"$f":"BD65","v":""},"",{"$f":"SUM(AT73:BE73)","v":1E-8}]
[null,null,null,null,null,2010,{"$f":"IF(ISERR(AD$74/Inventory!$K$519*2205),\"\",(AD$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AE$74/Inventory!$K$519*2205),\"\",(AE$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AF$74/Inventory!$K$519*2205),\"\",(AF$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AG$74/Inventory!$K$519*2205),\"\",(AG$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AH$74/Inventory!$K$519*2205),\"\",(AH$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AI$74/Inventory!$K$519*2205),\"\",(AI$74/Inventory!$K$519*2205))","v":""},null,{"$f":"IF(ISERR(AK$74/Inventory!$K$519*2205),\"\",(AK$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AL$74/Inventory!$K$519*2205),\"\",(AL$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AM$74/Inventory!$K$519*2205),\"\",(AM$74/Inventory!$K$519*2205))","v":""},{"$f":"IF(ISERR(AN$74/Inventory!$K$519*2205),\"\",(AN$74/Inventory!$K$519*2205))","v":""},{"$f":"IF((Inventory!$K$523)=0,\"\",(Inventory!$K$523))","v":""},{"$f":"IF(ISERR(AO$74/Inventory!$K$519*2205),\"\",(AO$74/Inventory!$K$519*2205))","v":""},"","","",null,null,2010,"",{"$error":"#VALUE!"},null,2010,{"$f":"Inventory!$H485*Inventory!$F485","v":0},{"$f":"Inventory!$H486*Inventory!$F486","v":0},{"$f":"Inventory!$H487*Inventory!$F487","v":0},{"$f":"Inventory!$H488*Inventory!$F488","v":0},{"$f":"Inventory!$H489*Inventory!$F489","v":0},{"$f":"IFERROR(Inventory!$H490*Inventory!$F490,0)","v":0},null,{"$f":"Inventory!$H492*Inventory!$F492","v":0},{"$f":"Inventory!$H493*Inventory!$F493","v":0},{"$f":"Inventory!$K506","v":0},{"$f":"Inventory!$K515","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC74, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC74, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,"Base",{"$f":"Inventory!$K$7","v":2005},{"$f":"$AX66","v":""},{"$f":"$AW66","v":""},{"$f":"$AV66","v":""},{"$f":"$BA66","v":""},{"$f":"$AZ66","v":""},{"$f":"$AY66","v":""},{"$f":"$AU66","v":""},{"$f":"$AT66","v":""},{"$f":"$BB$65","v":1E-8},{"$f":"$BC66","v":""},{"$f":"BD66","v":""},"",{"$f":"SUM(AT74:BE74)","v":1E-8}]
[null,null,null,null,null,2011,{"$f":"IF(ISERR(AD$75/Inventory!$K$565*2205),\"\",(AD$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AE$75/Inventory!$K$565*2205),\"\",(AE$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AF$75/Inventory!$K$565*2205),\"\",(AF$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AG$75/Inventory!$K$565*2205),\"\",(AG$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AH$75/Inventory!$K$565*2205),\"\",(AH$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AI$75/Inventory!$K$565*2205),\"\",(AI$75/Inventory!$K$565*2205))","v":""},null,{"$f":"IF(ISERR(AK$75/Inventory!$K$565*2205),\"\",(AK$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AL$75/Inventory!$K$565*2205),\"\",(AL$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AM$75/Inventory!$K$565*2205),\"\",(AM$75/Inventory!$K$565*2205))","v":""},{"$f":"IF(ISERR(AN$75/Inventory!$K$565*2205),\"\",(AN$75/Inventory!$K$565*2205))","v":""},{"$f":"IF((Inventory!$K$569)=0,\"\",(Inventory!$K$569))","v":""},{"$f":"IF(ISERR(AO$75/Inventory!$K$565*2205),\"\",(AO$75/Inventory!$K$565*2205))","v":""},"","","",null,null,2011,"",{"$error":"#VALUE!"},null,2011,{"$f":"Inventory!$H531*Inventory!$F531","v":0},{"$f":"Inventory!$H532*Inventory!$F532","v":0},{"$f":"Inventory!$H533*Inventory!$F533","v":0},{"$f":"Inventory!$H534*Inventory!$F534","v":0},{"$f":"Inventory!$H535*Inventory!$F535","v":0},{"$f":"IFERROR(Inventory!$H536*Inventory!$F536,0)","v":0},null,{"$f":"Inventory!$H538*Inventory!$F538","v":0},{"$f":"Inventory!$H539*Inventory!$F539","v":0},{"$f":"Inventory!$K552","v":0},{"$f":"Inventory!$K561","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC75, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC75, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0,null,"Change",null,{"$f":"$AX67","v":{"$error":"#VALUE!"}},{"$f":"$AW67","v":{"$error":"#VALUE!"}},{"$f":"$AV67","v":{"$error":"#VALUE!"}},{"$f":"$BA67","v":{"$error":"#VALUE!"}},{"$f":"$AZ67","v":{"$error":"#VALUE!"}},{"$f":"$AY67","v":{"$error":"#VALUE!"}},{"$f":"$AU67","v":{"$error":"#VALUE!"}},{"$f":"$AT67","v":{"$error":"#VALUE!"}},{"$f":"$BB$67","v":0},{"$f":"$BC$67","v":{"$error":"#VALUE!"}},{"$f":"BD67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUM(AT75:BE75)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,2012,{"$f":"IF(ISERR(AD$76/Inventory!$K$611*2205),\"\",(AD$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AE$76/Inventory!$K$611*2205),\"\",(AE$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AF$76/Inventory!$K$611*2205),\"\",(AF$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AG$76/Inventory!$K$611*2205),\"\",(AG$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AH$76/Inventory!$K$611*2205),\"\",(AH$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AI$76/Inventory!$K$611*2205),\"\",(AI$76/Inventory!$K$611*2205))","v":""},null,{"$f":"IF(ISERR(AK$76/Inventory!$K$611*2205),\"\",(AK$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AL$76/Inventory!$K$611*2205),\"\",(AL$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AM$76/Inventory!$K$611*2205),\"\",(AM$76/Inventory!$K$611*2205))","v":""},{"$f":"IF(ISERR(AN$76/Inventory!$K$611*2205),\"\",(AN$76/Inventory!$K$611*2205))","v":""},{"$f":"IF((Inventory!$K$615)=0,\"\",(Inventory!$K$615))","v":""},{"$f":"IF(ISERR(AO$76/Inventory!$K$611*2205),\"\",(AO$76/Inventory!$K$611*2205))","v":""},{"$f":"IFERROR(R76+S76,\"\")","v":""},"","",null,null,2012,"",{"$error":"#VALUE!"},null,2012,{"$f":"Inventory!$H577*Inventory!$F577","v":0},{"$f":"Inventory!$H578*Inventory!$F578","v":0},{"$f":"Inventory!$H579*Inventory!$F579","v":0},{"$f":"Inventory!$H580*Inventory!$F580","v":0},{"$f":"Inventory!$H581*Inventory!$F581","v":0},{"$f":"IFERROR(Inventory!$H582*Inventory!$F582,0)","v":0},null,{"$f":"Inventory!$H584*Inventory!$F584","v":0},{"$f":"Inventory!$H585*Inventory!$F585","v":0},{"$f":"Inventory!$K598","v":0},{"$f":"Inventory!$K607","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC76, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC76, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2013,{"$f":"IF(ISERR(AD$77/Inventory!$K$657*2205),\"\",(AD$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AE$77/Inventory!$K$657*2205),\"\",(AE$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AF$77/Inventory!$K$657*2205),\"\",(AF$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AG$77/Inventory!$K$657*2205),\"\",(AG$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AH$77/Inventory!$K$657*2205),\"\",(AH$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AI$77/Inventory!$K$657*2205),\"\",(AI$77/Inventory!$K$657*2205))","v":""},null,{"$f":"IF(ISERR(AK$77/Inventory!$K$657*2205),\"\",(AK$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AL$77/Inventory!$K$657*2205),\"\",(AL$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AM$77/Inventory!$K$657*2205),\"\",(AM$77/Inventory!$K$657*2205))","v":""},{"$f":"IF(ISERR(AN$77/Inventory!$K$657*2205),\"\",(AN$77/Inventory!$K$657*2205))","v":""},{"$f":"IF((Inventory!$K$661)=0,\"\",(Inventory!$K$661))","v":""},{"$f":"IF(ISERR(AO$77/Inventory!$K$657*2205),\"\",(AO$77/Inventory!$K$657*2205))","v":""},"","","",null,null,2013,"",{"$error":"#VALUE!"},null,2013,{"$f":"Inventory!$H623*Inventory!$F623","v":0},{"$f":"Inventory!$H624*Inventory!$F624","v":0},{"$f":"Inventory!$H625*Inventory!$F625","v":0},{"$f":"Inventory!$H626*Inventory!$F626","v":0},{"$f":"Inventory!$H627*Inventory!$F627","v":0},{"$f":"IFERROR(Inventory!$H628*Inventory!$F628,0)","v":0},null,{"$f":"Inventory!$H630*Inventory!$F630","v":0},{"$f":"Inventory!$H631*Inventory!$F631","v":0},{"$f":"Inventory!$K644","v":0},{"$f":"Inventory!$K653","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC77, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC77, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2014,{"$f":"IF(ISERR(AD$78/Inventory!$K$703*2205),\"\",(AD$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AE$78/Inventory!$K$703*2205),\"\",(AE$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AF$78/Inventory!$K$703*2205),\"\",(AF$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AG$78/Inventory!$K$703*2205),\"\",(AG$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AH$78/Inventory!$K$703*2205),\"\",(AH$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AI$78/Inventory!$K$703*2205),\"\",(AI$78/Inventory!$K$703*2205))","v":""},null,{"$f":"IF(ISERR(AK$78/Inventory!$K$703*2205),\"\",(AK$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AL$78/Inventory!$K$703*2205),\"\",(AL$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AM$78/Inventory!$K$703*2205),\"\",(AM$78/Inventory!$K$703*2205))","v":""},{"$f":"IF(ISERR(AN$78/Inventory!$K$703*2205),\"\",(AN$78/Inventory!$K$703*2205))","v":""},{"$f":"IF((Inventory!$K$707)=0,\"\",(Inventory!$K$707))","v":""},{"$f":"IF(ISERR(AO$78/Inventory!$K$703*2205),\"\",(AO$78/Inventory!$K$703*2205))","v":""},"","","",null,null,2014,"",{"$error":"#VALUE!"},null,2014,{"$f":"Inventory!$H669*Inventory!$F669","v":0},{"$f":"Inventory!$H670*Inventory!$F670","v":0},{"$f":"Inventory!$H671*Inventory!$F671","v":0},{"$f":"Inventory!$H672*Inventory!$F672","v":0},{"$f":"Inventory!$H673*Inventory!$F673","v":0},{"$f":"IFERROR(Inventory!$H674*Inventory!$F674,0)","v":0},null,{"$f":"Inventory!$H676*Inventory!$F676","v":0},{"$f":"Inventory!$H677*Inventory!$F677","v":0},{"$f":"Inventory!$K690","v":0},{"$f":"Inventory!$K699","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC78, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC78, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2015,{"$f":"IF(ISERR(AD$79/Inventory!$K$749*2205),\"\",(AD$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AE$79/Inventory!$K$749*2205),\"\",(AE$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AF$79/Inventory!$K$749*2205),\"\",(AF$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AG$79/Inventory!$K$749*2205),\"\",(AG$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AH$79/Inventory!$K$749*2205),\"\",(AH$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AI$79/Inventory!$K$749*2205),\"\",(AI$79/Inventory!$K$749*2205))","v":""},null,{"$f":"IF(ISERR(AK$79/Inventory!$K$749*2205),\"\",(AK$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AL$79/Inventory!$K$749*2205),\"\",(AL$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AM$79/Inventory!$K$749*2205),\"\",(AM$79/Inventory!$K$749*2205))","v":""},{"$f":"IF(ISERR(AN$79/Inventory!$K$749*2205),\"\",(AN$79/Inventory!$K$749*2205))","v":""},{"$f":"IF((Inventory!$K$753)=0,\"\",(Inventory!$K$753))","v":""},{"$f":"IF(ISERR(AO$79/Inventory!$K$749*2205),\"\",(AO$79/Inventory!$K$749*2205))","v":""},"","","",null,null,2015,"",{"$error":"#VALUE!"},null,2015,{"$f":"Inventory!$H715*Inventory!$F715","v":0},{"$f":"Inventory!$H716*Inventory!$F716","v":0},{"$f":"Inventory!$H717*Inventory!$F717","v":0},{"$f":"Inventory!$H718*Inventory!$F718","v":0},{"$f":"Inventory!$H719*Inventory!$F719","v":0},{"$f":"IFERROR(Inventory!$H720*Inventory!$F720,0)","v":0},null,{"$f":"Inventory!$H722*Inventory!$F722","v":0},{"$f":"Inventory!$H723*Inventory!$F723","v":0},{"$f":"Inventory!$K736","v":0},{"$f":"Inventory!$K745","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC79, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC79, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2016,{"$f":"IF(ISERR(AD$80/Inventory!$K$795*2205),\"\",(AD$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AE$80/Inventory!$K$795*2205),\"\",(AE$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AF$80/Inventory!$K$795*2205),\"\",(AF$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AG$80/Inventory!$K$795*2205),\"\",(AG$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AH$80/Inventory!$K$795*2205),\"\",(AH$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AI$80/Inventory!$K$795*2205),\"\",(AI$80/Inventory!$K$795*2205))","v":""},null,{"$f":"IF(ISERR(AK$80/Inventory!$K$795*2205),\"\",(AK$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AL$80/Inventory!$K$795*2205),\"\",(AL$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AM$80/Inventory!$K$795*2205),\"\",(AM$80/Inventory!$K$795*2205))","v":""},{"$f":"IF(ISERR(AN$80/Inventory!$K$795*2205),\"\",(AN$80/Inventory!$K$795*2205))","v":""},{"$f":"IF((Inventory!$K$799)=0,\"\",(Inventory!$K$799))","v":""},{"$f":"IF(ISERR(AO$80/Inventory!$K$795*2205),\"\",(AO$80/Inventory!$K$795*2205))","v":""},"","","",null,null,2016,"",{"$error":"#VALUE!"},null,2016,{"$f":"Inventory!$H761*Inventory!$F761","v":0},{"$f":"Inventory!$H762*Inventory!$F762","v":0},{"$f":"Inventory!$H763*Inventory!$F763","v":0},{"$f":"Inventory!$H764*Inventory!$F764","v":0},{"$f":"Inventory!$H765*Inventory!$F765","v":0},{"$f":"IFERROR(Inventory!$H766*Inventory!$F766,0)","v":0},null,{"$f":"Inventory!$H768*Inventory!$F768","v":0},{"$f":"Inventory!$H769*Inventory!$F769","v":0},{"$f":"Inventory!$K782","v":0},{"$f":"Inventory!$K791","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC80, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC80, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2017,{"$f":"IF(ISERR(AD$81/Inventory!$K$841*2205),\"\",(AD$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AE$81/Inventory!$K$841*2205),\"\",(AE$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AF$81/Inventory!$K$841*2205),\"\",(AF$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AG$81/Inventory!$K$841*2205),\"\",(AG$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AH$81/Inventory!$K$841*2205),\"\",(AH$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AI$81/Inventory!$K$841*2205),\"\",(AI$81/Inventory!$K$841*2205))","v":""},null,{"$f":"IF(ISERR(AK$81/Inventory!$K$841*2205),\"\",(AK$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AL$81/Inventory!$K$841*2205),\"\",(AL$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AM$81/Inventory!$K$841*2205),\"\",(AM$81/Inventory!$K$841*2205))","v":""},{"$f":"IF(ISERR(AN$81/Inventory!$K$841*2205),\"\",(AN$81/Inventory!$K$841*2205))","v":""},{"$f":"IF((Inventory!$K$845)=0,\"\",(Inventory!$K$845))","v":""},{"$f":"IF(ISERR(AO$81/Inventory!$K$841*2205),\"\",(AO$81/Inventory!$K$841*2205))","v":""},"","","",null,null,2017,"",{"$error":"#VALUE!"},null,2017,{"$f":"Inventory!$H807*Inventory!$F807","v":0},{"$f":"Inventory!$H808*Inventory!$F808","v":0},{"$f":"Inventory!$H809*Inventory!$F809","v":0},{"$f":"Inventory!$H810*Inventory!$F810","v":0},{"$f":"Inventory!$H811*Inventory!$F811","v":0},{"$f":"IFERROR(Inventory!$H812*Inventory!$F812,0)","v":0},null,{"$f":"Inventory!$H814*Inventory!$F814","v":0},{"$f":"Inventory!$H815*Inventory!$F815","v":0},{"$f":"Inventory!$K828","v":0},{"$f":"Inventory!$K837","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC81, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC81, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2018,{"$f":"IF(ISERR(AD$82/Inventory!$K$887*2205),\"\",(AD$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AE$82/Inventory!$K$887*2205),\"\",(AE$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AF$82/Inventory!$K$887*2205),\"\",(AF$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AG$82/Inventory!$K$887*2205),\"\",(AG$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AH$82/Inventory!$K$887*2205),\"\",(AH$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AI$82/Inventory!$K$887*2205),\"\",(AI$82/Inventory!$K$887*2205))","v":""},null,{"$f":"IF(ISERR(AK$82/Inventory!$K$887*2205),\"\",(AK$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AL$82/Inventory!$K$887*2205),\"\",(AL$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AM$82/Inventory!$K$887*2205),\"\",(AM$82/Inventory!$K$887*2205))","v":""},{"$f":"IF(ISERR(AN$82/Inventory!$K$887*2205),\"\",(AN$82/Inventory!$K$887*2205))","v":""},{"$f":"IF((Inventory!$K$891)=0,\"\",(Inventory!$K$891))","v":""},{"$f":"IF(ISERR(AO$82/Inventory!$K$887*2205),\"\",(AO$82/Inventory!$K$887*2205))","v":""},"","","",null,null,2018,"",{"$error":"#VALUE!"},null,2018,{"$f":"Inventory!$H853*Inventory!$F853","v":0},{"$f":"Inventory!$H854*Inventory!$F854","v":0},{"$f":"Inventory!$H855*Inventory!$F855","v":0},{"$f":"Inventory!$H856*Inventory!$F856","v":0},{"$f":"Inventory!$H857*Inventory!$F857","v":0},{"$f":"IFERROR(Inventory!$H858*Inventory!$F858,0)","v":0},null,{"$f":"Inventory!$H860*Inventory!$F860","v":0},{"$f":"Inventory!$H861*Inventory!$F861","v":0},{"$f":"Inventory!$K874","v":0},{"$f":"Inventory!$K883","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC82, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC82, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2019,{"$f":"IF(ISERR(AD$83/Inventory!$K$933*2205),\"\",(AD$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AE$83/Inventory!$K$933*2205),\"\",(AE$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AF$83/Inventory!$K$933*2205),\"\",(AF$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AG$83/Inventory!$K$933*2205),\"\",(AG$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AH$83/Inventory!$K$933*2205),\"\",(AH$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AI$83/Inventory!$K$933*2205),\"\",(AI$83/Inventory!$K$933*2205))","v":""},null,{"$f":"IF(ISERR(AK$83/Inventory!$K$933*2205),\"\",(AK$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AL$83/Inventory!$K$933*2205),\"\",(AL$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AM$83/Inventory!$K$933*2205),\"\",(AM$83/Inventory!$K$933*2205))","v":""},{"$f":"IF(ISERR(AN$83/Inventory!$K$933*2205),\"\",(AN$83/Inventory!$K$933*2205))","v":""},{"$f":"IF((Inventory!$K$937)=0,\"\",(Inventory!$K$937))","v":""},{"$f":"IF(ISERR(AO$83/Inventory!$K$933*2205),\"\",(AO$83/Inventory!$K$933*2205))","v":""},"","","",null,null,2019,"",{"$error":"#VALUE!"},null,2019,{"$f":"Inventory!$H899*Inventory!$F899","v":0},{"$f":"Inventory!$H900*Inventory!$F900","v":0},{"$f":"Inventory!$H901*Inventory!$F901","v":0},{"$f":"Inventory!$H902*Inventory!$F902","v":0},{"$f":"Inventory!$H903*Inventory!$F903","v":0},{"$f":"IFERROR(Inventory!$H904*Inventory!$F904,0)","v":0},null,{"$f":"Inventory!$H906*Inventory!$F906","v":0},{"$f":"Inventory!$H907*Inventory!$F907","v":0},{"$f":"Inventory!$K920","v":0},{"$f":"Inventory!$K929","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC83, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC83, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[null,null,null,null,null,2020,{"$f":"IF(ISERR(AD$84/Inventory!$K$979*2205),\"\",(AD$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AE$84/Inventory!$K$979*2205),\"\",(AE$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AF$84/Inventory!$K$979*2205),\"\",(AF$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AG$84/Inventory!$K$979*2205),\"\",(AG$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AH$84/Inventory!$K$979*2205),\"\",(AH$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AI$84/Inventory!$K$979*2205),\"\",(AI$84/Inventory!$K$979*2205))","v":""},null,{"$f":"IF(ISERR(AK$84/Inventory!$K$979*2205),\"\",(AK$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AL$84/Inventory!$K$979*2205),\"\",(AL$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AM$84/Inventory!$K$979*2205),\"\",(AM$84/Inventory!$K$979*2205))","v":""},{"$f":"IF(ISERR(AN$84/Inventory!$K$979*2205),\"\",(AN$84/Inventory!$K$979*2205))","v":""},{"$f":"IF((Inventory!$K$983)=0,\"\",(Inventory!$K$983))","v":""},{"$f":"IF(ISERR(AO$84/Inventory!$K$979*2205),\"\",(AO$84/Inventory!$K$979*2205))","v":""},"","","",null,null,2020,"",{"$error":"#VALUE!"},null,2020,{"$f":"Inventory!$H945*Inventory!$F945","v":0},{"$f":"Inventory!$H946*Inventory!$F946","v":0},{"$f":"Inventory!$H947*Inventory!$F947","v":0},{"$f":"Inventory!$H948*Inventory!$F948","v":0},{"$f":"Inventory!$H949*Inventory!$F949","v":0},{"$f":"IFERROR(Inventory!$H950*Inventory!$F950,0)","v":0},null,{"$f":"Inventory!$H952*Inventory!$F952","v":0},{"$f":"Inventory!$H953*Inventory!$F953","v":0},{"$f":"Inventory!$K966","v":0},{"$f":"Inventory!$K975","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!AC84, 'REC Offsets'!$D$31:$L$52,8,FALSE)=\"\",0,VLOOKUP(Summary!AC84, 'REC Offsets'!$D$31:$L$52,8,FALSE)),0)*-Coefficients!$C$5","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year ",{"$f":"Inventory!$K$7","v":2005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year ",{"$f":"Inventory!$K$5","v":2014}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity (CO2e/sq.ft.)",{"$f":"VLOOKUP($U$87, F64:T84,15,FALSE )","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity (CO2e/sq.ft.)",{"$f":"VLOOKUP($U$89, F64:T84,15,FALSE )","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change from Base Year",{"$f":"IFERROR(-(($U$91-$U$93)/$U$91),\"\")","v":""}]

{"sheet":"Graphs","index":5,"n_rows":11,"n_cols":31,"rows_kept":11,"cut":false,"hidden":false,"merged":[[8,30,8,35],[10,30,10,35],[117,26,119,33],[117,38,119,42]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NYC Carbon Challenge - Hospitals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of Hospital",{"$f":"IF(ISBLANK(Inventory!$K$3),\"\",(Inventory!$K$3))","v":"Hospital"}]
[null,null,"Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year",{"$f":"Inventory!K5","v":2014}]

{"sheet":"Biodiesel Coefficients","index":6,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,3,0,6],[14,3,14,6]]}
[null,null,null,"kg/gallon",null,null,null,"MMBTU/Gal",null,"For inventory sheet:"]
[null,"Fuel type","Use type","CO2","CH4","N2O","CO2e","Energy",null,"Fuel type","bio %","CO2e (Mton/gal)","MMBTU/gal"]
["Buildings","#2 residential, commercial, institutional","Residential, commercial, industrial buildings",10.206479999999999,1.518E-3,8.2799999999999993E-5,10.264025999999999,null,null,"None"]
[null,"#2 industrial (DEP)","DEP facilities",10.206479999999999,4.1400000000000003E-4,8.2799999999999993E-5,10.240842000000001,null,null,"No. 2 Oil with B5 Blend",0.05,{"$f":"(((1-K4)*$G$17)+(K4*$G$11))/1000","v":1.0223766779999999E-2},{"$f":"(((1-K4)*$H$17)+(K4*$H$11))","v":0.13749999999999998}]
["Vehicles","Diesel passenger cars","Passenger cars",10.210000000000001,7.9096507774627903E-6,1.5819301554925581E-5,10.215070086148355,null,null,"No. 2 Oil with B10 Blend",0.1,1.0183507560000001E-2,0.13700000000000001]
[null,"Diesel light trucks","Light trucks",10.210000000000001,1.0196472627874978E-5,1.5346206278316885E-5,10.214971449871463,null,null,"No. 2 Oil with B20 Blend",0.2,1.0102989120000001E-2,0.13600000000000001]
[null,"Diesel heavy-duty vehicles","Heavy trucks",10.210000000000001,4.3807393524311454E-5,4.123048802288136E-5,10.223701406551104,null,null,"No. 2 Oil with B50 Blend",0.5,9.8614337999999996E-3,0.13300000000000001]
[null,"Diesel bus","Buses",10.210000000000001,6.4584439976877702E-5,6.0785355272355481E-5,10.230199733373945,null,null,"B100 Blend",1,9.4588416000000002E-3,0.128]
[null,"Diesel - off-road","Off-road",10.210000000000001,{"$f":"0.58/1000","v":5.8E-4},{"$f":"0.26/1000","v":2.6000000000000003E-4},{"$f":"D9+(E9*21)+(F9*310)","v":10.302780000000002},null,null,"Biodiesel Blend (Select Type)",0,"(Selection needed)","(Selection needed)"]
[null,"Diesel - marine","Marine vessels",10.210000000000001,{"$f":"0.74/1000","v":7.3999999999999999E-4},{"$f":"0.26/1000","v":2.6000000000000003E-4},10.306140000000001]
["Biodiesel","biodiesel (100%)","All",9.4515200000000004,1.4080000000000001E-4,1.4080000000000001E-5,9.4588415999999995,{"$f":"0.128","v":0.128}]
[null,null,null,null,null,null,null,null,null,"For campus sheet:"]
[null,null,null,null,null,null,null,null,null,"Fuel type","bio %","CO2e (Mton/gal)","MMBTU/gal"]
[null,null,null,"Emissions coefficients (non-bio)",null,null,null,null,null,"None"]
[null,null,null,"kg/gallon",null,null,null,"MMBTU/Gal",null,"No. 2 Oil with B5 Blend",0.05,{"$f":"(((1-K15)*$G$17)+(K15*$G$11))/1000","v":1.0223766779999999E-2},{"$f":"(((1-K15)*$H$17)+(K15*$H$11))","v":0.13749999999999998}]
[null,null,null,"CO2","CH4","N2O","CO2e","Energy",null,"No. 2 Oil with B10 Blend",0.1,1.0183507560000001E-2,0.13700000000000001]
[null,null,null,10.206479999999999,1.518E-3,8.2799999999999993E-5,10.264025999999999,0.13800000000000001,null,"No. 2 Oil with B20 Blend",0.2,1.0102989120000001E-2,0.13600000000000001]
[null,null,null,null,null,null,null,null,null,"No. 2 Oil with B50 Blend",0.5,9.8614337999999996E-3,0.13300000000000001]
[null,null,null,null,null,null,null,null,null,"B100 Blend",1,9.4588416000000002E-3,0.128]
[null,null,null,null,null,null,null,null,null,"Biodiesel (Select Type)",0,0,0]

{"sheet":"Coefficients","index":7,"n_rows":42,"n_cols":16,"rows_kept":42,"cut":false,"hidden":true,"merged":[[4,15,8,17],[2,11,2,12],[2,13,2,14],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10]]}
["OLTPS Year: ",2010]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Electricity",null,"Natural Gas",null,"#2 Distillate Fuel Oil",null,"#4 Distillate Fuel Oil",null,"#6 Residual Fuel Oil",null,"Diesel Fuel (Emerg. Gen.)",null,"Steam"]
["Base Year","MMBtu/unit energy used","Mtons CO2/unit energy used","MMBtu/unit energy used","Mtons CO2/unit energy used","MMBtu/unit energy used","Mtons CO2/unit energy used","MMBtu/unit energy used","Mtons CO2/unit energy used","MMBtu/unit energy used","Mtons CO2/unit energy used","MMBtu/unit energy used","Mtons CO2/unit energy used","MMBtu/unit energy used","Mtons CO2/unit energy used"]
[2000,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2,"Note: It was decided that coefficients would remain constant for the Hospital and University Challenges.  2005 coefficients are used for all years."]
[2001,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2002,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2003,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2004,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2005,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2006,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2007,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2008,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2009,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2010,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2011,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2012,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2013,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2014,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2015,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2016,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2017,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2018,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2019,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[2020,9.5460000000000007E-3,4.2270350071002902E-4,0.1,5.3156000000000011E-3,0.13800000000000001,1.0264025999999999E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,0.13800000000000001,1.0264025999999999E-2,1.3301499999999999,8.6629610999999995E-2]
[null,"Per Mayor's Office Calc",null,"Per LGOP 2010",null,"Per LGOP 2010",null,"Per LGOP 2010",null,"Per LGOP 2010",null,"Per LGOP 2010"]
[null,null,null,5.3156000000000008,null,10.264025999999999,null,11.016722,null,11.327549999999999,null,12.413804481054338]
[null,null,null,"kg/therm",null,"kg/gallon",null,"kg/gallon",null,"kg/gallon",null,"kg/gallon"]
[null,null,null,null,"Note: All CO2 factors, are in-fact CO2e"]
[]
[]
[null,"Base year",{"$f":"VLOOKUP( Inventory!$K$7,A5:O25,3,FALSE)","v":4.2270350071002902E-4},null,null,null,null,null,null,null,null,null,null,"Base year",{"$f":"VLOOKUP( Inventory!$K$7,A5:O25,15,FALSE)","v":8.6629610999999995E-2}]
[null,"Current Year",{"$f":"VLOOKUP( Inventory!$K$5,A5:O25,3,FALSE)","v":4.2270350071002902E-4},null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"VLOOKUP( Inventory!$K$5,A5:O25,15,FALSE)","v":8.6629610999999995E-2}]
[null,"E Coefficientnct % Change to date ",{"$f":"-($C$32-$C$33)/$C$32","v":0},null,null,null,null,null,null,null,null,null,null,"Steam Coefficient % Change to date ",{"$f":"-($O$32-$O$33)/$O$32","v":0}]
[]
[]
[null,"Submission Year - Electricity portion of Carbon Intensity  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Change in Electricy Portion of Carbon Intensity from Base Year to Current Year",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Total Electricity Emission Intensity reduction due coefficient change",{"$f":"PRODUCT(C$34,C$37)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(O$34,O$37)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Total Benefit to Carbon Intensity of Emission Coefficient Change",{"$f":"SUM(C39,O39)","v":{"$error":"#REF!"}}]

{"sheet":"Waste Coeff.","index":8,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Landfill GHG EF Calculation"]
[]
["MT CO2e = volume (short tons) * (1-collection efficiency) * (1-oxidation rate) * EF"]
["Source: (ICLEI, v1.0 eq. SW 4.1)"]
[]
["collection efficiency","oxidation rate","mass fraction"]
[0.75,0.1,0.94579999999999997]
["Category",null,"Landfill EF (MTCO2e/short ton)","Adjusted Landfill EF (MTCO2e/short ton)","example tonnage","CO2e","example total","Waste % of Total"]
["MSW",null,3.64,{"$f":"(1-$A$7)*(1-$B$7)*C9","v":0.81900000000000006},{"$f":"350*12","v":4200},{"$f":"D9*E9","v":3439.8},128500,{"$f":"F9/(F9+G9)","v":2.6070980856420886E-2}]
["     Mixed Recylables",null,{"$f":"B31","v":1.8509999999999998},{"$f":"(1-$A$7)*(1-$B$7)*C10","v":0.41647499999999993},4200,{"$f":"D10*E10","v":1749.1949999999997},128500,{"$f":"F10/(F10+G10)","v":1.3429603154169203E-2}]
["     Mixed Organics",null,1.2539,{"$f":"(1-$A$7)*(1-$B$7)*C11","v":0.28212750000000003},4200,1184.9355,128500,9.1370327280611563E-3]
[]
["Mixed Organics"]
["Mixed Organics are made up of approximately 48% food waste and 52% yard trimmings"]
[0.48,1.63]
[0.52,{"$f":"(0.8+0.62+1.3)/3","v":0.90666666666666662}]
[null,{"$f":"SUMPRODUCT(A15:A16,B15:B16)","v":1.2538666666666665}]
[]
["Mixed Recyclables"]
["Mixed Recyclables are made up of approximately 1% aluminum cans, 3% steel cans, 6% glass, 1% HDPE, 1% LDPE, 1% PET, 46% corrugated cardboard, 7% magazines/third-class mail, 22% newspaper, 8% office papers, <1% phonebooks, 1% textbooks, and 3% dimensional lumber. See those definitions for details. "]
[0.01,0]
[0.03,0]
[0.06,0]
[0.03,0]
[0.46,2.52]
[7.0000000000000007E-2,1.02]
[0.22,0.9]
[0.08,4.26]
[0.03,1.3]
[0.01,4.26]
[{"$f":"SUM(A21:A30)","v":1},{"$f":"SUMPRODUCT(A21:A30,B21:B30)","v":1.8509999999999998}]
[]
["Source:"]
["http://www.epa.gov/climatechange/waste/calculators/Warm_home.html"]

{"sheet":"Fleets Coeff.","index":9,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Fleets GHG EF Calculation"]
[]
["Fuel Type",null,"CO2 EF (kg CO2/gal)","CO2 EF (MT CO2/gal)",null,"Fuel type","bio %","CO2e (Mton/gal)","MMBTU/gal"]
["None",null,null,null,null,"None"]
["Gasoline (with 10% EtOH)",null,{"$f":"(8.78*0.9)+($C$9*0.1)","v":8.4769999999999985},{"$f":"C5/1000","v":8.4769999999999984E-3},null,"No. 2 Oil with B5 Blend",0.05,1.0223766779999999E-2,0.13749999999999998]
["Diesel Fuel (Distillate Fuel Oil # 2) ",null,10.210000000000001,{"$f":"C6/1000","v":1.021E-2},null,"No. 2 Oil with B10 Blend",0.1,1.0183507560000001E-2,0.13700000000000001]
["Biodiesel (B20)",null,{"$f":"(9.45*0.2)+(C5*0.8)","v":8.6715999999999998},8.6715999999999998E-3,null,"No. 2 Oil with B20 Blend",0.2,1.0102989120000001E-2,0.13600000000000001]
["Biodiesel (B5)",null,{"$f":"(9.45*0.05)+(C5*0.95)","v":8.5256499999999988},8.5256499999999992E-3,null,"No. 2 Oil with B50 Blend",0.5,9.8614337999999996E-3,0.13300000000000001]
["Ethanol",null,5.75,5.7499999999999999E-3,null,"B100 Blend",1,9.4588416000000002E-3,0.128]
["Fuel (Select Type)",0,0,0,null,"Biodiesel (Select Type)",0,0,0]
[]
[]
[]
[]
["Source: Emission Factors for Greenhouse Gas Inventories, Table 2"]
["http://epa.gov/climateleadership/documents/emission-factors.pdf"]