{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Biodiesel Coefficients ","New Inventory","RECs","Summary","Summary of Inputs","Table 1","Tables 2-3","Table 4","Tables 5-7","Graphs 1-3","Table 8 and Graphs 4-5","Tables 9-10","Tables 11-12","ECMs","Wedge Chart","Property Types","Coefficients"],"not_rendered":{"charts":6,"images":2,"macros":1,"external_links":9,"defined_names":267,"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":"Biodiesel Coefficients ","index":0,"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,0,0]
[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$11))","v":0.13749999999999998}]
["Vehicles","Diesel passenger cars","Passenger cars",10.210000000000001,7.9096507774627903E-6,1.5819301554925581E-5,10.215070086148355,null,null,"No. 2 Oil with B10 Blend",0.1,{"$f":"(((1-K5)*$G$17)+(K5*$G$11))/1000","v":1.0183507560000001E-2},{"$f":"(((1-K5)*$H$17)+(K5*$H$11))","v":0.13700000000000001}]
[null,"Diesel light trucks","Light trucks",10.210000000000001,1.0196472627874978E-5,1.5346206278316885E-5,10.214971449871463,null,null,"No. 2 Oil with B20 Blend",0.2,{"$f":"(((1-K6)*$G$17)+(K6*$G$11))/1000","v":1.0102989120000001E-2},{"$f":"(((1-K6)*$H$17)+(K6*$H$11))","v":0.13600000000000001}]
[null,"Diesel heavy-duty vehicles","Heavy trucks",10.210000000000001,4.3807393524311454E-5,4.123048802288136E-5,10.223701406551104,null,null,"No. 2 Oil with B50 Blend",0.5,{"$f":"(((1-K7)*$G$17)+(K7*$G$11))/1000","v":9.8614337999999996E-3},{"$f":"(((1-K7)*$H$17)+(K7*$H$11))","v":0.13300000000000001}]
[null,"Diesel bus","Buses",10.210000000000001,6.4584439976877702E-5,6.0785355272355481E-5,10.230199733373945,null,null,"B100 Blend",1,{"$f":"(((1-K8)*$G$17)+(K8*$G$11))/1000","v":9.4588416000000002E-3},{"$f":"(((1-K8)*$H$17)+(K8*$H$11))","v":0.128}]
[null,"Diesel - off-road","Off-road",10.210000000000001,{"$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},{"$f":"D10+(E10*21)+(F10*310)","v":10.306140000000001}]
["Biodiesel","biodiesel (100%)","All",9.4515200000000004,1.4080000000000001E-4,1.4080000000000001E-5,9.4588415999999995,{"$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$11))","v":0.13749999999999998}]
[null,null,null,"CO2","CH4","N2O","CO2e","Energy",null,"No. 2 Oil with B10 Blend",0.1,{"$f":"(((1-K16)*$G$17)+(K16*$G$11))/1000","v":1.0183507560000001E-2},{"$f":"(((1-K16)*$H$17)+(K16*$H$11))","v":0.13700000000000001}]
[null,null,null,10.206479999999999,1.518E-3,8.2799999999999993E-5,10.264025999999999,0.13800000000000001,null,"No. 2 Oil with B20 Blend",0.2,{"$f":"(((1-K17)*$G$17)+(K17*$G$11))/1000","v":1.0102989120000001E-2},{"$f":"(((1-K17)*$H$17)+(K17*$H$11))","v":0.13600000000000001}]
[null,null,null,null,null,null,null,null,null,"No. 2 Oil with B50 Blend",0.5,{"$f":"(((1-K18)*$G$17)+(K18*$G$11))/1000","v":9.8614337999999996E-3},{"$f":"(((1-K18)*$H$17)+(K18*$H$11))","v":0.13300000000000001}]
[null,null,null,null,null,null,null,null,null,"B100 Blend",1,{"$f":"(((1-K19)*$G$17)+(K19*$G$11))/1000","v":9.4588416000000002E-3},{"$f":"(((1-K19)*$H$17)+(K19*$H$11))","v":0.128}]
[null,null,null,null,null,null,null,null,null,"Biodiesel (Select Type)",0,0,0]

{"sheet":"New Inventory","index":1,"n_rows":785,"n_cols":14,"rows_kept":785,"cut":false,"hidden":false,"merged":[[1,0,29,0],[30,0,47,0],[35,1,46,1],[35,2,44,2],[36,3,45,3],[47,7,47,8],[49,0,67,0],[50,1,57,1],[50,4,51,4],[53,4,54,4],[61,1,66,1],[62,5,62,6],[63,5,63,6],[64,5,64,6],[65,5,65,6],[15,4,16,5],[68,0,76,0],[77,0,94,0],[82,1,93,1],[82,2,91,2],[83,3,92,3],[94,7,94,8],[96,0,114,0],[97,1,104,1],[97,4,98,4],[100,4,101,4],[108,1,113,1],[109,5,109,6],[110,5,110,6],[111,5,111,6],[112,5,112,6],[115,0,123,0],[124,0,141,0],[129,1,140,1],[129,2,138,2],[130,3,139,3],[141,7,141,8],[143,0,161,0],[144,1,151,1],[144,4,145,4],[147,4,148,4],[155,1,160,1],[156,5,156,6],[157,5,157,6],[158,5,158,6],[159,5,159,6],[162,0,170,0],[171,0,188,0],[176,1,187,1],[176,2,185,2],[177,3,186,3],[188,7,188,8],[190,0,208,0],[191,1,198,1],[191,4,192,4],[194,4,195,4],[202,1,207,1],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[209,0,217,0],[218,0,235,0],[223,1,234,1],[223,2,232,2],[224,3,233,3],[235,7,235,8],[237,0,255,0],[238,1,245,1],[238,4,239,4],[241,4,242,4],[249,1,254,1],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[256,0,264,0],[265,0,282,0],[270,1,281,1],[270,2,279,2],[271,3,280,3],[282,7,282,8],[284,0,302,0],[285,1,292,1],[285,4,286,4],[288,4,289,4],[296,1,301,1],[297,5,297,6],[298,5,298,6],[299,5,299,6],[300,5,300,6],[303,0,311,0],[312,0,329,0],[317,1,328,1],[317,2,326,2],[318,3,327,3],[329,7,329,8],[331,0,349,0],[332,1,339,1],[332,4,333,4],[335,4,336,4],[343,1,348,1],[344,5,344,6],[345,5,345,6],[346,5,346,6],[347,5,347,6],[350,0,358,0],[359,0,376,0],[364,1,375,1],[364,2,373,2],[365,3,374,3],[376,7,376,8],[378,0,396,0],[379,1,386,1],[379,4,380,4],[382,4,383,4],[390,1,395,1],[391,5,391,6],[392,5,392,6],[393,5,393,6],[394,5,394,6],[397,0,405,0],[406,0,423,0],[411,1,422,1],[411,2,420,2],[412,3,421,3],[423,7,423,8],[425,0,443,0],[426,1,433,1],[426,4,427,4],[429,4,430,4],[437,1,442,1],[438,5,438,6],[439,5,439,6],[440,5,440,6],[441,5,441,6],[444,0,452,0],[453,0,470,0],[458,1,469,1],[458,2,467,2],[459,3,468,3],[470,7,470,8],[472,0,490,0],[473,1,480,1],[473,4,474,4],[476,4,477,4],[484,1,489,1],[485,5,485,6],[486,5,486,6],[487,5,487,6],[488,5,488,6],[491,0,499,0],[500,0,517,0],[505,1,516,1],[505,2,514,2],[506,3,515,3],[517,7,517,8],[519,0,537,0],[520,1,527,1],[520,4,521,4],[523,4,524,4],[531,1,536,1],[532,5,532,6],[533,5,533,6],[534,5,534,6],[535,5,535,6],[538,0,546,0],[547,0,564,0],[552,1,563,1],[552,2,561,2],[553,3,562,3],[564,7,564,8],[566,0,584,0],[567,1,574,1],[567,4,568,4],[570,4,571,4],[578,1,583,1],[579,5,579,6],[580,5,580,6],[581,5,581,6],[582,5,582,6],[585,0,593,0],[594,0,611,0],[599,1,610,1],[599,2,608,2],[600,3,609,3],[611,7,611,8],[613,0,631,0],[614,1,621,1],[614,4,615,4],[617,4,618,4],[625,1,630,1],[626,5,626,6],[627,5,627,6],[628,5,628,6],[629,5,629,6],[632,0,640,0],[641,0,658,0],[646,1,657,1],[646,2,655,2],[647,3,656,3],[658,7,658,8],[660,0,678,0],[661,1,668,1],[661,4,662,4],[664,4,665,4],[672,1,677,1],[673,5,673,6],[674,5,674,6],[675,5,675,6],[676,5,676,6],[705,7,705,8],[752,7,752,8],[707,0,725,0],[708,1,715,1],[708,4,709,4],[711,4,712,4],[719,1,724,1],[720,5,720,6],[721,5,721,6],[722,5,722,6],[723,5,723,6],[726,0,734,0],[735,0,752,0],[740,1,751,1],[740,2,749,2],[741,3,750,3],[769,5,769,6],[770,5,770,6],[679,0,687,0],[688,0,705,0],[693,1,704,1],[693,2,702,2],[694,3,703,3],[773,0,781,0],[754,0,772,0],[755,1,762,1],[755,4,756,4],[758,4,759,4],[766,1,771,1],[767,5,767,6],[768,5,768,6]]}
[]
[]
[null,null,null,"NYC Carbon Challenge - Commercial Offices",null,null,null,null,null,"Name of Company","City Hall"]
[null,null,null,"Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,"Submission Year",2015]
[]
[null,null,null,null,null,null,null,null,null,"Base Year",2007,null,null,"Square Feet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE"]
[null,null,null,null,null,null,null,null,null,"Normalization Factor","FTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"g"]
[null,null,null,null,null,null,null,null,null,"NYC Carbon Challenge Goal",0.5,null,null,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,"Submission Year Carbon Intensity (lbs CO2e/SF)",{"$f":"IF($K$5=2005,$K$76, IF($K$5=2006,$K$123, IF($K$5=2007,$K$170, IF($K$5=2008,$K$217, IF($K$5=2009,$K$264, IF($K$5=2010,$K$311, IF($K$5=2011,$K$358, IF($K$5=2012,$K$405, IF($K$5=2013,$K$452, IF($K$5=2014,$K$499, IF($K$5=2015,$K$546, IF($K$5=2016,$K$593, IF($K$5=2017,$K$640, IF($K$5=2018,$K$687, IF($K$5=2019,$K$734, IF($K$5=2020,$K$781, IF($K$5=0,0)))))))))))))))))","v":8004.7429780076554},null,null,0.5]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K9=\"Square Feet\",\"Base Year Carbon Intensity (lbs CO2e/SF)\", \"Base Year Carbon Intensity (lbs CO2e/FTE)\")","v":"Base Year Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF($K$7=2005,$K$76, IF($K$7=2006,$K$123, IF($K$7=2007,$K$170, IF($K$7=2008,$K$217, IF($K$7=2009,$K$264, IF($K$7=2010,$K$311, IF($K$7=2011,$K$358, IF($K$7=2012,$K$405, IF($K$7=2013,$K$452, IF($K$7=2014,$K$499, IF($K$7=0,0)))))))))))","v":10776.118801714114}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(K9=\"Square Feet\", K11=30%),\"30% Reduction Goal (lbs CO2e/SF)\", IF(AND(K9=\"Square Feet\", K11=40%), \"40% Reduction Goal (lbs CO2e/SF)\", IF(AND(K9=\"FTE\", K11=50%), \"50% Reduction Goal (lbs CO2e/FTE)\",  IF(AND(K9=\"Square Feet\", K11=50%), \"50% Reduction Goal (lbs CO2e/SF)\", IF(AND(K9=\"FTE\", K11=30%), \"30% Reduction Goal (lbs CO2e/FTE)\", \"40% Reduction Goal (lbs CO2e/FTE)\")))))","v":"50% Reduction Goal (lbs CO2e/FTE)"},{"$f":"IF(ISBLANK(K13),\"\",IF($K$11=30%,PRODUCT($K$15,0.7),IF($K$11=40%,PRODUCT($K$15,0.6),IF($K$11=50%,PRODUCT($K$15,0.5),\"\"))))","v":5388.059400857057}]
[]
[]
[]
[]
[null,null,"Additional Information",null,"Additional Information",null,null,null,null,null,null,null,null,"Tenant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner-Occupier"]
[null,null,null,null,"Participant Type","Owner-Occupier",null,null,null,"Properties < 10,000 SF Included","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"New York City"]
[null,null,null,null,"Covered Area","New York City",null,null,null,"Retail Space Included ","No",null,null,"Tri-State Area"]
[]
[null,null,null,null,"Data Centers Included","Yes",null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[null,null,null,null,2005,{"$f":"IF('New Inventory'!$K$7=2005,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",null,"kWh",{"$f":"VLOOKUP($C36,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"(VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,2))","v":9.5460000000000007E-3},{"$f":"$I37*$F37","v":0},{"$f":"$H37*$F37","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I38*$F38","v":0},{"$f":"$H38*$F38","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I39*$F39","v":0},{"$f":"$H39*$F39","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I40*$F40","v":0},{"$f":"$H40*$F40","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I41*$F41","v":0},{"$f":"$H41*$F41","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E42,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E42,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I42*$F42,0)","v":0},{"$f":"IFERROR($H42*$F42,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I43*$F43,0)","v":0},{"$f":"IFERROR($H43*$F43,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I44*$F44","v":0},{"$f":"$H44*$F44","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I45*$F45","v":0},{"$f":"$H45*$F45","v":0}]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C36,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I46*$F46","v":0},{"$f":"$H46*$F46","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J37:J46)","v":0},{"$f":"SUM(K37:K46)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E54=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E53=\"Yes\", \"\", $G52*$J52)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G52*H53","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E53=\"No\", \"\", $G53*$J53)","v":""}]
[null,null,null,null,{"$f":"IF(E53=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G52*H54","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E53=\"No\", \"\", $G54*$J54)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G52*H55","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E53=\"No\", \"\", $G55*$J55)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J56*$G56","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J57*$G57","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E53=\"yes\",SUM(K53:K57),SUM(K52,K56:K57))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H63*$J63","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H64*$J64","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H65*$J65","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H66*$J66","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K63:K66)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K48,$K59,$K68)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J48)/K72),\"\",((J48)/K72))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K70*2204.62)/K72),\"\",((K70*2204.62)/K72))","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($C83,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I84*$F84","v":0},{"$f":"$H84*$F84","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I85*$F85","v":0},{"$f":"$H85*$F85","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I86*$F86","v":0},{"$f":"$H86*$F86","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I87*$F87","v":0},{"$f":"$H87*$F87","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I88*$F88","v":0},{"$f":"$H88*$F88","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E89,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E89,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I89*$F89,0)","v":0},{"$f":"IFERROR($H89*$F89,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I90*$F90,0)","v":0},{"$f":"IFERROR($H90*$F90,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I91*$F91","v":0},{"$f":"$H91*$F91","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I92*$F92","v":0},{"$f":"$H92*$F92","v":0}]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C83,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I93*$F93","v":0},{"$f":"$H93*$F93","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J84:J93)","v":0},{"$f":"SUM(K84:K93)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E101=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E100=\"Yes\", \"\", $G99*$J99)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G99*H100","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E100=\"No\", \"\", $G100*$J100)","v":""}]
[null,null,null,null,{"$f":"IF(E100=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G99*H101","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E100=\"No\", \"\", $G101*$J101)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G99*H102","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E100=\"No\", \"\", $G102*$J102)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J103*$G103","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J104*$G104","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E100=\"yes\",SUM(K100:K104),SUM(K99,K103:K104))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H110*$J110","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H111*$J111","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H112*$J112","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H113*$J113","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K110:K113)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K95,$K106,$K115)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J95)/K119),\"\",((J95)/K119))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K117*2204.62)/K119),\"\",((K117*2204.62)/K119))","v":""}]
[]
[]
[null,null,null,null,2007,{"$f":"IF($K$7=2007,\"Base Year\", \"\")","v":"Base Year"}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",70000000,"kWh",{"$f":"VLOOKUP($C130,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I131*$F131","v":668220},{"$f":"$H131*$F131","v":29589.245049702033}]
[null,null,null,null,"Natural Gas",30000,"Therms",{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I132*$F132","v":3000},{"$f":"$H132*$F132","v":159.46800000000002}]
[null,null,null,null,"Distillate Fuel Oil (#2)",15000,"US Gallons",{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I133*$F133","v":2070},{"$f":"$H133*$F133","v":153.96038999999999}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I134*$F134","v":0},{"$f":"$H134*$F134","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I135*$F135","v":0},{"$f":"$H135*$F135","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E136,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E136,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I136*$F136,0)","v":0},{"$f":"IFERROR($H136*$F136,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I137*$F137,0)","v":0},{"$f":"IFERROR($H137*$F137,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I138*$F138","v":0},{"$f":"$H138*$F138","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I139*$F139","v":0},{"$f":"$H139*$F139","v":0}]
[null,null,null,null,"District Steam",78000,"Mlbs",{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C130,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I140*F140","v":103751.7},{"$f":"$H140*F140","v":6757.1096579999994}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J131:J140)","v":777041.7},{"$f":"SUM(K131:K140)","v":36659.783097702035}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E148=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E147=\"Yes\", \"\", $G146*$J146)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G146*H147","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E147=\"No\", \"\", $G147*$J147)","v":""}]
[null,null,null,null,{"$f":"IF(E147=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G146*H148","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E147=\"No\", \"\", $G148*$J148)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G146*H149","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E147=\"No\", \"\", $G149*$J149)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J150*$G150","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J151*$G151","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E147=\"yes\",SUM(K147:K151),SUM(K146,K150:K151))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H157*$J157","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H158*$J158","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H159*$J159","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H160*$J160","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K157:K160)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K142,$K153,$K162)","v":36659.783097702035}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},7500]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J142)/K166),\"\",((J142)/K166))","v":103.60556}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K164*2204.62)/K166),\"\",((K164*2204.62)/K166))","v":10776.118801714114}]
[]
[]
[null,null,null,null,2008,{"$f":"IF($K$7=2008,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",70000000,"kWh",{"$f":"VLOOKUP($C177,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I178*$F178","v":668220},{"$f":"$H178*$F178","v":29589.245049702033}]
[null,null,null,null,"Natural Gas",28000,"Therms",{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I179*$F179","v":2800},{"$f":"$H179*$F179","v":148.83680000000004}]
[null,null,null,null,"Distillate Fuel Oil (#2)",10000,"US Gallons",{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I180*$F180","v":1380.0000000000002},{"$f":"$H180*$F180","v":102.64025999999998}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I181*$F181","v":0},{"$f":"$H181*$F181","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I182*$F182","v":0},{"$f":"$H182*$F182","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E183,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E183,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I183*$F183,0)","v":0},{"$f":"IFERROR($H183*$F183,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I184*$F184,0)","v":0},{"$f":"IFERROR($H184*$F184,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I185*$F185","v":0},{"$f":"$H185*$F185","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I186*$F186","v":0},{"$f":"$H186*$F186","v":0}]
[null,null,null,null,"District Steam",80000,"Mlbs",{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C177,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I187*$F187","v":106412},{"$f":"$H187*$F187","v":6930.36888}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J178:J187)","v":778812},{"$f":"SUM(K178:K187)","v":36771.090989702032}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E195=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E194=\"Yes\", \"\", $G193*$J193)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G193*H194","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E194=\"No\", \"\", $G194*$J194)","v":""}]
[null,null,null,null,{"$f":"IF(E194=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G193*H195","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E194=\"No\", \"\", $G195*$J195)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G193*H196","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E194=\"No\", \"\", $G196*$J196)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J197*$G197","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J198*$G198","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E194=\"yes\",SUM(K194:K198),SUM(K193,K197:K198))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H204*$J204","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H205*$J205","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H206*$J206","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H207*$J207","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K204:K207)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K189,$K200,$K209)","v":36771.090989702032}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},7500]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J189)/K213),\"\",((J189)/K213))","v":103.8416}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K211*2204.62)/K213),\"\",((K211*2204.62)/K213))","v":10808.837682362253}]
[]
[]
[null,null,null,null,2009,{"$f":"IF($K$7=2009,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",62000000,"kWh",{"$f":"VLOOKUP($C224,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I225*$F225","v":591852},{"$f":"$H225*$F225","v":26207.617044021797}]
[null,null,null,null,"Natural Gas",21000,"Therms",{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I226*$F226","v":2100},{"$f":"$H226*$F226","v":111.62760000000002}]
[null,null,null,null,"Distillate Fuel Oil (#2)",14000,"US Gallons",{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I227*$F227","v":1932.0000000000002},{"$f":"$H227*$F227","v":143.69636399999999}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I228*$F228","v":0},{"$f":"$H228*$F228","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I229*$F229","v":0},{"$f":"$H229*$F229","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E230,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E230,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I230*$F230,0)","v":0},{"$f":"IFERROR($H230*$F230,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I231*$F231,0)","v":0},{"$f":"IFERROR($H231*$F231,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I232*$F232","v":0},{"$f":"$H232*$F232","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I233*$F233","v":0},{"$f":"$H233*$F233","v":0}]
[null,null,null,null,"District Steam",63000,"Mlbs",{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C224,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I234*$F234","v":83799.45},{"$f":"$H234*$F234","v":5457.6654929999995}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J225:J234)","v":679683.45},{"$f":"SUM(K225:K234)","v":31920.606501021797}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E242=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E241=\"Yes\", \"\", $G240*$J240)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G240*H241","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E241=\"No\", \"\", $G241*$J241)","v":""}]
[null,null,null,null,{"$f":"IF(E241=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G240*H242","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E241=\"No\", \"\", $G242*$J242)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G240*H243","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E241=\"No\", \"\", $G243*$J243)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J244*$G244","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J245*$G245","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E241=\"yes\",SUM(K241:K245),SUM(K240,K244:K245))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H251*$J251","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H252*$J252","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H253*$J253","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H254*$J254","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K251:K254)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K236,$K247,$K256)","v":31920.606501021797}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},6500]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J236)/K260),\"\",((J236)/K260))","v":104.5666846153846}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K258*2204.62)/K260),\"\",((K258*2204.62)/K260))","v":10826.585769889642}]
[]
[]
[null,null,null,null,2010,{"$f":"IF($K$7=2010,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",60000000,"kWh",{"$f":"VLOOKUP($C271,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I272*$F272","v":572760},{"$f":"$H272*$F272","v":25362.210042601742}]
[null,null,null,null,"Natural Gas",22000,"Therms",{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I273*$F273","v":2200},{"$f":"$H273*$F273","v":116.94320000000002}]
[null,null,null,null,"Distillate Fuel Oil (#2)",11000,"US Gallons",{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I274*$F274","v":1518.0000000000002},{"$f":"$H274*$F274","v":112.90428599999998}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I275*$F275","v":0},{"$f":"$H275*$F275","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I276*$F276","v":0},{"$f":"$H276*$F276","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E277,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E277,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I277*$F277,0)","v":0},{"$f":"IFERROR($H277*$F277,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I278*$F278,0)","v":0},{"$f":"IFERROR($H278*$F278,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I279*$F279","v":0},{"$f":"$H279*$F279","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I280*$F280","v":0},{"$f":"$H280*$F280","v":0}]
[null,null,null,null,"District Steam",52000,"Mlbs",{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C271,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I281*$F281","v":69167.8},{"$f":"$H281*$F281","v":4504.7397719999999}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J272:J281)","v":645645.80000000005},{"$f":"SUM(K272:K281)","v":30096.797300601746}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E289=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E288=\"Yes\", \"\", $G287*$J287)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G287*H288","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E288=\"No\", \"\", $G288*$J288)","v":""}]
[null,null,null,null,{"$f":"IF(E288=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G287*H289","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E288=\"No\", \"\", $G289*$J289)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G287*H290","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E288=\"No\", \"\", $G290*$J290)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J291*$G291","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J292*$G292","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E288=\"yes\",SUM(K288:K292),SUM(K287,K291:K292))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H298*$J298","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H299*$J299","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H300*$J300","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H301*$J301","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K298:K301)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K283,$K294,$K303)","v":30096.797300601746}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},6700]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J283)/K307),\"\",((J283)/K307))","v":96.365044776119404}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K305*2204.62)/K307),\"\",((K305*2204.62)/K307))","v":9903.2837708735242}]
[]
[]
[null,null,null,null,2011,{"$f":"IF($K$7=2011,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",56000000,"kWh",{"$f":"VLOOKUP($C318,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I319*$F319","v":534576},{"$f":"$H319*$F319","v":23671.396039761625}]
[null,null,null,null,"Natural Gas",22000,"Therms",{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I320*$F320","v":2200},{"$f":"$H320*$F320","v":116.94320000000002}]
[null,null,null,null,"Distillate Fuel Oil (#2)",14000,"US Gallons",{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I321*$F321","v":1932.0000000000002},{"$f":"$H321*$F321","v":143.69636399999999}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I322*$F322","v":0},{"$f":"$H322*$F322","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I323*$F323","v":0},{"$f":"$H323*$F323","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E324,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E324,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I324*$F324,0)","v":0},{"$f":"IFERROR($H324*$F324,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I325*$F325,0)","v":0},{"$f":"IFERROR($H325*$F325,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I326*$F326","v":0},{"$f":"$H326*$F326","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I327*$F327","v":0},{"$f":"$H327*$F327","v":0}]
[null,null,null,null,"District Steam",43000,"Mlbs",{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C318,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I328*$F328","v":57196.45},{"$f":"$H328*$F328","v":3725.073273}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J319:J328)","v":595904.44999999995},{"$f":"SUM(K319:K328)","v":27657.108876761624}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E336=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E335=\"Yes\", \"\", $G334*$J334)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G334*H335","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E335=\"No\", \"\", $G335*$J335)","v":""}]
[null,null,null,null,{"$f":"IF(E335=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G334*H336","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E335=\"No\", \"\", $G336*$J336)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G334*H337","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E335=\"No\", \"\", $G337*$J337)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J338*$G338","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J339*$G339","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E335=\"yes\",SUM(K335:K339),SUM(K334,K338:K339))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H345*$J345","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H346*$J346","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H347*$J347","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H348*$J348","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K345:K348)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K330,$K341,$K350)","v":27657.108876761624}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},6400]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J330)/K354),\"\",((J330)/K354))","v":93.1100703125}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K352*2204.62)/K354),\"\",((K352*2204.62)/K354))","v":9527.0961518572203}]
[]
[]
[null,null,null,null,2012,{"$f":"IF($K$7=2012,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",52000000,"kWh",{"$f":"VLOOKUP($C365,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I366*$F366","v":496392.00000000006},{"$f":"$H366*$F366","v":21980.582036921507}]
[null,null,null,null,"Natural Gas",20000,"Therms",{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I367*$F367","v":2000},{"$f":"$H367*$F367","v":106.31200000000003}]
[null,null,null,null,"Distillate Fuel Oil (#2)",70000,"US Gallons",{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I368*$F368","v":9660},{"$f":"$H368*$F368","v":718.48181999999997}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I369*$F369","v":0},{"$f":"$H369*$F369","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I370*$F370","v":0},{"$f":"$H370*$F370","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E371,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E371,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I371*$F371,0)","v":0},{"$f":"IFERROR($H371*$F371,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I372*$F372,0)","v":0},{"$f":"IFERROR($H372*$F372,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I373*$F373","v":0},{"$f":"$H373*$F373","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I374*$F374","v":0},{"$f":"$H374*$F374","v":0}]
[null,null,null,null,"District Steam",35000,"Mlbs",{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C365,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I375*$F375","v":46555.25},{"$f":"$H375*$F375","v":3032.0363849999999}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J366:J375)","v":554607.25},{"$f":"SUM(K366:K375)","v":25837.412241921509}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E383=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E382=\"Yes\", \"\", $G381*$J381)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G381*H382","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E382=\"No\", \"\", $G382*$J382)","v":""}]
[null,null,null,null,{"$f":"IF(E382=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G381*H383","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E382=\"No\", \"\", $G383*$J383)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G381*H384","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E382=\"No\", \"\", $G384*$J384)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J385*$G385","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J386*$G386","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E382=\"yes\",SUM(K382:K386),SUM(K381,K385:K386))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H392*$J392","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H393*$J393","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H394*$J394","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H395*$J395","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K392:K395)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K377,$K388,$K397)","v":25837.412241921509}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},6500]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J377)/K401),\"\",((J377)/K401))","v":85.324192307692314}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K399*2204.62)/K401),\"\",((K399*2204.62)/K401))","v":8763.3347348899988}]
[]
[]
[null,null,null,null,2013,{"$f":"IF($K$7=2013,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",50000000,"kWh",{"$f":"VLOOKUP($C412,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I413*$F413","v":477300.00000000006},{"$f":"$H413*$F413","v":21135.175035501452}]
[null,null,null,null,"Natural Gas",23000,"Therms",{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I414*$F414","v":2300},{"$f":"$H414*$F414","v":122.25880000000002}]
[null,null,null,null,"Distillate Fuel Oil (#2)",20000,"US Gallons",{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I415*$F415","v":2760.0000000000005},{"$f":"$H415*$F415","v":205.28051999999997}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I416*$F416","v":0},{"$f":"$H416*$F416","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I417*$F417","v":0},{"$f":"$H417*$F417","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E418,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E418,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I418*$F418,0)","v":0},{"$f":"IFERROR($H418*$F418,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I419*$F419,0)","v":0},{"$f":"IFERROR($H419*$F419,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I420*$F420","v":0},{"$f":"$H420*$F420","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I421*$F421","v":0},{"$f":"$H421*$F421","v":0}]
[null,null,null,null,"District Steam",35000,"Mlbs",{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C412,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I422*$F422","v":46555.25},{"$f":"$H422*$F422","v":3032.0363849999999}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J413:J422)","v":528915.25},{"$f":"SUM(K413:K422)","v":24494.750740501451}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E430=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E429=\"Yes\", \"\", $G428*$J428)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G428*H429","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E429=\"No\", \"\", $G429*$J429)","v":""}]
[null,null,null,null,{"$f":"IF(E429=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G428*H430","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E429=\"No\", \"\", $G430*$J430)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G428*H431","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E429=\"No\", \"\", $G431*$J431)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J432*$G432","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J433*$G433","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E429=\"yes\",SUM(K429:K433),SUM(K428,K432:K433))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H439*$J439","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H440*$J440","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H441*$J441","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H442*$J442","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K439:K442)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K424,$K435,$K444)","v":24494.750740501451}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},6600]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J424)/K448),\"\",((J424)/K448))","v":80.138674242424244}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K446*2204.62)/K448),\"\",((K446*2204.62)/K448))","v":8182.0632390188348}]
[]
[]
[null,null,null,null,2014,{"$f":"IF($K$7=2014,\"Base Year\", \"\")","v":""}]
[]
[null,null,null,null,"Energy Use"]
[null,null,null,null,"Fuel Type","Fuel Consumed","Units","CO2e Coefficient","MMBtu \nCoefficient","MMBTUs","CO2e (Mtons)"]
[null,null,2000]
[null,null,null,null,"Electricity",49000000,"kWh",{"$f":"VLOOKUP($C459,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I460*$F460","v":467754.00000000006},{"$f":"$H460*$F460","v":20712.471534791421}]
[null,null,null,null,"Natural Gas",20000,"Therms",{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I461*$F461","v":2000},{"$f":"$H461*$F461","v":106.31200000000003}]
[null,null,null,null,"Distillate Fuel Oil (#2)",13000,"US Gallons",{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I462*$F462","v":1794.0000000000002},{"$f":"$H462*$F462","v":133.43233799999999}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I463*$F463","v":0},{"$f":"$H463*$F463","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I464*$F464","v":0},{"$f":"$H464*$F464","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E465,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E465,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I465*$F465,0)","v":0},{"$f":"IFERROR($H465*$F465,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I466*$F466,0)","v":0},{"$f":"IFERROR($H466*$F466,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I467*$F467","v":0},{"$f":"$H467*$F467","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I468*$F468","v":0},{"$f":"$H468*$F468","v":0}]
[null,null,null,null,"District Steam",40000,"Mlbs",{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C459,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I469*$F469","v":53206},{"$f":"$H469*$F469","v":3465.18444}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J460:J469)","v":524754},{"$f":"SUM(K460:K469)","v":24417.400312791422}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E477=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E476=\"Yes\", \"\", $G475*$J475)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G475*H476","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E476=\"No\", \"\", $G476*$J476)","v":""}]
[null,null,null,null,{"$f":"IF(E476=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G475*H477","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E476=\"No\", \"\", $G477*$J477)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G475*H478","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E476=\"No\", \"\", $G478*$J478)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J479*$G479","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J480*$G480","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E476=\"yes\",SUM(K476:K480),SUM(K475,K479:K480))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H486*$J486","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H487*$J487","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H488*$J488","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H489*$J489","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K486:K489)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K471,$K482,$K491)","v":24417.400312791422}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},6500]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J471)/K495),\"\",((J471)/K495))","v":80.731384615384613}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K493*2204.62)/K495),\"\",((K493*2204.62)/K495))","v":8281.7060119363414}]
[]
[]
[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",48000000,"kWh",{"$f":"VLOOKUP($C506,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I507*$F507","v":458208.00000000006},{"$f":"$H507*$F507","v":20289.768034081393}]
[null,null,null,null,"Natural Gas",20000,"Therms",{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I508*$F508","v":2000},{"$f":"$H508*$F508","v":106.31200000000003}]
[null,null,null,null,"Distillate Fuel Oil (#2)",10000,"US Gallons",{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I509*$F509","v":1380.0000000000002},{"$f":"$H509*$F509","v":102.64025999999998}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I510*$F510","v":0},{"$f":"$H510*$F510","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I511*$F511","v":0},{"$f":"$H511*$F511","v":0}]
[null,null,null,null,"Biodiesel Blend (Select Type)",null,"US Gallons",{"$f":"VLOOKUP(E512,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":"(Selection needed)"},{"$f":"VLOOKUP(E512,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":"(Selection needed)"},{"$f":"IFERROR($I512*$F512,0)","v":0},{"$f":"IFERROR($H512*$F512,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I513*$F513,0)","v":0},{"$f":"IFERROR($H513*$F513,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I514*$F514","v":0},{"$f":"$H514*$F514","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I515*$F515","v":0},{"$f":"$H515*$F515","v":0}]
[null,null,null,null,"District Steam",40000,"Mlbs",{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C506,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I516*$F516","v":53206},{"$f":"$H516*$F516","v":3465.18444}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J507:J516)","v":514794.00000000006},{"$f":"SUM(K507:K516)","v":23963.904734081396}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E524=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E523=\"Yes\", \"\", $G522*$J522)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G522*H523","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E523=\"No\", \"\", $G523*$J523)","v":""}]
[null,null,null,null,{"$f":"IF(E523=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G522*H524","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E523=\"No\", \"\", $G524*$J524)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G522*H525","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E523=\"No\", \"\", $G525*$J525)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J526*$G526","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J527*$G527","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E523=\"yes\",SUM(K523:K527),SUM(K522,K526:K527))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H533*$J533","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H534*$J534","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H535*$J535","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H536*$J536","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K533:K536)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K518,$K529,$K538)","v":23963.904734081396}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"},6600]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J518)/K542),\"\",((J518)/K542))","v":77.999090909090924}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K540*2204.62)/K542),\"\",((K540*2204.62)/K542))","v":8004.7429780076554}]
[]
[]
[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",{"$f":"VLOOKUP($C553,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I554*$F554","v":0},{"$f":"$H554*$F554","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I555*$F555","v":0},{"$f":"$H555*$F555","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I556*$F556","v":0},{"$f":"$H556*$F556","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I557*$F557","v":0},{"$f":"$H557*$F557","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I558*$F558","v":0},{"$f":"$H558*$F558","v":0}]
[null,null,null,null,"No. 2 Oil with B5 Blend",null,"US Gallons",{"$f":"VLOOKUP(E559,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":1.0223766779999999E-2},{"$f":"VLOOKUP(E559,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":0.13749999999999998},{"$f":"IFERROR($I559*$F559,0)","v":0},{"$f":"IFERROR($H559*$F559,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I560*$F560,0)","v":0},{"$f":"IFERROR($H560*$F560,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I561*$F561","v":0},{"$f":"$H561*$F561","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I562*$F562","v":0},{"$f":"$H562*$F562","v":0}]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C553,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I563*$F563","v":0},{"$f":"$H563*$F563","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J554:J563)","v":0},{"$f":"SUM(K554:K563)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E571=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E570=\"Yes\", \"\", $G569*$J569)","v":""}]
[null,null,null,null,"Yes","     Mixed Recyclables",{"$f":"$G569*H570","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E570=\"No\", \"\", $G570*$J570)","v":0}]
[null,null,null,null,{"$f":"IF(E570=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Enter % values in waste characterization column"},"     Food Scraps/Organics",{"$f":"$G569*H571","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E570=\"No\", \"\", $G571*$J571)","v":0}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G569*H572","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E570=\"No\", \"\", $G572*$J572)","v":0}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J573*$G573","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J574*$G574","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E570=\"yes\",SUM(K570:K574),SUM(K569,K573:K574))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H580*$J580","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H581*$J581","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H582*$J582","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H583*$J583","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K580:K583)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K565,$K576,$K585)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K525=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J565)/K589),\"\",((J565)/K589))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K587*2204.62)/K589),\"\",((K587*2204.62)/K589))","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",{"$f":"VLOOKUP($C600,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I601*$F601","v":0},{"$f":"$H601*$F601","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I602*$F602","v":0},{"$f":"$H602*$F602","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I603*$F603","v":0},{"$f":"$H603*$F603","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I604*$F604","v":0},{"$f":"$H604*$F604","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I605*$F605","v":0},{"$f":"$H605*$F605","v":0}]
[null,null,null,null,"No. 2 Oil with B5 Blend",null,"US Gallons",{"$f":"VLOOKUP(E606,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":1.0223766779999999E-2},{"$f":"VLOOKUP(E606,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":0.13749999999999998},{"$f":"IFERROR($I606*$F606,0)","v":0},{"$f":"IFERROR($H606*$F606,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I607*$F607,0)","v":0},{"$f":"IFERROR($H607*$F607,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I608*$F608","v":0},{"$f":"$H608*$F608","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I609*$F609","v":0},{"$f":"$H609*$F609","v":0}]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C600,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I610*$F610","v":0},{"$f":"$H610*$F610","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J601:J610)","v":0},{"$f":"SUM(K601:K610)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E618=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E617=\"Yes\", \"\", $G616*$J616)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G616*H617","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E617=\"No\", \"\", $G617*$J617)","v":""}]
[null,null,null,null,{"$f":"IF(E617=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G616*H618","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E617=\"No\", \"\", $G618*$J618)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G616*H619","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E617=\"No\", \"\", $G619*$J619)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J620*$G620","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J621*$G621","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E617=\"yes\",SUM(K617:K621),SUM(K616,K620:K621))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H627*$J627","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H628*$J628","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H629*$J629","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H630*$J630","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K627:K630)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K612,$K623,$K632)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K572=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J612)/K636),\"\",((J612)/K636))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K634*2204.62)/K636),\"\",((K634*2204.62)/K636))","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",{"$f":"VLOOKUP($C647,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I648*$F648","v":0},{"$f":"$H648*$F648","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I649*$F649","v":0},{"$f":"$H649*$F649","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I650*$F650","v":0},{"$f":"$H650*$F650","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I651*$F651","v":0},{"$f":"$H651*$F651","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I652*$F652","v":0},{"$f":"$H652*$F652","v":0}]
[null,null,null,null,"No. 2 Oil with B5 Blend",null,"US Gallons",{"$f":"VLOOKUP(E653,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":1.0223766779999999E-2},{"$f":"VLOOKUP(E653,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":0.13749999999999998},{"$f":"IFERROR($I653*$F653,0)","v":0},{"$f":"IFERROR($H653*$F653,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I654*$F654,0)","v":0},{"$f":"IFERROR($H654*$F654,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I655*$F655","v":0},{"$f":"$H655*$F655","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I656*$F656","v":0},{"$f":"$H656*$F656","v":0}]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C647,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I657*$F657","v":0},{"$f":"$H657*$F657","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J648:J657)","v":0},{"$f":"SUM(K648:K657)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E665=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E664=\"Yes\", \"\", $G663*$J663)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G663*H664","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E664=\"No\", \"\", $G664*$J664)","v":""}]
[null,null,null,null,{"$f":"IF(E664=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G663*H665","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E664=\"No\", \"\", $G665*$J665)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G663*H666","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E664=\"No\", \"\", $G666*$J666)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J667*$G667","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J668*$G668","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E664=\"yes\",SUM(K664:K668),SUM(K663,K667:K668))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H674*$J674","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H675*$J675","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H676*$J676","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H677*$J677","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K674:K677)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K659,$K670,$K679)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K619=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J659)/K683),\"\",((J659)/K683))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K681*2204.62)/K683),\"\",((K681*2204.62)/K683))","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",{"$f":"VLOOKUP($C694,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I695*$F695","v":0},{"$f":"$H695*$F695","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I696*$F696","v":0},{"$f":"$H696*$F696","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I697*$F697","v":0},{"$f":"$H697*$F697","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I698*$F698","v":0},{"$f":"$H698*$F698","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I699*$F699","v":0},{"$f":"$H699*$F699","v":0}]
[null,null,null,null,"No. 2 Oil with B5 Blend",null,"US Gallons",{"$f":"VLOOKUP(E700,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":1.0223766779999999E-2},{"$f":"VLOOKUP(E700,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":0.13749999999999998},{"$f":"IFERROR($I700*$F700,0)","v":0},{"$f":"IFERROR($H700*$F700,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I701*$F701,0)","v":0},{"$f":"IFERROR($H701*$F701,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I702*$F702","v":0},{"$f":"$H702*$F702","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I703*$F703","v":0},{"$f":"$H703*$F703","v":0}]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C694,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I704*$F704","v":0},{"$f":"$H704*$F704","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J695:J704)","v":0},{"$f":"SUM(K695:K704)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E712=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E711=\"Yes\", \"\", $G710*$J710)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G710*H711","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E711=\"No\", \"\", $G711*$J711)","v":""}]
[null,null,null,null,{"$f":"IF(E711=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G710*H712","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E711=\"No\", \"\", $G712*$J712)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G710*H713","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E711=\"No\", \"\", $G713*$J713)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J714*$G714","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J715*$G715","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E711=\"yes\",SUM(K711:K715),SUM(K710,K714:K715))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H721*$J721","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H722*$J722","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H723*$J723","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H724*$J724","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K721:K724)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K706,$K717,$K726)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K666=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J706)/K730),\"\",((J706)/K730))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K728*2204.62)/K730),\"\",((K728*2204.62)/K730))","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",{"$f":"VLOOKUP($C741,[7]Coefficients!$A$5:$AB$25,3)","v":4.2270350071002902E-4},{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,2)","v":9.5460000000000007E-3},{"$f":"$I742*$F742","v":0},{"$f":"$H742*$F742","v":0}]
[null,null,null,null,"Natural Gas",null,"Therms",{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,5)","v":5.3156000000000011E-3},{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,4)","v":0.1},{"$f":"$I743*$F743","v":0},{"$f":"$H743*$F743","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#2)",null,"US Gallons",{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,7)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,6)","v":0.13800000000000001},{"$f":"$I744*$F744","v":0},{"$f":"$H744*$F744","v":0}]
[null,null,null,null,"Distillate Fuel Oil (#4)",null,"US Gallons",{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,9)","v":1.1016722E-2},{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,8)","v":0.14599999999999999},{"$f":"$I745*$F745","v":0},{"$f":"$H745*$F745","v":0}]
[null,null,null,null,"Residual Fuel Oil (#6)",null,"US Gallons",{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,11)","v":1.1327549999999999E-2},{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,10)","v":0.15},{"$f":"$I746*$F746","v":0},{"$f":"$H746*$F746","v":0}]
[null,null,null,null,"No. 2 Oil with B5 Blend",null,"US Gallons",{"$f":"VLOOKUP(E747,'[7]Biodiesel Coefficients'!$J$2:$M$9, 3,FALSE)","v":1.0223766779999999E-2},{"$f":"VLOOKUP(E747,'[7]Biodiesel Coefficients'!$J$2:$M$9, 4,FALSE)","v":0.13749999999999998},{"$f":"IFERROR($I747*$F747,0)","v":0},{"$f":"IFERROR($H747*$F747,0)","v":0}]
[null,null,null,null,"On-Site Renewable Electricity",null,"kWh",0,3.4121412000000001E-3,{"$f":"IFERROR($I748*$F748,0)","v":0},{"$f":"IFERROR($H748*$F748,0)","v":0}]
[null,null,null,null,"Off-Site Renewable Electricity",null,"kWh",-4.2270350071002902E-4,0,{"$f":"$I749*$F749","v":0},{"$f":"$H749*$F749","v":0}]
[null,null,null,null,"Diesel Fuel (Back-up Gen.)",null,"US Gallons",{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,13)","v":1.0264025999999999E-2},{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,12)","v":0.13800000000000001},{"$f":"$I750*$F750","v":0},{"$f":"$H750*$F750","v":0}]
[null,null,null,null,"District Steam",null,"Mlbs",{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,15)","v":8.6629610999999995E-2},{"$f":"VLOOKUP(C741,[7]Coefficients!$A$5:$AB$25,14)","v":1.3301499999999999},{"$f":"$I751*$F751","v":0},{"$f":"$H751*$F751","v":0}]
[]
[null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(J742:J751)","v":0},{"$f":"SUM(K742:K751)","v":0}]
[null,null,null,null,"Waste (optional)"]
[null,null,null,null,null,"Waste Type","Weight","Waste Characterization %","Units","CO2e Coefficient","CO2e (Mtons)"]
[null,null,null,null,"Was a physical waste audit completed in the past 5 years?"]
[null,null,null,null,null,"Unsorted MSW",null,{"$f":"IF(E759=\"yes\", \"\", 100%)","v":1},"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E758=\"Yes\", \"\", $G757*$J757)","v":0}]
[null,null,null,null,"No","     Mixed Recyclables",{"$f":"$G757*H758","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$10","v":0.41647499999999993},{"$f":"IF($E758=\"No\", \"\", $G758*$J758)","v":""}]
[null,null,null,null,{"$f":"IF(E758=\"yes\",\"Enter % values in waste characterization column\",\"Ignore waste characterization column\")","v":"Ignore waste characterization column"},"     Food Scraps/Organics",{"$f":"$G757*H759","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$11","v":0.28212750000000003},{"$f":"IF($E758=\"No\", \"\", $G759*$J759)","v":""}]
[null,null,null,null,null,"     Sorted MSW",{"$f":"$G757*H760","v":0},null,"Tons",{"$f":"'[7]Waste Coeff.'!$D$9","v":0.81900000000000006},{"$f":"IF($E758=\"No\", \"\", $G760*$J760)","v":""}]
[null,null,null,null,"Yes","Recycled",null,null,"Tons",0,{"$f":"$J761*$G761","v":0}]
[null,null,null,null,"No","Composted",null,null,"Tons",0,{"$f":"$J762*$G762","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"IF($E758=\"yes\",SUM(K758:K762),SUM(K757,K761:K762))","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",{"$f":"'[7]Fleets Coeff.'!$D$5","v":8.4769999999999984E-3},{"$f":"$H768*$J768","v":0}]
[null,null,null,null,null,"Diesel Fuel (Distillate No. 2)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$6","v":1.021E-2},{"$f":"$H769*$J769","v":0}]
[null,null,null,null,null,"Biodiesel (B20)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$7","v":8.6715999999999998E-3},{"$f":"$H770*$J770","v":0}]
[null,null,null,null,null,"Biodiesel (B5)",null,null,"Gallons",{"$f":"'[7]Fleets Coeff.'!$D$8","v":8.5256499999999992E-3},{"$f":"$H771*$J771","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K768:K771)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CO2e*",{"$f":"SUM($K753,$K764,$K773)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K713=\"Square Feet\",\"Square Feet\", \"FTE\")","v":"FTE"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Energy Intensity (MMBTU/SF)\", \"Energy Intensity (MMBTU/FTE)\")","v":"Energy Intensity (MMBTU/FTE)"},{"$f":"IF(ISERR((J753)/K777),\"\",((J753)/K777))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($K$9=\"Square Feet\",\"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"IF(ISERR((K775*2204.62)/K777),\"\",((K775*2204.62)/K777))","v":""}]
[]
[]
[]
[null,"Remaining years through 2025 are hidden"]

{"sheet":"RECs","index":2,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":true,"merged":[[10,15,10,16],[12,15,12,16],[25,4,25,6],[28,4,29,4],[28,8,29,8],[8,15,8,16],[2,3,2,8],[2,15,2,16],[3,3,3,8],[4,15,4,16],[6,15,6,16]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of Institution",{"$f":"'New Inventory'!$K$3","v":"City Hall"}]
[null,null,null,"NYC Carbon Challenge - Universities and Hospitals"]
[null,null,null,"Carbon Emissions Inventory",null,null,null,null,null,null,null,null,null,null,"Submission Year",{"$f":"'New Inventory'!$K$5","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year",{"$f":"'New Inventory'!$K$7","v":2007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity ",{"$f":"'New Inventory'!$K$13","v":8004.7429780076554}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity",{"$f":"'New Inventory'!$K$15","v":10776.118801714114}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'New Inventory'!$J$17","v":"50% Reduction Goal (lbs CO2e/FTE)"},{"$f":"'New Inventory'!$K$17","v":5388.059400857057}]
[]
[null,null,null,"Explanation: Purchases of renewable energy certificates (RECs) from off-site renewable energy production may be used to offset consumption of electricity from "]
[null,null,null,"the grid in the NYC Carbon Challenge. NYC Carbon Challenge rules dictate that these purchases account for no more than 15% of the total required carbon intensity "]
[null,null,null,"reduction of 30% – ie. 4.5% of your base year's carbon intensity. Because the number of RECS that can be applied to the Challenge depends on a percentage of carbon"]
[null,null,null,"intensity, the number of RECS you may apply is calcuated each year based on current square footage. All REC purchases up to the allowable maximum will count toward"]
[null,null,null,"offsetting your electricity consumption."]
[]
[null,null,null,"Instructions: The table below will calculate the kWh of RECs that you may apply to the Challenge. Enter the amount of RECs you have purchased in the light blue column,"]
[null,null,null,"and the appropriate amount will be applied to your inventory -- the number you have purchased or the maximum allowable, whichever is less. In order for RECs to qualify"]
[null,null,null,"towards fulfilling your Carbon Challenge carbon intensity reduction goal, the purchase contracts must be long-term, lasting at least through 2030.  Additionally, you must "]
[null,null,null,"submit documentation verifying the RECs purchase with the Mayor’s Office of Sustainability."]
[]
[null,null,null,null,{"$f":"P3&\"'s carbon intensity allowed to be offset by RECs in \"&[5]Inventory!K5&\"\"","v":"City Hall's carbon intensity allowed to be offset by RECs in 2014"}]
[null,null,null,null,{"$f":"IFERROR(($P$11)*0.3*0.15,\"               -\")","v":484.92534607713509},null,"(lbs CO2e/SF)"]
[]
[null,null,null,null,"Year","REC purchases","Carbon Intensity","Percent Change ","Sq. Ft.","Carbon allowed to be offset","Allowed RECs","Applied RECs"]
[null,null,null,null,null,"(kWh)","(lbs CO2e/sq. Ft.)","From Base Year",null,"(Mtons CO2e)","(kWh)","(kWh)"]
[null,null,null,null,{"$f":"baseline_year1","v":2005},null,{"$f":"IFERROR(LOOKUP(E31,'New Inventory'!E32:E516,OFFSET('New Inventory'!E32:E516,44,6)),\"\")","v":""},{"$f":"IFERROR((G31-$P$11)/$P$11,\"\")","v":""},{"$f":"IFERROR(LOOKUP(E31,'New Inventory'!E32:E516,OFFSET('New Inventory'!E32:E516,40,6)),\"\")","v":0},{"$f":"IFERROR(($E$27/2204.6226)*I31,\"\")","v":0},{"$f":"IFERROR(J31/[5]Coefficients!$C$5,\"\")","v":0},{"$f":"IF(ISBLANK(F31),\"\",IF(F31>K31,K31,F31))","v":""}]
[null,null,null,null,{"$f":"IFERROR(IF(E31+1=submission_year,submission_year, IF(E31=submission_year,\"\",E31+1)),\"\")","v":2006},null,{"$f":"IFERROR(LOOKUP(E32,'New Inventory'!E33:E517,OFFSET('New Inventory'!E33:E517,44,6)),\"\")","v":""},"",{"$f":"IFERROR(LOOKUP(E32,'New Inventory'!E33:E517,OFFSET('New Inventory'!E33:E517,40,6)),\"\")","v":0},0,{"$f":"IFERROR(J32/[5]Coefficients!$C$5,\"\")","v":0},{"$f":"IF(ISBLANK(F32),\"\",IF(F32>K32,K32,F32))","v":""}]
[null,null,null,null,2007,null,{"$f":"IFERROR(LOOKUP(E33,'New Inventory'!E34:E518,OFFSET('New Inventory'!E34:E518,44,6)),\"\")","v":10776.118801714114},0,{"$f":"IFERROR(LOOKUP(E33,'New Inventory'!E34:E518,OFFSET('New Inventory'!E34:E518,40,6)),\"\")","v":7500},1649.6882938506178,{"$f":"IFERROR(J33/[5]Coefficients!$C$5,\"\")","v":3902707.9053747649},""]
[null,null,null,null,2008,null,{"$f":"IFERROR(LOOKUP(E34,'New Inventory'!E35:E519,OFFSET('New Inventory'!E35:E519,44,6)),\"\")","v":10808.837682362253},3.036239786344464E-3,{"$f":"IFERROR(LOOKUP(E34,'New Inventory'!E35:E519,OFFSET('New Inventory'!E35:E519,40,6)),\"\")","v":7500},1649.6882938506178,{"$f":"IFERROR(J34/[5]Coefficients!$C$5,\"\")","v":3902707.9053747649},""]
[null,null,null,null,2009,null,{"$f":"IFERROR(LOOKUP(E35,'New Inventory'!E36:E520,OFFSET('New Inventory'!E36:E520,44,6)),\"\")","v":10826.585769889642},4.6832230698403282E-3,{"$f":"IFERROR(LOOKUP(E35,'New Inventory'!E36:E520,OFFSET('New Inventory'!E36:E520,40,6)),\"\")","v":6500},1429.7298546705354,{"$f":"IFERROR(J35/[5]Coefficients!$C$5,\"\")","v":3382346.8513247962},""]
[null,null,null,null,2010,null,{"$f":"IFERROR(LOOKUP(E36,'New Inventory'!E37:E521,OFFSET('New Inventory'!E37:E521,44,6)),\"\")","v":9903.2837708735242},-8.0997161120917802E-2,{"$f":"IFERROR(LOOKUP(E36,'New Inventory'!E37:E521,OFFSET('New Inventory'!E37:E521,40,6)),\"\")","v":6700},1473.7215425065519,{"$f":"IFERROR(J36/[5]Coefficients!$C$5,\"\")","v":3486419.0621347902},""]
[null,null,null,null,2011,null,{"$f":"IFERROR(LOOKUP(E37,'New Inventory'!E38:E522,OFFSET('New Inventory'!E38:E522,44,6)),\"\")","v":9527.0961518572203},-0.11590654045668247,{"$f":"IFERROR(LOOKUP(E37,'New Inventory'!E38:E522,OFFSET('New Inventory'!E38:E522,40,6)),\"\")","v":6400},1407.7340107525272,{"$f":"IFERROR(J37/[5]Coefficients!$C$5,\"\")","v":3330310.7459197994},""]
[null,null,null,null,2012,null,{"$f":"IFERROR(LOOKUP(E38,'New Inventory'!E39:E523,OFFSET('New Inventory'!E39:E523,44,6)),\"\")","v":8763.3347348899988},-0.18678191135976988,{"$f":"IFERROR(LOOKUP(E38,'New Inventory'!E39:E523,OFFSET('New Inventory'!E39:E523,40,6)),\"\")","v":6500},1429.7298546705354,{"$f":"IFERROR(J38/[5]Coefficients!$C$5,\"\")","v":3382346.8513247962},""]
[null,null,null,null,2013,null,{"$f":"IFERROR(LOOKUP(E39,'New Inventory'!E40:E524,OFFSET('New Inventory'!E40:E524,44,6)),\"\")","v":8182.0632390188348},-0.24072262105004383,{"$f":"IFERROR(LOOKUP(E39,'New Inventory'!E40:E524,OFFSET('New Inventory'!E40:E524,40,6)),\"\")","v":6600},1451.7256985885435,{"$f":"IFERROR(J39/[5]Coefficients!$C$5,\"\")","v":3434382.956729793},""]
[null,null,null,null,2014,null,{"$f":"IFERROR(LOOKUP(E40,'New Inventory'!E41:E525,OFFSET('New Inventory'!E41:E525,44,6)),\"\")","v":8281.7060119363414},-0.2314759920223779,{"$f":"IFERROR(LOOKUP(E40,'New Inventory'!E41:E525,OFFSET('New Inventory'!E41:E525,40,6)),\"\")","v":6500},1429.7298546705354,{"$f":"IFERROR(J40/[5]Coefficients!$C$5,\"\")","v":3382346.8513247962},""]
[null,null,null,null,2015,null,{"$f":"IFERROR(LOOKUP(E41,'New Inventory'!E42:E526,OFFSET('New Inventory'!E42:E526,44,6)),\"\")","v":8004.7429780076554},-0.25717754923652353,{"$f":"IFERROR(LOOKUP(E41,'New Inventory'!E42:E526,OFFSET('New Inventory'!E42:E526,40,6)),\"\")","v":6600},1451.7256985885435,{"$f":"IFERROR(J41/[5]Coefficients!$C$5,\"\")","v":3434382.956729793},""]

{"sheet":"Summary","index":3,"n_rows":89,"n_cols":54,"rows_kept":89,"cut":false,"hidden":false,"merged":[[17,6,17,15],[55,6,55,15],[88,21,88,22],[59,23,74,23],[86,21,86,22],[57,5,57,6],[41,8,41,9],[42,21,42,22],[44,21,44,22],[46,21,46,22],[53,1,53,24],[79,8,79,9],[80,21,80,22],[82,21,82,22],[84,21,84,22],[59,3,74,3],[55,18,56,18],[2,21,2,22],[4,21,4,22],[6,21,6,22],[48,21,48,22],[50,21,50,22],[10,21,10,22],[12,21,12,22],[8,21,8,22],[17,22,18,22],[17,21,18,21],[15,1,15,24],[21,23,36,23],[17,20,18,20],[19,5,19,6],[18,4,18,5],[18,38,18,47],[55,22,56,22],[55,20,56,20],[55,21,56,21],[53,38,53,47]]}
[]
[]
[null,null,null,"NYC Carbon Challenge - Commercial Offices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",{"$f":"'New Inventory'!K3","v":"City Hall"}]
[null,null,null,"Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year",{"$f":"'New Inventory'!$K$5","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year",{"$f":"'New Inventory'!K7","v":2007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year - Carbon Intensity ",{"$f":"'New Inventory'!K13","v":8004.7429780076554}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year - Carbon Intensity",{"$f":"'New Inventory'!K15","v":10776.118801714114}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'New Inventory'!J17","v":"50% Reduction Goal (lbs CO2e/FTE)"},{"$f":"'New Inventory'!K17","v":5388.059400857057}]
[]
[]
[null,{"$f":"\"Summary: Energy Use \"&IF('New Inventory'!K9=\"Square Feet\", \"(KBTU / SF)\", \"(KBTU / FTE)\")","v":"Summary: Energy Use (KBTU / FTE)"}]
[]
[null,null,null,null,null,null,{"$f":"\"KBTU\"&IF('New Inventory'!K9=\"Square Feet\",\"/ SF  -  by Fuel Type\",\"/ FTE  -  by Fuel Type\")","v":"KBTU/ FTE  -  by Fuel Type"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('New Inventory'!K9=\"Square Feet\", \"Total \nKbtu / SF\", \"Total\nKbtu / FTE\")","v":"Total\nKbtu / FTE"},"% Change from prior year","% Change from Base year"]
[null,null,null,null,"Year",null,"Electricity","NG","#2 Oil","#4 Oil","#6 Oil","No. 2 Oil with B-5 Blend","On-Site Renewable energy","Off-Site Renewable energy","Disel Fuel (Back-Up Gen)","Steam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMBTUs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","NG","#2","#4","#6","No. 2 Oil with B5 Blend","On Site-Renewable","Off-Site Renewables","Diesel Fuel Back up Gen","Steam","Waste","Fleets"]
[null,2005,null,null,{"$f":"IF('New Inventory'!baseline_year=2005,\"Base Year\", \"\")","v":""},2005,{"$f":"IF(ISERR(AM$22/'New Inventory'!$K$72),\"\",(AM$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AN$22/'New Inventory'!$K$72),\"\",(AN$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AO$22/'New Inventory'!$K$72),\"\",(AO$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AP$22/'New Inventory'!$K$72),\"\",(AP$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AQ$22/'New Inventory'!$K$72),\"\",(AQ$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AR$22/'New Inventory'!$K$72),\"\",(AR$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AS$22/'New Inventory'!$K$72),\"\",(AS$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AT$22/'New Inventory'!$K$72),\"\",(AT$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AU$22/'New Inventory'!$K$72),\"\",(AU$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AV$22/'New Inventory'!$K$72),\"\",(AV$22/'New Inventory'!$K$72*1000))","v":""},{"$f":"IF(ISERR(AW$22/'New Inventory'!$K$72),\"\",(AW$22/'New Inventory'!$K$72))","v":""},{"$f":"IF(ISERR(AX$22/'New Inventory'!$K$72),\"\",(AX$22/'New Inventory'!$K$72))","v":""},null,null,{"$f":"IF('New Inventory'!K74=\"\",\"\",'New Inventory'!$K$74*1000)","v":""},null,{"$f":"IF(ISERR(($U22-$V$47)/$V$47),\"\",($U22-$V$47)/$V$47)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,{"$f":"'New Inventory'!J37","v":0},{"$f":"'New Inventory'!J38","v":0},{"$f":"'New Inventory'!J39","v":0},{"$f":"'New Inventory'!J40","v":0},{"$f":"'New Inventory'!J41","v":0},{"$f":"'New Inventory'!J42","v":0},{"$f":"'New Inventory'!J43","v":0},{"$f":"'New Inventory'!J44","v":0},{"$f":"'New Inventory'!J45","v":0},{"$f":"'New Inventory'!J46","v":0}]
[null,2006,null,null,{"$f":"IF('New Inventory'!baseline_year=2006,\"Base Year\", \"\")","v":""},2006,{"$f":"IF(ISERR(AM$23/'New Inventory'!$K$119),\"\",(AM$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AN$23/'New Inventory'!$K$119),\"\",(AN$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AO$23/'New Inventory'!$K$119),\"\",(AO$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AP$23/'New Inventory'!$K$119),\"\",(AP$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AQ$23/'New Inventory'!$K$119),\"\",(AQ$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AR$23/'New Inventory'!$K$119),\"\",(AR$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AS$23/'New Inventory'!$K$119),\"\",(AS$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AT$23/'New Inventory'!$K$119),\"\",(AT$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AU$23/'New Inventory'!$K$119),\"\",(AU$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AV$23/'New Inventory'!$K$119),\"\",(AV$23/'New Inventory'!$K$119*1000))","v":""},{"$f":"IF(ISERR(AW$23/'New Inventory'!$K$119),\"\",(AW$23/'New Inventory'!$K$119))","v":""},{"$f":"IF(ISERR(AX$23/'New Inventory'!$K$119),\"\",(AX$23/'New Inventory'!$K$119))","v":""},null,null,{"$f":"IF('New Inventory'!$K$121=\"\",\"\",'New Inventory'!$K$121*1000)","v":""},{"$f":"IF(ISERR((U23-U22)/U22),\"\",(U23-U22)/U22)","v":""},{"$f":"IF(ISERR(($U23-$V$47)/$V$47),\"\",($U23-$V$47)/$V$47)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"'New Inventory'!J84","v":0},{"$f":"'New Inventory'!J85","v":0},{"$f":"'New Inventory'!J86","v":0},{"$f":"'New Inventory'!J87","v":0},{"$f":"'New Inventory'!J88","v":0},{"$f":"'New Inventory'!J89","v":0},{"$f":"'New Inventory'!J90","v":0},{"$f":"'New Inventory'!J91","v":0},{"$f":"'New Inventory'!J92","v":0},{"$f":"'New Inventory'!J93","v":0}]
[null,2007,null,null,{"$f":"IF('New Inventory'!baseline_year=2007,\"Base Year\", \"\")","v":"Base Year"},2007,{"$f":"IF(ISERR(AM$24/'New Inventory'!$K$166),\"\",(AM$24/'New Inventory'!$K$166*1000))","v":89096},{"$f":"IF(ISERR(AN$24/'New Inventory'!$K$166),\"\",(AN$24/'New Inventory'!$K$166*1000))","v":400},{"$f":"IF(ISERR(AO$24/'New Inventory'!$K$166),\"\",(AO$24/'New Inventory'!$K$166*1000))","v":276},{"$f":"IF(ISERR(AP$24/'New Inventory'!$K$166),\"\",(AP$24/'New Inventory'!$K$166*1000))","v":0},{"$f":"IF(ISERR(AQ$24/'New Inventory'!$K$166),\"\",(AQ$24/'New Inventory'!$K$166*1000))","v":0},{"$f":"IF(ISERR(AR$24/'New Inventory'!$K$166),\"\",(AR$24/'New Inventory'!$K$166*1000))","v":0},{"$f":"IF(ISERR(AS$24/'New Inventory'!$K$166),\"\",(AS$24/'New Inventory'!$K$166*1000))","v":0},{"$f":"IF(ISERR(AT$24/'New Inventory'!$K$166),\"\",(AT$24/'New Inventory'!$K$166*1000))","v":0},{"$f":"IF(ISERR(AU$24/'New Inventory'!$K$166),\"\",(AU$24/'New Inventory'!$K$166*1000))","v":0},{"$f":"IF(ISERR(AV$24/'New Inventory'!$K$166),\"\",(AV$24/'New Inventory'!$K$166*1000))","v":13833.56},null,null,null,null,{"$f":"IF('New Inventory'!$K$168=\"\",\"\",'New Inventory'!$K$168*1000)","v":103605.56},"",{"$f":"IF(ISERR(($U24-$V$47)/$V$47),\"\",($U24-$V$47)/$V$47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"'New Inventory'!J131","v":668220},{"$f":"'New Inventory'!J132","v":3000},{"$f":"'New Inventory'!J133","v":2070},{"$f":"'New Inventory'!J134","v":0},{"$f":"'New Inventory'!J135","v":0},{"$f":"'New Inventory'!J136","v":0},{"$f":"'New Inventory'!J137","v":0},{"$f":"'New Inventory'!J138","v":0},{"$f":"'New Inventory'!J139","v":0},{"$f":"'New Inventory'!J140","v":103751.7}]
[null,2008,null,null,{"$f":"IF('New Inventory'!baseline_year=2008,\"Base Year\", \"\")","v":""},2008,{"$f":"IF(ISERR(AM$25/'New Inventory'!$K$213),\"\",(AM$25/'New Inventory'!$K$213*1000))","v":89096},{"$f":"IF(ISERR(AN$25/'New Inventory'!$K$213),\"\",(AN$25/'New Inventory'!$K$213*1000))","v":373.33333333333337},{"$f":"IF(ISERR(AO$25/'New Inventory'!$K$213),\"\",(AO$25/'New Inventory'!$K$213*1000))","v":184.00000000000003},{"$f":"IF(ISERR(AP$25/'New Inventory'!$K$213),\"\",(AP$25/'New Inventory'!$K$213*1000))","v":0},{"$f":"IF(ISERR(AQ$25/'New Inventory'!$K$213),\"\",(AQ$25/'New Inventory'!$K$213*1000))","v":0},{"$f":"IF(ISERR(AR$25/'New Inventory'!$K$213),\"\",(AR$25/'New Inventory'!$K$213*1000))","v":0},{"$f":"IF(ISERR(AS$25/'New Inventory'!$K$213),\"\",(AS$25/'New Inventory'!$K$213*1000))","v":0},{"$f":"IF(ISERR(AT$25/'New Inventory'!$K$213),\"\",(AT$25/'New Inventory'!$K$213*1000))","v":0},{"$f":"IF(ISERR(AU$25/'New Inventory'!$K$213),\"\",(AU$25/'New Inventory'!$K$213*1000))","v":0},{"$f":"IF(ISERR(AV$25/'New Inventory'!$K$213),\"\",(AV$25/'New Inventory'!$K$213*1000))","v":14188.266666666666},null,null,null,null,{"$f":"IF('New Inventory'!$K$215=\"\",\"\",'New Inventory'!$K$215*1000)","v":103841.60000000001},2.2782561090351535E-3,2.2782561090351535E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,{"$f":"'New Inventory'!J178","v":668220},{"$f":"'New Inventory'!J179","v":2800},{"$f":"'New Inventory'!J180","v":1380.0000000000002},{"$f":"'New Inventory'!J181","v":0},{"$f":"'New Inventory'!J182","v":0},{"$f":"'New Inventory'!J183","v":0},{"$f":"'New Inventory'!J184","v":0},{"$f":"'New Inventory'!J185","v":0},{"$f":"'New Inventory'!J186","v":0},{"$f":"'New Inventory'!J187","v":106412}]
[null,2009,null,null,{"$f":"IF('New Inventory'!baseline_year=2009,\"Base Year\", \"\")","v":""},2009,{"$f":"IF(ISERR(AM$26/'New Inventory'!$K$260),\"\",(AM$26/'New Inventory'!$K$260*1000))","v":91054.153846153858},{"$f":"IF(ISERR(AN$26/'New Inventory'!$K$260),\"\",(AN$26/'New Inventory'!$K$260*1000))","v":323.07692307692309},{"$f":"IF(ISERR(AO$26/'New Inventory'!$K$260),\"\",(AO$26/'New Inventory'!$K$260*1000))","v":297.23076923076923},{"$f":"IF(ISERR(AP$26/'New Inventory'!$K$260),\"\",(AP$26/'New Inventory'!$K$260*1000))","v":0},{"$f":"IF(ISERR(AQ$26/'New Inventory'!$K$260),\"\",(AQ$26/'New Inventory'!$K$260*1000))","v":0},{"$f":"IF(ISERR(AR$26/'New Inventory'!$K$260),\"\",(AR$26/'New Inventory'!$K$260*1000))","v":0},{"$f":"IF(ISERR(AS$26/'New Inventory'!$K$260),\"\",(AS$26/'New Inventory'!$K$260*1000))","v":0},{"$f":"IF(ISERR(AT$26/'New Inventory'!$K$260),\"\",(AT$26/'New Inventory'!$K$260*1000))","v":0},{"$f":"IF(ISERR(AU$26/'New Inventory'!$K$260),\"\",(AU$26/'New Inventory'!$K$260*1000))","v":0},{"$f":"IF(ISERR(AV$26/'New Inventory'!$K$260),\"\",(AV$26/'New Inventory'!$K$260*1000))","v":12892.223076923077},null,null,null,null,{"$f":"IF('New Inventory'!$K$262=\"\",\"\",'New Inventory'!$K$262*1000)","v":104566.6846153846},6.9826024963462836E-3,9.2767667621757033E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"'New Inventory'!J225","v":591852},{"$f":"'New Inventory'!J226","v":2100},{"$f":"'New Inventory'!J227","v":1932.0000000000002},{"$f":"'New Inventory'!J228","v":0},{"$f":"'New Inventory'!J229","v":0},{"$f":"'New Inventory'!J230","v":0},{"$f":"'New Inventory'!J231","v":0},{"$f":"'New Inventory'!J232","v":0},{"$f":"'New Inventory'!J233","v":0},{"$f":"'New Inventory'!J234","v":83799.45}]
[null,2010,null,null,{"$f":"IF('New Inventory'!baseline_year=2010,\"Base Year\", \"\")","v":""},2010,{"$f":"IF(ISERR(AM$27/'New Inventory'!$K$307),\"\",(AM$27/'New Inventory'!$K$307*1000))","v":85486.567164179112},{"$f":"IF(ISERR(AN$27/'New Inventory'!$K$307),\"\",(AN$27/'New Inventory'!$K$307*1000))","v":328.35820895522386},{"$f":"IF(ISERR(AO$27/'New Inventory'!$K$307),\"\",(AO$27/'New Inventory'!$K$307*1000))","v":226.56716417910454},{"$f":"IF(ISERR(AP$27/'New Inventory'!$K$307),\"\",(AP$27/'New Inventory'!$K$307*1000))","v":0},{"$f":"IF(ISERR(AQ$27/'New Inventory'!$K$307),\"\",(AQ$27/'New Inventory'!$K$307*1000))","v":0},{"$f":"IF(ISERR(AR$27/'New Inventory'!$K$307),\"\",(AR$27/'New Inventory'!$K$307*1000))","v":0},{"$f":"IF(ISERR(AS$27/'New Inventory'!$K$307),\"\",(AS$27/'New Inventory'!$K$307*1000))","v":0},{"$f":"IF(ISERR(AT$27/'New Inventory'!$K$307),\"\",(AT$27/'New Inventory'!$K$307*1000))","v":0},{"$f":"IF(ISERR(AU$27/'New Inventory'!$K$307),\"\",(AU$27/'New Inventory'!$K$307*1000))","v":0},{"$f":"IF(ISERR(AV$27/'New Inventory'!$K$307),\"\",(AV$27/'New Inventory'!$K$307*1000))","v":10323.552238805971},null,null,null,null,{"$f":"IF('New Inventory'!$K$309=\"\",\"\",'New Inventory'!$K$309*1000)","v":96365.044776119408},-7.8434540307291203E-2,-6.9885392481644701E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"'New Inventory'!J272","v":572760},{"$f":"'New Inventory'!J273","v":2200},{"$f":"'New Inventory'!J274","v":1518.0000000000002},{"$f":"'New Inventory'!J275","v":0},{"$f":"'New Inventory'!J276","v":0},{"$f":"'New Inventory'!J277","v":0},{"$f":"'New Inventory'!J278","v":0},{"$f":"'New Inventory'!J279","v":0},{"$f":"'New Inventory'!J280","v":0},{"$f":"'New Inventory'!J281","v":69167.8}]
[null,2011,null,null,{"$f":"IF('New Inventory'!baseline_year=2011,\"Base Year\", \"\")","v":""},2011,{"$f":"IF(ISERR(AM$28/'New Inventory'!$K$354),\"\",(AM$28/'New Inventory'!$K$354*1000))","v":83527.5},{"$f":"IF(ISERR(AN$28/'New Inventory'!$K$354),\"\",(AN$28/'New Inventory'!$K$354*1000))","v":343.75},{"$f":"IF(ISERR(AO$28/'New Inventory'!$K$354),\"\",(AO$28/'New Inventory'!$K$354*1000))","v":301.87500000000006},{"$f":"IF(ISERR(AP$28/'New Inventory'!$K$354),\"\",(AP$28/'New Inventory'!$K$354*1000))","v":0},{"$f":"IF(ISERR(AQ$28/'New Inventory'!$K$354),\"\",(AQ$28/'New Inventory'!$K$354*1000))","v":0},{"$f":"IF(ISERR(AR$28/'New Inventory'!$K$354),\"\",(AR$28/'New Inventory'!$K$354*1000))","v":0},{"$f":"IF(ISERR(AS$28/'New Inventory'!$K$354),\"\",(AS$28/'New Inventory'!$K$354*1000))","v":0},{"$f":"IF(ISERR(AT$28/'New Inventory'!$K$354),\"\",(AT$28/'New Inventory'!$K$354*1000))","v":0},{"$f":"IF(ISERR(AU$28/'New Inventory'!$K$354),\"\",(AU$28/'New Inventory'!$K$354*1000))","v":0},{"$f":"IF(ISERR(AV$28/'New Inventory'!$K$354),\"\",(AV$28/'New Inventory'!$K$354*1000))","v":8936.9453124999982},null,null,null,null,{"$f":"IF('New Inventory'!$K$356=\"\",\"\",'New Inventory'!$K$356*1000)","v":93110.0703125},-3.3777543207514138E-2,-0.10130237882503601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"'New Inventory'!J319","v":534576},{"$f":"'New Inventory'!J320","v":2200},{"$f":"'New Inventory'!J321","v":1932.0000000000002},{"$f":"'New Inventory'!J322","v":0},{"$f":"'New Inventory'!$J323","v":0},{"$f":"'New Inventory'!$J324","v":0},{"$f":"'New Inventory'!$J325","v":0},{"$f":"'New Inventory'!$J326","v":0},{"$f":"'New Inventory'!$J327","v":0},{"$f":"'New Inventory'!$J328","v":57196.45}]
[null,2012,null,null,{"$f":"IF('New Inventory'!baseline_year=20012,\"Base Year\", \"\")","v":""},2012,{"$f":"IF(ISERR(AM$29/'New Inventory'!$K$401),\"\",(AM$29/'New Inventory'!$K$401*1000))","v":76368.000000000015},{"$f":"IF(ISERR(AN$29/'New Inventory'!$K$401),\"\",(AN$29/'New Inventory'!$K$401*1000))","v":307.69230769230774},{"$f":"IF(ISERR(AO$29/'New Inventory'!$K$401),\"\",(AO$29/'New Inventory'!$K$401*1000))","v":1486.1538461538462},{"$f":"IF(ISERR(AP$29/'New Inventory'!$K$401),\"\",(AP$29/'New Inventory'!$K$401*1000))","v":0},{"$f":"IF(ISERR(AQ$29/'New Inventory'!$K$401),\"\",(AQ$29/'New Inventory'!$K$401*1000))","v":0},{"$f":"IF(ISERR(AR$29/'New Inventory'!$K$401),\"\",(AR$29/'New Inventory'!$K$401*1000))","v":0},{"$f":"IF(ISERR(AS$29/'New Inventory'!$K$401),\"\",(AS$29/'New Inventory'!$K$401*1000))","v":0},{"$f":"IF(ISERR(AT$29/'New Inventory'!$K$401),\"\",(AT$29/'New Inventory'!$K$401*1000))","v":0},{"$f":"IF(ISERR(AU$29/'New Inventory'!$K$401),\"\",(AU$29/'New Inventory'!$K$401*1000))","v":0},{"$f":"IF(ISERR(AV$29/'New Inventory'!$K$401),\"\",(AV$29/'New Inventory'!$K$401*1000))","v":7162.3461538461543},null,null,null,null,{"$f":"IF('New Inventory'!$K$403=\"\",\"\",'New Inventory'!$K$403*1000)","v":85324.192307692312},-8.3620149557146625E-2,-0.1764516083143384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"'New Inventory'!J366","v":496392.00000000006},{"$f":"'New Inventory'!J367","v":2000},{"$f":"'New Inventory'!J368","v":9660},{"$f":"'New Inventory'!J369","v":0},{"$f":"'New Inventory'!$J370","v":0},{"$f":"'New Inventory'!$J371","v":0},{"$f":"'New Inventory'!$J372","v":0},{"$f":"'New Inventory'!$J373","v":0},{"$f":"'New Inventory'!$J374","v":0},{"$f":"'New Inventory'!$J375","v":46555.25}]
[null,2013,null,null,{"$f":"IF('New Inventory'!baseline_year=20013,\"Base Year\", \"\")","v":""},2013,{"$f":"IF(ISERR(AM$30/'New Inventory'!$K$448),\"\",(AM$30/'New Inventory'!$K$448*1000))","v":72318.181818181823},{"$f":"IF(ISERR(AN$30/'New Inventory'!$K$448),\"\",(AN$30/'New Inventory'!$K$448*1000))","v":348.4848484848485},{"$f":"IF(ISERR(AO$30/'New Inventory'!$K$448),\"\",(AO$30/'New Inventory'!$K$448*1000))","v":418.18181818181824},{"$f":"IF(ISERR(AP$30/'New Inventory'!$K$448),\"\",(AP$30/'New Inventory'!$K$448*1000))","v":0},{"$f":"IF(ISERR(AQ$30/'New Inventory'!$K$448),\"\",(AQ$30/'New Inventory'!$K$448*1000))","v":0},{"$f":"IF(ISERR(AR$30/'New Inventory'!$K$448),\"\",(AR$30/'New Inventory'!$K$448*1000))","v":0},{"$f":"IF(ISERR(AS$30/'New Inventory'!$K$448),\"\",(AS$30/'New Inventory'!$K$448*1000))","v":0},{"$f":"IF(ISERR(AT$30/'New Inventory'!$K$448),\"\",(AT$30/'New Inventory'!$K$448*1000))","v":0},{"$f":"IF(ISERR(AU$30/'New Inventory'!$K$448),\"\",(AU$30/'New Inventory'!$K$448*1000))","v":0},{"$f":"IF(ISERR(AV$30/'New Inventory'!$K$448),\"\",(AV$30/'New Inventory'!$K$448*1000))","v":7053.8257575757571},null,null,null,null,{"$f":"IF('New Inventory'!$K$450=\"\", \"\", 'New Inventory'!$K$450*1000)","v":80138.67424242424},-6.077430005511552E-2,-0.22650218538055059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"'New Inventory'!J413","v":477300.00000000006},{"$f":"'New Inventory'!J414","v":2300},{"$f":"'New Inventory'!J415","v":2760.0000000000005},{"$f":"'New Inventory'!J416","v":0},{"$f":"'New Inventory'!$J417","v":0},{"$f":"'New Inventory'!$J418","v":0},{"$f":"'New Inventory'!$J419","v":0},{"$f":"'New Inventory'!$J420","v":0},{"$f":"'New Inventory'!$J421","v":0},{"$f":"'New Inventory'!$J422","v":46555.25}]
[null,2014,null,null,{"$f":"IF('New Inventory'!baseline_year=2014,\"Base Year\", \"\")","v":""},2014,{"$f":"IF(ISERR(AM$31/'New Inventory'!$K$495),\"\",(AM$31/'New Inventory'!$K$495*1000))","v":71962.153846153858},{"$f":"IF(ISERR(AN$31/'New Inventory'!$K$495),\"\",(AN$31/'New Inventory'!$K$495*1000))","v":307.69230769230774},{"$f":"IF(ISERR(AO$31/'New Inventory'!$K$495),\"\",(AO$31/'New Inventory'!$K$495*1000))","v":276},{"$f":"IF(ISERR(AP$31/'New Inventory'!$K$495),\"\",(AP$31/'New Inventory'!$K$495*1000))","v":0},{"$f":"IF(ISERR(AQ$31/'New Inventory'!$K$495),\"\",(AQ$31/'New Inventory'!$K$495*1000))","v":0},{"$f":"IF(ISERR(AR$31/'New Inventory'!$K$495),\"\",(AR$31/'New Inventory'!$K$495*1000))","v":0},{"$f":"IF(ISERR(AS$31/'New Inventory'!$K$495),\"\",(AS$31/'New Inventory'!$K$495*1000))","v":0},{"$f":"IF(ISERR(AT$31/'New Inventory'!$K$495),\"\",(AT$31/'New Inventory'!$K$495*1000))","v":0},{"$f":"IF(ISERR(AU$31/'New Inventory'!$K$495),\"\",(AU$31/'New Inventory'!$K$495*1000))","v":0},{"$f":"IF(ISERR(AV$31/'New Inventory'!$K$495),\"\",(AV$31/'New Inventory'!$K$495*1000))","v":8185.5384615384619},null,null,null,null,{"$f":"IF('New Inventory'!$K$497=\"\",\"\",'New Inventory'!$K$497*1000)","v":80731.38461538461},7.3960591258021759E-3,-0.22078134980994638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"'New Inventory'!$J460","v":467754.00000000006},{"$f":"'New Inventory'!$J461","v":2000},{"$f":"'New Inventory'!$J462","v":1794.0000000000002},{"$f":"'New Inventory'!$J463","v":0},{"$f":"'New Inventory'!$J464","v":0},{"$f":"'New Inventory'!$J465","v":0},{"$f":"'New Inventory'!$J466","v":0},{"$f":"'New Inventory'!$J467","v":0},{"$f":"'New Inventory'!$J468","v":0},{"$f":"'New Inventory'!$J469","v":53206}]
[null,2015,null,null,{"$f":"IF('New Inventory'!baseline_year=2015,\"Base Year\", \"\")","v":""},2015,{"$f":"IF(ISERR(AM$32/'New Inventory'!$K$542),\"\",(AM$32/'New Inventory'!$K$542*1000))","v":69425.454545454559},{"$f":"IF(ISERR(AN$32/'New Inventory'!$K$542),\"\",(AN$32/'New Inventory'!$K$542*1000))","v":303.03030303030306},{"$f":"IF(ISERR(AO$32/'New Inventory'!$K$542),\"\",(AO$32/'New Inventory'!$K$542*1000))","v":209.09090909090912},{"$f":"IF(ISERR(AP$32/'New Inventory'!$K$542),\"\",(AP$32/'New Inventory'!$K$542*1000))","v":0},{"$f":"IF(ISERR(AQ$32/'New Inventory'!$K$542),\"\",(AQ$32/'New Inventory'!$K$542*1000))","v":0},{"$f":"IF(ISERR(AR$32/'New Inventory'!$K$542),\"\",(AR$32/'New Inventory'!$K$542*1000))","v":0},{"$f":"IF(ISERR(AS$32/'New Inventory'!$K$542),\"\",(AS$32/'New Inventory'!$K$542*1000))","v":0},{"$f":"IF(ISERR(AT$32/'New Inventory'!$K$542),\"\",(AT$32/'New Inventory'!$K$542*1000))","v":0},{"$f":"IF(ISERR(AU$32/'New Inventory'!$K$542),\"\",(AU$32/'New Inventory'!$K$542*1000))","v":0},{"$f":"IF(ISERR(AV$32/'New Inventory'!$K$542),\"\",(AV$32/'New Inventory'!$K$542*1000))","v":8061.515151515151},null,null,null,null,{"$f":"IF('New Inventory'!$K$544=\"\",\"\",'New Inventory'!$K$544*1000)","v":77999.090909090926},-3.3844256720118274E-2,-0.24715342584808259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"'New Inventory'!J507","v":458208.00000000006},{"$f":"'New Inventory'!J508","v":2000},{"$f":"'New Inventory'!J509","v":1380.0000000000002},{"$f":"'New Inventory'!J510","v":0},{"$f":"'New Inventory'!$J511","v":0},{"$f":"'New Inventory'!$J512","v":0},{"$f":"'New Inventory'!$J513","v":0},{"$f":"'New Inventory'!$J514","v":0},{"$f":"'New Inventory'!$J515","v":0},{"$f":"'New Inventory'!$J516","v":53206}]
[null,2016,null,null,{"$f":"IF('New Inventory'!baseline_year=2016,\"Base Year\", \"\")","v":""},2016,{"$f":"IF(ISERR(AM$33/'New Inventory'!$K$589),\"\",(AM$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AN$33/'New Inventory'!$K$589),\"\",(AN$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AO$33/'New Inventory'!$K$589),\"\",(AO$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AP$33/'New Inventory'!$K$589),\"\",(AP$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AQ$33/'New Inventory'!$K$589),\"\",(AQ$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AR$33/'New Inventory'!$K$589),\"\",(AR$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AS$33/'New Inventory'!$K$589),\"\",(AS$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AT$33/'New Inventory'!$K$589),\"\",(AT$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AU$33/'New Inventory'!$K$589),\"\",(AU$33/'New Inventory'!$K$589*1000))","v":""},{"$f":"IF(ISERR(AV$33/'New Inventory'!$K$589),\"\",(AV$33/'New Inventory'!$K$589*1000))","v":""},null,null,null,null,{"$f":"IF('New Inventory'!$K$591=\"\",\"\",'New Inventory'!$K$591*1000)","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"'New Inventory'!J554","v":0},{"$f":"'New Inventory'!J555","v":0},{"$f":"'New Inventory'!J556","v":0},{"$f":"'New Inventory'!J557","v":0},{"$f":"'New Inventory'!$J558","v":0},{"$f":"'New Inventory'!$J559","v":0},{"$f":"'New Inventory'!$J560","v":0},{"$f":"'New Inventory'!$J561","v":0},{"$f":"'New Inventory'!$J562","v":0},{"$f":"'New Inventory'!$J563","v":0}]
[null,2017,null,null,{"$f":"IF('New Inventory'!baseline_year=2017,\"Base Year\", \"\")","v":""},2017,{"$f":"IF(ISERR(AM$34/'New Inventory'!$K$636),\"\",(AM$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AN$34/'New Inventory'!$K$636),\"\",(AN$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AO$34/'New Inventory'!$K$636),\"\",(AO$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AP$34/'New Inventory'!$K$636),\"\",(AP$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AQ$34/'New Inventory'!$K$636),\"\",(AQ$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AR$34/'New Inventory'!$K$636),\"\",(AR$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AS$34/'New Inventory'!$K$636),\"\",(AS$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AT$34/'New Inventory'!$K$636),\"\",(AT$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AU$34/'New Inventory'!$K$636),\"\",(AU$34/'New Inventory'!$K$636*1000))","v":""},{"$f":"IF(ISERR(AV$34/'New Inventory'!$K$636),\"\",(AV$34/'New Inventory'!$K$636*1000))","v":""},null,null,null,null,{"$f":"IF('New Inventory'!$K$638=\"\",\"\",'New Inventory'!$K$638*1000)","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"'New Inventory'!J601","v":0},{"$f":"'New Inventory'!J602","v":0},{"$f":"'New Inventory'!J603","v":0},{"$f":"'New Inventory'!J604","v":0},{"$f":"'New Inventory'!$J605","v":0},{"$f":"'New Inventory'!$J606","v":0},{"$f":"'New Inventory'!$J607","v":0},{"$f":"'New Inventory'!$J608","v":0},{"$f":"'New Inventory'!$J609","v":0},{"$f":"'New Inventory'!$J610","v":0}]
[null,2018,null,null,{"$f":"IF('New Inventory'!baseline_year=2018,\"Base Year\", \"\")","v":""},2018,{"$f":"IF(ISERR(AM$35/'New Inventory'!$K$683),\"\",(AM$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AN$35/'New Inventory'!$K$683),\"\",(AN$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AO$35/'New Inventory'!$K$683),\"\",(AO$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AP$35/'New Inventory'!$K$683),\"\",(AP$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AQ$35/'New Inventory'!$K$683),\"\",(AQ$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AR$35/'New Inventory'!$K$683),\"\",(AR$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AS$35/'New Inventory'!$K$683),\"\",(AS$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AT$35/'New Inventory'!$K$683),\"\",(AT$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AU$35/'New Inventory'!$K$683),\"\",(AU$35/'New Inventory'!$K$683*1000))","v":""},{"$f":"IF(ISERR(AV$35/'New Inventory'!$K$683),\"\",(AV$35/'New Inventory'!$K$683*1000))","v":""},null,null,null,null,{"$f":"IF('New Inventory'!$K$685=\"\",\"\",('New Inventory'!$K$685*1000))","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"'New Inventory'!J648","v":0},{"$f":"'New Inventory'!J649","v":0},{"$f":"'New Inventory'!J650","v":0},{"$f":"'New Inventory'!J651","v":0},{"$f":"'New Inventory'!$J652","v":0},{"$f":"'New Inventory'!$J653","v":0},{"$f":"'New Inventory'!$J654","v":0},{"$f":"'New Inventory'!$J655","v":0},{"$f":"'New Inventory'!$J656","v":0},{"$f":"'New Inventory'!$J657","v":0}]
[null,2019,null,null,{"$f":"IF('New Inventory'!baseline_year=2019,\"Base Year\", \"\")","v":""},2019,{"$f":"IF(ISERR(AM$36/'New Inventory'!$K$730),\"\",(AM$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AN$36/'New Inventory'!$K$730),\"\",(AN$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AO$36/'New Inventory'!$K$730),\"\",(AO$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AP$36/'New Inventory'!$K$730),\"\",(AP$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AQ$36/'New Inventory'!$K$730),\"\",(AQ$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AR$36/'New Inventory'!$K$730),\"\",(AR$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AS$36/'New Inventory'!$K$730),\"\",(AS$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AT$36/'New Inventory'!$K$730),\"\",(AT$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AU$36/'New Inventory'!$K$730),\"\",(AU$36/'New Inventory'!$K$730*1000))","v":""},{"$f":"IF(ISERR(AV$36/'New Inventory'!$K$730),\"\",(AV$36/'New Inventory'!$K$730*1000))","v":""},null,null,null,null,{"$f":"IF('New Inventory'!$K$732=\"\",\"\",'New Inventory'!$K$732*1000)","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"'New Inventory'!J695","v":0},{"$f":"'New Inventory'!J696","v":0},{"$f":"'New Inventory'!J697","v":0},{"$f":"'New Inventory'!J698","v":0},{"$f":"'New Inventory'!$J699","v":0},{"$f":"'New Inventory'!$J700","v":0},{"$f":"'New Inventory'!$J701","v":0},{"$f":"'New Inventory'!$J702","v":0},{"$f":"'New Inventory'!$J703","v":0},{"$f":"'New Inventory'!$J704","v":0}]
[null,2020,null,null,{"$f":"IF('New Inventory'!baseline_year=2020,\"Base Year\", \"\")","v":""},2020,{"$f":"IF(ISERR(AM$37/'New Inventory'!$K$777),\"\",(AM$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AN$37/'New Inventory'!$K$777),\"\",(AN$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AO$37/'New Inventory'!$K$777),\"\",(AO$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AP$37/'New Inventory'!$K$777),\"\",(AP$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AQ$37/'New Inventory'!$K$777),\"\",(AQ$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AR$37/'New Inventory'!$K$777),\"\",(AR$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AS$37/'New Inventory'!$K$777),\"\",(AS$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AT$37/'New Inventory'!$K$777),\"\",(AT$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AU$37/'New Inventory'!$K$777),\"\",(AU$37/'New Inventory'!$K$777*1000))","v":""},{"$f":"IF(ISERR(AV$37/'New Inventory'!$K$777),\"\",(AV$37/'New Inventory'!$K$777*1000))","v":""},null,null,null,null,{"$f":"IF('New Inventory'!$K$779=\"\",\"\",'New Inventory'!$K$779*1000)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"'New Inventory'!$J743","v":0},{"$f":"'New Inventory'!$J744","v":0},{"$f":"'New Inventory'!$J745","v":0},{"$f":"'New Inventory'!$J746","v":0},{"$f":"'New Inventory'!$J747","v":0},{"$f":"'New Inventory'!$J748","v":0},{"$f":"'New Inventory'!$J749","v":0},{"$f":"'New Inventory'!$J750","v":0},{"$f":"'New Inventory'!$J751","v":0},{"$f":"'New Inventory'!$J752","v":0}]
[null,null,null,null,{"$f":"IF('New Inventory'!baseline_year=2021,\"Base Year\", \"\")","v":""},2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,{"$f":"IF('New Inventory'!baseline_year=2022,\"Base Year\", \"\")","v":""},2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,{"$f":"IF('New Inventory'!baseline_year=2023,\"Base Year\", \"\")","v":""},2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year ",{"$f":"'New Inventory'!K7","v":2007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year ",{"$f":"'New Inventory'!$K$5","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('New Inventory'!K9=\"Square Feet\", \"Base Year - \nKbtu / SF\", \"Base Year - KBTU / FTE\")","v":"Base Year - KBTU / FTE"},{"$f":"VLOOKUP(V43,F22:U31,16,FALSE)","v":103605.56}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('New Inventory'!K9=\"Square Feet\", \"Submission Year - \nKbtu / SF\", \"Submission Year - KBTU / FTE\")","v":"Submission Year - KBTU / FTE"},{"$f":"VLOOKUP(submission_year, F22:U37,16,FALSE )","v":77999.090909090926}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change from Base Year",{"$f":"IFERROR(-(($V$47-$V$49)/$V$47),\"\")","v":-0.24715342584808259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Carbon Intensity by Fuel Type (CO2 /\"&IF('New Inventory'!K9=\"FTE\",\"FTE\",\"SF\")&\")\"","v":"Carbon Intensity by Fuel Type (CO2 /FTE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Carbon Intensity and Energy Intensity \"","v":"Carbon Intensity and Energy Intensity "}]
[null,{"$f":"\"Summary: Carbon Intensity \"&IF('New Inventory'!K9=\"Square Feet\", \"(lbs CO2e / SF)\", \"(lbs CO2e / FTE)\")","v":"Summary: Carbon Intensity (lbs CO2e / FTE)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Energy Intensity by Fuel Type (Kbtu/\"&IF('New Inventory'!K9=\"FTE\",\"FTE\",\"SF\")&\")\"","v":"Energy Intensity by Fuel Type (Kbtu/FTE)"},null,null,null,null,null,"Carbon Emissions (MTons)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CO2/\"&IF('New Inventory'!$K$9=\"FTE\",\"FTE\",\"SF\"&\"\")","v":"CO2/FTE"}]
[null,null,null,null,null,null,"Carbon Intensity By Fuel Type",null,null,null,null,null,null,null,null,null,null,null,"Pre Offset Carbon Intensity (lbs C02e /SF)",null,"Total Carbon Intensity\n(lbs C02e / SF)  ","% Change from prior year","% Change from Base year",null,null,null,null,null,null,null,null,null,{"$f":"\"KBTU/\"&IF('New Inventory'!K9=\"FTE\",\"FTE\",\"SF\"&\"\")","v":"KBTU/FTE"}]
[null,null,null,null,null,"Year","Electricity","NG","#2 Oil","#4 Oil","#6 Oil","#2 Oil with B-5 Blend","On-Site Renewable energy","Off-Site Renewable energy","Disel Fuel (Back-Up Gen)","Steam","Waste","Fleets"]
[null,null,null,null,null,null,null,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 Consumed (lbs) accounting for offsets from Off-Site Renewable Electricity "]
[null,null,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",{"$f":"IF('New Inventory'!K15=30%,30%,40%)","v":0.4},null,null,null,"Electricity Consumed (MTons)","Off-Site Renewable Electricity (Mtons)","Electricity Consumed (MTons) (after Off-Site Renewable Electricity offests Electricity Consumed)","Lbs of electricity consumed (after being offset by off-site renewable electricity)/SF","Lbs of electricity consumed (after being offset by both off-site renewable electricity and Recs)/SF",null,null,"Electricity","NG","#2","#4","#6","No. 2 Oil with B5 Blend","On-Site Renewables","Off-Site Renewables","Diessel Fuel Back up Gen","Steam","Waste","Fleets","Recs"]
[null,null,null,null,{"$f":"IF('New Inventory'!baseline_year=2005,\"Base Year\", \"\")","v":""},2005,{"$f":"IF(ISERR(AM$60/'New Inventory'!$K$72*2204.62),\"\",(AM$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AN$60/'New Inventory'!$K$72*2204.62),\"\",(AN$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AO$60/'New Inventory'!$K$72*2204.62),\"\",(AO$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AP$60/'New Inventory'!$K$72*2204.62),\"\",(AP$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AQ$60/'New Inventory'!$K$72*2204.62),\"\",(AQ$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AR$60/'New Inventory'!$K$72*2204.62),\"\",(AR$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AS$60/'New Inventory'!$K$72*2204.62),\"\",(AS$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AT$60/'New Inventory'!$K$72*2204.62),\"\",(AT$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AU$60/'New Inventory'!$K$72*2204.62),\"\",(AU$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AV$60/'New Inventory'!$K$72*2204.62),\"\",(AV$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AW$60/'New Inventory'!$K$72*2204.62),\"\",(AW$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(ISERR(AX$60/'New Inventory'!$K$72*2204.62),\"\",(AX$60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IF(('New Inventory'!$K$76)=0,\"\",('New Inventory'!$K$76))","v":""},{"$f":"IF(ISERR($AY60/'New Inventory'!$K$72*2204.62),\"\",($AY60/'New Inventory'!$K$72*2204.62))","v":""},{"$f":"IFERROR($S60+$T60,\"\")","v":""},null,{"$f":"IF(ISERR(($U60-$V$85)/$V$85),\"\",(($U60-$V$85)/$V$85))","v":""},null,null,2005,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2005,{"$f":"$AM60","v":0},{"$f":"$AT60","v":0},{"$f":"$AF60+$AG60","v":0},{"$f":"IF(ISERROR(AH60/'New Inventory'!K72*2204.5),\"\",(AH60/'New Inventory'!K72*2204.5))","v":""},{"$f":"IFERROR(AI60+T60,\"\")","v":""},null,2005,{"$f":"'New Inventory'!$K37","v":0},{"$f":"'New Inventory'!$K38","v":0},{"$f":"'New Inventory'!$K39","v":0},{"$f":"'New Inventory'!$K40","v":0},{"$f":"'New Inventory'!$K41","v":0},{"$f":"'New Inventory'!$K42","v":0},{"$f":"'New Inventory'!$K43","v":0},{"$f":"'New Inventory'!$K44","v":0},{"$f":"'New Inventory'!$K45","v":0},{"$f":"'New Inventory'!$K46","v":0},{"$f":"'New Inventory'!K59","v":0},{"$f":"'New Inventory'!K68","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL60, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL60, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,{"$f":"IF('New Inventory'!baseline_year=2006,\"Base Year\", \"\")","v":""},2006,{"$f":"IF(ISERR(AM$61/'New Inventory'!$K$119*2204.62),\"\",(AM$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AN$61/'New Inventory'!$K$119*2204.62),\"\",(AN$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AO$61/'New Inventory'!$K$119*2204.62),\"\",(AO$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AP$61/'New Inventory'!$K$119*2204.62),\"\",(AP$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AQ$61/'New Inventory'!$K$119*2204.62),\"\",(AQ$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AR$61/'New Inventory'!$K$119*2204.62),\"\",(AR$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AS$61/'New Inventory'!$K$119*2204.62),\"\",(AS$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AT$61/'New Inventory'!$K$119*2204.62),\"\",(AT$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AU$61/'New Inventory'!$K$119*2204.62),\"\",(AU$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AV$61/'New Inventory'!$K$119*2204.62),\"\",(AV$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AW$61/'New Inventory'!$K$119*2204.62),\"\",(AW$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(ISERR(AX$61/'New Inventory'!$K$119*2204.62),\"\",(AX$61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IF(('New Inventory'!$K$123)=0,\"\",('New Inventory'!$K$123))","v":""},{"$f":"IF(ISERR($AY61/'New Inventory'!$K$119*2204.62),\"\",($AY61/'New Inventory'!$K$119*2204.62))","v":""},{"$f":"IFERROR($S61+$T61,\"\")","v":""},{"$f":"IF(ISERR((U61-U60)/U60),\"\",((U61-U60)/U60))","v":""},"",null,null,2006,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2006,{"$f":"$AM61","v":0},{"$f":"$AT61","v":0},{"$f":"$AF61+$AG61","v":0},{"$f":"IF(ISERROR(AH61/'New Inventory'!K119*2204.5),\"\",(AH61/'New Inventory'!K119*2204.5))","v":""},{"$f":"IFERROR(AI61+T61,\"\")","v":""},null,2006,{"$f":"'New Inventory'!$K84","v":0},{"$f":"'New Inventory'!$K85","v":0},{"$f":"'New Inventory'!$K86","v":0},{"$f":"'New Inventory'!$K87","v":0},{"$f":"'New Inventory'!$K88","v":0},{"$f":"'New Inventory'!$K89","v":0},{"$f":"'New Inventory'!$K90","v":0},{"$f":"'New Inventory'!$K91","v":0},{"$f":"'New Inventory'!$K92","v":0},{"$f":"'New Inventory'!$K93","v":0},{"$f":"'New Inventory'!K106","v":0},{"$f":"'New Inventory'!K115","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL61, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL61, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,{"$f":"IF('New Inventory'!baseline_year=2007,\"Base Year\", \"\")","v":"Base Year"},2007,{"$f":"IF(ISERR(AM$62/'New Inventory'!$K$166*2204.62),\"\",(AM$62/'New Inventory'!$K$166*2204.62))","v":8697.7388561965454},{"$f":"IF(ISERR(AN$62/'New Inventory'!$K$166*2204.62),\"\",(AN$62/'New Inventory'!$K$166*2204.62))","v":46.875512287999996},{"$f":"IF(ISERR(AO$62/'New Inventory'!$K$166*2204.62),\"\",(AO$62/'New Inventory'!$K$166*2204.62))","v":45.256554000239994},{"$f":"IF(ISERR(AP$62/'New Inventory'!$K$166*2204.62),\"\",(AP$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(ISERR(AQ$62/'New Inventory'!$K$166*2204.62),\"\",(AQ$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(ISERR(AR$62/'New Inventory'!$K$166*2204.62),\"\",(AR$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(ISERR(AS$62/'New Inventory'!$K$166*2204.62),\"\",(AS$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(ISERR(AT$62/'New Inventory'!$K$166*2204.62),\"\",(AT$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(ISERR(AU$62/'New Inventory'!$K$166*2204.62),\"\",(AU$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(ISERR(AV$62/'New Inventory'!$K$166*2204.62),\"\",(AV$62/'New Inventory'!$K$166*2204.62))","v":1986.2478792293277},{"$f":"IF(ISERR(AW$62/'New Inventory'!$K$166*2204.62),\"\",(AW$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(ISERR(AX$62/'New Inventory'!$K$166*2204.62),\"\",(AX$62/'New Inventory'!$K$166*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$170)=0,\"\",('New Inventory'!$K$170))","v":10776.118801714114},{"$f":"IF(ISERR($AY62/'New Inventory'!$K$166*2204.62),\"\",($AY62/'New Inventory'!$K$166*2204.62))","v":0},10776.118801714114,"",0,null,null,2007,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2007,29589.245049702033,0,{"$f":"$AF62+$AG62","v":29589.245049702033},{"$f":"IF(ISERROR(AH62/'New Inventory'!K166*2204.5),\"\",(AH62/'New Inventory'!K166*2204.5))","v":8697.2654282757503},8697.2654282757503,null,2007,{"$f":"'New Inventory'!$K131","v":29589.245049702033},{"$f":"'New Inventory'!$K132","v":159.46800000000002},{"$f":"'New Inventory'!$K133","v":153.96038999999999},{"$f":"'New Inventory'!$K134","v":0},{"$f":"'New Inventory'!$K135","v":0},{"$f":"'New Inventory'!$K136","v":0},{"$f":"'New Inventory'!$K137","v":0},{"$f":"'New Inventory'!$K138","v":0},{"$f":"'New Inventory'!$K139","v":0},{"$f":"'New Inventory'!$K140","v":6757.1096579999994},{"$f":"'New Inventory'!K153","v":0},{"$f":"'New Inventory'!K162","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL62, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL62, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,{"$f":"IF('New Inventory'!baseline_year=2008,\"Base Year\", \"\")","v":""},2008,{"$f":"IF(ISERR(AM$63/'New Inventory'!$K$213*2204.62),\"\",(AM$63/'New Inventory'!$K$213*2204.62))","v":8697.7388561965454},{"$f":"IF(ISERR(AN$63/'New Inventory'!$K$213*2204.62),\"\",(AN$63/'New Inventory'!$K$213*2204.62))","v":43.750478135466679},{"$f":"IF(ISERR(AO$63/'New Inventory'!$K$213*2204.62),\"\",(AO$63/'New Inventory'!$K$213*2204.62))","v":30.171036000159994},{"$f":"IF(ISERR(AP$63/'New Inventory'!$K$213*2204.62),\"\",(AP$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(ISERR(AQ$63/'New Inventory'!$K$213*2204.62),\"\",(AQ$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(ISERR(AR$63/'New Inventory'!$K$213*2204.62),\"\",(AR$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(ISERR(AS$63/'New Inventory'!$K$213*2204.62),\"\",(AS$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(ISERR(AT$63/'New Inventory'!$K$213*2204.62),\"\",(AT$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(ISERR(AU$63/'New Inventory'!$K$213*2204.62),\"\",(AU$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(ISERR(AV$63/'New Inventory'!$K$213*2204.62),\"\",(AV$63/'New Inventory'!$K$213*2204.62))","v":2037.17731203008},{"$f":"IF(ISERR(AW$63/'New Inventory'!$K$213*2204.62),\"\",(AW$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(ISERR(AX$63/'New Inventory'!$K$213*2204.62),\"\",(AX$63/'New Inventory'!$K$213*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$217)=0,\"\",('New Inventory'!$K$217))","v":10808.837682362253},{"$f":"IF(ISERR($AY63/'New Inventory'!$K$213*2204.62),\"\",($AY63/'New Inventory'!$K$213*2204.62))","v":0},10808.837682362253,3.036239786344464E-3,3.036239786344464E-3,null,null,2008,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2008,29589.245049702033,0,29589.245049702033,{"$f":"IF(ISERROR(AH63/'New Inventory'!K213*2204.5),\"\",(AH63/'New Inventory'!K213*2204.5))","v":8697.2654282757503},8697.2654282757503,null,2008,{"$f":"'New Inventory'!$K178","v":29589.245049702033},{"$f":"'New Inventory'!$K179","v":148.83680000000004},{"$f":"'New Inventory'!$K180","v":102.64025999999998},{"$f":"'New Inventory'!$K181","v":0},{"$f":"'New Inventory'!$K182","v":0},{"$f":"'New Inventory'!$K183","v":0},{"$f":"'New Inventory'!$K184","v":0},{"$f":"'New Inventory'!$K185","v":0},{"$f":"'New Inventory'!$K186","v":0},{"$f":"'New Inventory'!$K187","v":6930.36888},{"$f":"'New Inventory'!K200","v":0},{"$f":"'New Inventory'!K209","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL63, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL63, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2009,{"$f":"IF(ISERR(AM$64/'New Inventory'!$K$260*2204.62),\"\",(AM$64/'New Inventory'!$K$260*2204.62))","v":8888.8979519371278},{"$f":"IF(ISERR(AN$64/'New Inventory'!$K$260*2204.62),\"\",(AN$64/'New Inventory'!$K$260*2204.62))","v":37.860990694153848},{"$f":"IF(ISERR(AO$64/'New Inventory'!$K$260*2204.62),\"\",(AO$64/'New Inventory'!$K$260*2204.62))","v":48.737827384873839},{"$f":"IF(ISERR(AP$64/'New Inventory'!$K$260*2204.62),\"\",(AP$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(ISERR(AQ$64/'New Inventory'!$K$260*2204.62),\"\",(AQ$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(ISERR(AR$64/'New Inventory'!$K$260*2204.62),\"\",(AR$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(ISERR(AS$64/'New Inventory'!$K$260*2204.62),\"\",(AS$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(ISERR(AT$64/'New Inventory'!$K$260*2204.62),\"\",(AT$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(ISERR(AU$64/'New Inventory'!$K$260*2204.62),\"\",(AU$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(ISERR(AV$64/'New Inventory'!$K$260*2204.62),\"\",(AV$64/'New Inventory'!$K$260*2204.62))","v":1851.088999873486},{"$f":"IF(ISERR(AW$64/'New Inventory'!$K$260*2204.62),\"\",(AW$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(ISERR(AX$64/'New Inventory'!$K$260*2204.62),\"\",(AX$64/'New Inventory'!$K$260*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$264)=0,\"\",('New Inventory'!$K$264))","v":10826.585769889642},{"$f":"IF(ISERR($AY64/'New Inventory'!$K$260*2204.62),\"\",($AY64/'New Inventory'!$K$260*2204.62))","v":0},10826.585769889642,1.6419977844934961E-3,4.6832230698403282E-3,null,null,2009,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2009,26207.617044021797,0,26207.617044021797,{"$f":"IF(ISERROR(AH64/'New Inventory'!K260*2204.5),\"\",(AH64/'New Inventory'!K260*2204.5))","v":8888.4141190070841},8888.4141190070841,null,2009,{"$f":"'New Inventory'!$K225","v":26207.617044021797},{"$f":"'New Inventory'!$K226","v":111.62760000000002},{"$f":"'New Inventory'!$K227","v":143.69636399999999},{"$f":"'New Inventory'!$K228","v":0},{"$f":"'New Inventory'!$K229","v":0},{"$f":"'New Inventory'!$K230","v":0},{"$f":"'New Inventory'!$K231","v":0},{"$f":"'New Inventory'!$K232","v":0},{"$f":"'New Inventory'!$K233","v":0},{"$f":"'New Inventory'!$K234","v":5457.6654929999995},{"$f":"'New Inventory'!K247","v":0},{"$f":"'New Inventory'!K256","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL64, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL64, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2010,{"$f":"IF(ISERR(AM$65/'New Inventory'!$K$307*2204.62),\"\",(AM$65/'New Inventory'!$K$307*2204.62))","v":8345.3784334508437},{"$f":"IF(ISERR(AN$65/'New Inventory'!$K$307*2204.62),\"\",(AN$65/'New Inventory'!$K$307*2204.62))","v":38.479898146865679},{"$f":"IF(ISERR(AO$65/'New Inventory'!$K$307*2204.62),\"\",(AO$65/'New Inventory'!$K$307*2204.62))","v":37.15090253751044},{"$f":"IF(ISERR(AP$65/'New Inventory'!$K$307*2204.62),\"\",(AP$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(ISERR(AQ$65/'New Inventory'!$K$307*2204.62),\"\",(AQ$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(ISERR(AR$65/'New Inventory'!$K$307*2204.62),\"\",(AR$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(ISERR(AS$65/'New Inventory'!$K$307*2204.62),\"\",(AS$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(ISERR(AT$65/'New Inventory'!$K$307*2204.62),\"\",(AT$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(ISERR(AU$65/'New Inventory'!$K$307*2204.62),\"\",(AU$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(ISERR(AV$65/'New Inventory'!$K$307*2204.62),\"\",(AV$65/'New Inventory'!$K$307*2204.62))","v":1482.2745367383043},{"$f":"IF(ISERR(AW$65/'New Inventory'!$K$307*2204.62),\"\",(AW$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(ISERR(AX$65/'New Inventory'!$K$307*2204.62),\"\",(AX$65/'New Inventory'!$K$307*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$311)=0,\"\",('New Inventory'!$K$311))","v":9903.2837708735242},{"$f":"IF(ISERR($AY65/'New Inventory'!$K$307*2204.62),\"\",($AY65/'New Inventory'!$K$307*2204.62))","v":0},9903.2837708735242,-8.5280994270969399E-2,-8.0997161120917802E-2,null,null,2010,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2010,25362.210042601742,0,25362.210042601742,{"$f":"IF(ISERROR(AH65/'New Inventory'!K307*2204.5),\"\",(AH65/'New Inventory'!K307*2204.5))","v":8344.9241849127666},8344.9241849127666,null,2010,{"$f":"'New Inventory'!$K272","v":25362.210042601742},{"$f":"'New Inventory'!$K273","v":116.94320000000002},{"$f":"'New Inventory'!$K274","v":112.90428599999998},{"$f":"'New Inventory'!$K275","v":0},{"$f":"'New Inventory'!$K276","v":0},{"$f":"'New Inventory'!$K277","v":0},{"$f":"'New Inventory'!$K278","v":0},{"$f":"'New Inventory'!$K279","v":0},{"$f":"'New Inventory'!$K280","v":0},{"$f":"'New Inventory'!$K281","v":4504.7397719999999},{"$f":"'New Inventory'!K294","v":0},{"$f":"'New Inventory'!K303","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL65, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL65, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2011,{"$f":"IF(ISERR(AM$66/'New Inventory'!$K$354*2204.62),\"\",(AM$66/'New Inventory'!$K$354*2204.62))","v":8154.1301776842602},{"$f":"IF(ISERR(AN$66/'New Inventory'!$K$354*2204.62),\"\",(AN$66/'New Inventory'!$K$354*2204.62))","v":40.283643372500009},{"$f":"IF(ISERR(AO$66/'New Inventory'!$K$354*2204.62),\"\",(AO$66/'New Inventory'!$K$354*2204.62))","v":49.499355937762495},{"$f":"IF(ISERR(AP$66/'New Inventory'!$K$354*2204.62),\"\",(AP$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(ISERR(AQ$66/'New Inventory'!$K$354*2204.62),\"\",(AQ$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(ISERR(AR$66/'New Inventory'!$K$354*2204.62),\"\",(AR$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(ISERR(AS$66/'New Inventory'!$K$354*2204.62),\"\",(AS$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(ISERR(AT$66/'New Inventory'!$K$354*2204.62),\"\",(AT$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(ISERR(AU$66/'New Inventory'!$K$354*2204.62),\"\",(AU$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(ISERR(AV$66/'New Inventory'!$K$354*2204.62),\"\",(AV$66/'New Inventory'!$K$354*2204.62))","v":1283.1829748626969},{"$f":"IF(ISERR(AW$66/'New Inventory'!$K$354*2204.62),\"\",(AW$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(ISERR(AX$66/'New Inventory'!$K$354*2204.62),\"\",(AX$66/'New Inventory'!$K$354*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$358)=0,\"\",('New Inventory'!$K$358))","v":9527.0961518572203},{"$f":"IF(ISERR($AY66/'New Inventory'!$K$354*2204.62),\"\",($AY66/'New Inventory'!$K$354*2204.62))","v":0},9527.0961518572203,-3.7986149616625803E-2,-0.11590654045668247,null,null,2011,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2011,23671.396039761625,0,23671.396039761625,{"$f":"IF(ISERROR(AH66/'New Inventory'!K354*2204.5),\"\",(AH66/'New Inventory'!K354*2204.5))","v":8153.6863390085155},8153.6863390085155,null,2011,{"$f":"'New Inventory'!$K319","v":23671.396039761625},{"$f":"'New Inventory'!$K320","v":116.94320000000002},{"$f":"'New Inventory'!$K321","v":143.69636399999999},{"$f":"'New Inventory'!$K322","v":0},{"$f":"'New Inventory'!$K323","v":0},{"$f":"'New Inventory'!$K324","v":0},{"$f":"'New Inventory'!$K325","v":0},{"$f":"'New Inventory'!$K326","v":0},{"$f":"'New Inventory'!$K327","v":0},{"$f":"'New Inventory'!$K328","v":3725.073273},{"$f":"'New Inventory'!K341","v":0},{"$f":"'New Inventory'!K350","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL66, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL66, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2012,{"$f":"IF(ISERR(AM$67/'New Inventory'!$K$401*2204.62),\"\",(AM$67/'New Inventory'!$K$401*2204.62))","v":7455.2047338827524},{"$f":"IF(ISERR(AN$67/'New Inventory'!$K$401*2204.62),\"\",(AN$67/'New Inventory'!$K$401*2204.62))","v":36.058086375384619},{"$f":"IF(ISERR(AO$67/'New Inventory'!$K$401*2204.62),\"\",(AO$67/'New Inventory'!$K$401*2204.62))","v":243.68913692436919},{"$f":"IF(ISERR(AP$67/'New Inventory'!$K$401*2204.62),\"\",(AP$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(ISERR(AQ$67/'New Inventory'!$K$401*2204.62),\"\",(AQ$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(ISERR(AR$67/'New Inventory'!$K$401*2204.62),\"\",(AR$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(ISERR(AS$67/'New Inventory'!$K$401*2204.62),\"\",(AS$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(ISERR(AT$67/'New Inventory'!$K$401*2204.62),\"\",(AT$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(ISERR(AU$67/'New Inventory'!$K$401*2204.62),\"\",(AU$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(ISERR(AV$67/'New Inventory'!$K$401*2204.62),\"\",(AV$67/'New Inventory'!$K$401*2204.62))","v":1028.3827777074923},{"$f":"IF(ISERR(AW$67/'New Inventory'!$K$401*2204.62),\"\",(AW$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(ISERR(AX$67/'New Inventory'!$K$401*2204.62),\"\",(AX$67/'New Inventory'!$K$401*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$405)=0,\"\",('New Inventory'!$K$405))","v":8763.3347348899988},{"$f":"IF(ISERR($AY67/'New Inventory'!$K$401*2204.62),\"\",($AY67/'New Inventory'!$K$401*2204.62))","v":0},8763.3347348899988,-8.016728337714249E-2,-0.18678191135976988,null,null,2012,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2012,21980.582036921507,0,21980.582036921507,{"$f":"IF(ISERROR(AH67/'New Inventory'!K401*2204.5),\"\",(AH67/'New Inventory'!K401*2204.5))","v":7454.7989385220717},7454.7989385220717,null,2012,{"$f":"'New Inventory'!$K366","v":21980.582036921507},{"$f":"'New Inventory'!$K367","v":106.31200000000003},{"$f":"'New Inventory'!$K368","v":718.48181999999997},{"$f":"'New Inventory'!$K369","v":0},{"$f":"'New Inventory'!$K370","v":0},{"$f":"'New Inventory'!$K371","v":0},{"$f":"'New Inventory'!$K372","v":0},{"$f":"'New Inventory'!$K373","v":0},{"$f":"'New Inventory'!$K374","v":0},{"$f":"'New Inventory'!$K375","v":3032.0363849999999},{"$f":"'New Inventory'!K388","v":0},{"$f":"'New Inventory'!K397","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL67, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL67, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2013,{"$f":"IF(ISERR(AM$68/'New Inventory'!$K$448*2204.62),\"\",(AM$68/'New Inventory'!$K$448*2204.62))","v":7059.8529676920016},{"$f":"IF(ISERR(AN$68/'New Inventory'!$K$448*2204.62),\"\",(AN$68/'New Inventory'!$K$448*2204.62))","v":40.838514493333342},{"$f":"IF(ISERR(AO$68/'New Inventory'!$K$448*2204.62),\"\",(AO$68/'New Inventory'!$K$448*2204.62))","v":68.570536363999992},{"$f":"IF(ISERR(AP$68/'New Inventory'!$K$448*2204.62),\"\",(AP$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(ISERR(AQ$68/'New Inventory'!$K$448*2204.62),\"\",(AQ$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(ISERR(AR$68/'New Inventory'!$K$448*2204.62),\"\",(AR$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(ISERR(AS$68/'New Inventory'!$K$448*2204.62),\"\",(AS$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(ISERR(AT$68/'New Inventory'!$K$448*2204.62),\"\",(AT$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(ISERR(AU$68/'New Inventory'!$K$448*2204.62),\"\",(AU$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(ISERR(AV$68/'New Inventory'!$K$448*2204.62),\"\",(AV$68/'New Inventory'!$K$448*2204.62))","v":1012.8012204695},{"$f":"IF(ISERR(AW$68/'New Inventory'!$K$448*2204.62),\"\",(AW$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(ISERR(AX$68/'New Inventory'!$K$448*2204.62),\"\",(AX$68/'New Inventory'!$K$448*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$452)=0,\"\",('New Inventory'!$K$452))","v":8182.0632390188348},{"$f":"IF(ISERR($AY68/'New Inventory'!$K$448*2204.62),\"\",($AY68/'New Inventory'!$K$448*2204.62))","v":0},8182.0632390188348,-6.6329943275693026E-2,-0.24072262105004383,null,null,2013,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2013,21135.175035501452,0,21135.175035501452,{"$f":"IF(ISERROR(AH68/'New Inventory'!K448*2204.5),\"\",(AH68/'New Inventory'!K448*2204.5))","v":7059.4686917822655},7059.4686917822655,null,2013,{"$f":"'New Inventory'!$K413","v":21135.175035501452},{"$f":"'New Inventory'!$K414","v":122.25880000000002},{"$f":"'New Inventory'!$K415","v":205.28051999999997},{"$f":"'New Inventory'!$K416","v":0},{"$f":"'New Inventory'!$K417","v":0},{"$f":"'New Inventory'!$K418","v":0},{"$f":"'New Inventory'!$K419","v":0},{"$f":"'New Inventory'!$K420","v":0},{"$f":"'New Inventory'!$K421","v":0},{"$f":"'New Inventory'!$K422","v":3032.0363849999999},{"$f":"'New Inventory'!K435","v":0},{"$f":"'New Inventory'!K444","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL68, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL68, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2014,{"$f":"IF(ISERR(AM$69/'New Inventory'!$K$495*2204.62),\"\",(AM$69/'New Inventory'!$K$495*2204.62))","v":7025.0967684664402},{"$f":"IF(ISERR(AN$69/'New Inventory'!$K$495*2204.62),\"\",(AN$69/'New Inventory'!$K$495*2204.62))","v":36.058086375384619},{"$f":"IF(ISERR(AO$69/'New Inventory'!$K$495*2204.62),\"\",(AO$69/'New Inventory'!$K$495*2204.62))","v":45.256554000239994},{"$f":"IF(ISERR(AP$69/'New Inventory'!$K$495*2204.62),\"\",(AP$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(ISERR(AQ$69/'New Inventory'!$K$495*2204.62),\"\",(AQ$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(ISERR(AR$69/'New Inventory'!$K$495*2204.62),\"\",(AR$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(ISERR(AS$69/'New Inventory'!$K$495*2204.62),\"\",(AS$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(ISERR(AT$69/'New Inventory'!$K$495*2204.62),\"\",(AT$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(ISERR(AU$69/'New Inventory'!$K$495*2204.62),\"\",(AU$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(ISERR(AV$69/'New Inventory'!$K$495*2204.62),\"\",(AV$69/'New Inventory'!$K$495*2204.62))","v":1175.2946030942767},{"$f":"IF(ISERR(AW$69/'New Inventory'!$K$495*2204.62),\"\",(AW$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(ISERR(AX$69/'New Inventory'!$K$495*2204.62),\"\",(AX$69/'New Inventory'!$K$495*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$499)=0,\"\",('New Inventory'!$K$499))","v":8281.7060119363414},{"$f":"IF(ISERR($AY69/'New Inventory'!$K$495*2204.62),\"\",($AY69/'New Inventory'!$K$495*2204.62))","v":0},8281.7060119363414,1.2178196379896889E-2,-0.2314759920223779,null,null,2014,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2014,20712.471534791421,0,20712.471534791421,{"$f":"IF(ISERROR(AH69/'New Inventory'!K495*2204.5),\"\",(AH69/'New Inventory'!K495*2204.5))","v":7024.7143843765671},7024.7143843765671,null,2014,{"$f":"'New Inventory'!$K460","v":20712.471534791421},{"$f":"'New Inventory'!$K461","v":106.31200000000003},{"$f":"'New Inventory'!$K462","v":133.43233799999999},{"$f":"'New Inventory'!$K463","v":0},{"$f":"'New Inventory'!$K464","v":0},{"$f":"'New Inventory'!$K465","v":0},{"$f":"'New Inventory'!$K466","v":0},{"$f":"'New Inventory'!$K467","v":0},{"$f":"'New Inventory'!$K468","v":0},{"$f":"'New Inventory'!$K469","v":3465.18444},{"$f":"'New Inventory'!K482","v":0},{"$f":"'New Inventory'!K491","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL69, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL69, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2015,{"$f":"IF(ISERR(AM$70/'New Inventory'!$K$542*2204.62),\"\",(AM$70/'New Inventory'!$K$542*2204.62))","v":6777.4588489843209},{"$f":"IF(ISERR(AN$70/'New Inventory'!$K$542*2204.62),\"\",(AN$70/'New Inventory'!$K$542*2204.62))","v":35.511751733333341},{"$f":"IF(ISERR(AO$70/'New Inventory'!$K$542*2204.62),\"\",(AO$70/'New Inventory'!$K$542*2204.62))","v":34.285268181999996},{"$f":"IF(ISERR(AP$70/'New Inventory'!$K$542*2204.62),\"\",(AP$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(ISERR(AQ$70/'New Inventory'!$K$542*2204.62),\"\",(AQ$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(ISERR(AR$70/'New Inventory'!$K$542*2204.62),\"\",(AR$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(ISERR(AS$70/'New Inventory'!$K$542*2204.62),\"\",(AS$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(ISERR(AT$70/'New Inventory'!$K$542*2204.62),\"\",(AT$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(ISERR(AU$70/'New Inventory'!$K$542*2204.62),\"\",(AU$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(ISERR(AV$70/'New Inventory'!$K$542*2204.62),\"\",(AV$70/'New Inventory'!$K$542*2204.62))","v":1157.4871091079999},{"$f":"IF(ISERR(AW$70/'New Inventory'!$K$542*2204.62),\"\",(AW$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(ISERR(AX$70/'New Inventory'!$K$542*2204.62),\"\",(AX$70/'New Inventory'!$K$542*2204.62))","v":0},{"$f":"IF(('New Inventory'!$K$546)=0,\"\",('New Inventory'!$K$546))","v":8004.7429780076554},{"$f":"IF(ISERR($AY70/'New Inventory'!$K$542*2204.62),\"\",($AY70/'New Inventory'!$K$542*2204.62))","v":0},8004.7429780076554,-3.3442751231389019E-2,-0.25717754923652353,null,null,2015,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2015,20289.768034081393,0,{"$f":"$AF70+$AG70","v":20289.768034081393},{"$f":"IF(ISERROR(AH70/'New Inventory'!K542*2204.5),\"\",(AH70/'New Inventory'!K542*2204.5))","v":6777.089944110975},6777.089944110975,null,2015,{"$f":"'New Inventory'!$K507","v":20289.768034081393},{"$f":"'New Inventory'!$K508","v":106.31200000000003},{"$f":"'New Inventory'!$K509","v":102.64025999999998},{"$f":"'New Inventory'!$K510","v":0},{"$f":"'New Inventory'!$K511","v":0},{"$f":"'New Inventory'!$K512","v":0},{"$f":"'New Inventory'!$K513","v":0},{"$f":"'New Inventory'!$K514","v":0},{"$f":"'New Inventory'!$K515","v":0},{"$f":"'New Inventory'!$K516","v":3465.18444},{"$f":"'New Inventory'!K529","v":0},{"$f":"'New Inventory'!K538","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL70, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL70, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2016,{"$f":"IF(ISERR(AM$71/'New Inventory'!$K$589*2204.62),\"\",(AM$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AN$71/'New Inventory'!$K$589*2204.62),\"\",(AN$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AO$71/'New Inventory'!$K$589*2204.62),\"\",(AO$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AP$71/'New Inventory'!$K$589*2204.62),\"\",(AP$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AQ$71/'New Inventory'!$K$589*2204.62),\"\",(AQ$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AR$71/'New Inventory'!$K$589*2204.62),\"\",(AR$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AS$71/'New Inventory'!$K$589*2204.62),\"\",(AS$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AT$71/'New Inventory'!$K$589*2204.62),\"\",(AT$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AU$71/'New Inventory'!$K$589*2204.62),\"\",(AU$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AV$71/'New Inventory'!$K$589*2204.62),\"\",(AV$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AW$71/'New Inventory'!$K$589*2204.62),\"\",(AW$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(ISERR(AX$71/'New Inventory'!$K$589*2204.62),\"\",(AX$71/'New Inventory'!$K$589*2204.62))","v":""},{"$f":"IF(('New Inventory'!$K$593)=0,\"\",('New Inventory'!$K$593))","v":""},{"$f":"IF(ISERR($AY71/'New Inventory'!$K$589*2204.62),\"\",($AY71/'New Inventory'!$K$589*2204.62))","v":""},"","","",null,null,2016,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2016,0,0,0,{"$f":"IF(ISERROR(AH71/'New Inventory'!K589*2204.5),\"\",(AH71/'New Inventory'!K589*2204.5))","v":""},"",null,2016,{"$f":"'New Inventory'!$K554","v":0},{"$f":"'New Inventory'!$K555","v":0},{"$f":"'New Inventory'!$K556","v":0},{"$f":"'New Inventory'!$K557","v":0},{"$f":"'New Inventory'!$K558","v":0},{"$f":"'New Inventory'!$K559","v":0},{"$f":"'New Inventory'!$K560","v":0},{"$f":"'New Inventory'!$K561","v":0},{"$f":"'New Inventory'!$K562","v":0},{"$f":"'New Inventory'!$K563","v":0},{"$f":"'New Inventory'!K576","v":0},{"$f":"'New Inventory'!K585","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL71, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL71, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2017,{"$f":"IF(ISERR(AM$72/'New Inventory'!$K$636*2204.62),\"\",(AM$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AN$72/'New Inventory'!$K$636*2204.62),\"\",(AN$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AO$72/'New Inventory'!$K$636*2204.62),\"\",(AO$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AP$72/'New Inventory'!$K$636*2204.62),\"\",(AP$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AQ$72/'New Inventory'!$K$636*2204.62),\"\",(AQ$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AR$72/'New Inventory'!$K$636*2204.62),\"\",(AR$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AS$72/'New Inventory'!$K$636*2204.62),\"\",(AS$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AT$72/'New Inventory'!$K$636*2204.62),\"\",(AT$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AU$72/'New Inventory'!$K$636*2204.62),\"\",(AU$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AV$72/'New Inventory'!$K$636*2204.62),\"\",(AV$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AW$72/'New Inventory'!$K$636*2204.62),\"\",(AW$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(ISERR(AX$72/'New Inventory'!$K$636*2204.62),\"\",(AX$72/'New Inventory'!$K$636*2204.62))","v":""},{"$f":"IF(('New Inventory'!$K$640)=0,\"\",('New Inventory'!$K$640))","v":""},{"$f":"IF(ISERR($AY72/'New Inventory'!$K$636*2204.62),\"\",($AY72/'New Inventory'!$K$636*2204.62))","v":""},"","","",null,null,2017,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2017,0,0,0,{"$f":"IF(ISERROR(AH72/'New Inventory'!K636*2204.5),\"\",(AH72/'New Inventory'!K636*2204.5))","v":""},"",null,2017,{"$f":"'New Inventory'!$K601","v":0},{"$f":"'New Inventory'!$K602","v":0},{"$f":"'New Inventory'!$K603","v":0},{"$f":"'New Inventory'!$K604","v":0},{"$f":"'New Inventory'!$K605","v":0},{"$f":"'New Inventory'!$K606","v":0},{"$f":"'New Inventory'!$K607","v":0},{"$f":"'New Inventory'!$K608","v":0},{"$f":"'New Inventory'!$K609","v":0},{"$f":"'New Inventory'!$K610","v":0},{"$f":"'New Inventory'!K623","v":0},{"$f":"'New Inventory'!K632","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL72, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL72, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2018,{"$f":"IF(ISERR(AM$73/'New Inventory'!$K$683*2204.62),\"\",(AM$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AN$73/'New Inventory'!$K$683*2204.62),\"\",(AN$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AO$73/'New Inventory'!$K$683*2204.62),\"\",(AO$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AP$73/'New Inventory'!$K$683*2204.62),\"\",(AP$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AQ$73/'New Inventory'!$K$683*2204.62),\"\",(AQ$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AR$73/'New Inventory'!$K$683*2204.62),\"\",(AR$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AS$73/'New Inventory'!$K$683*2204.62),\"\",(AS$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AT$73/'New Inventory'!$K$683*2204.62),\"\",(AT$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AU$73/'New Inventory'!$K$683*2204.62),\"\",(AU$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AV$73/'New Inventory'!$K$683*2204.62),\"\",(AV$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AW$73/'New Inventory'!$K$683*2204.62),\"\",(AW$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(ISERR(AX$73/'New Inventory'!$K$683*2204.62),\"\",(AX$73/'New Inventory'!$K$683*2204.62))","v":""},{"$f":"IF(('New Inventory'!$K$687)=0,\"\",('New Inventory'!$K$687))","v":""},{"$f":"IF(ISERR($AY73/'New Inventory'!$K$683*2204.62),\"\",($AY73/'New Inventory'!$K$683*2204.62))","v":""},"","","",null,null,2018,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2018,0,0,0,{"$f":"IF(ISERROR(AH73/'New Inventory'!K683*2204.5),\"\",(AH73/'New Inventory'!K683*2204.5))","v":""},"",null,2018,{"$f":"'New Inventory'!$K648","v":0},{"$f":"'New Inventory'!$K649","v":0},{"$f":"'New Inventory'!$K650","v":0},{"$f":"'New Inventory'!$K651","v":0},{"$f":"'New Inventory'!$K652","v":0},{"$f":"'New Inventory'!$K653","v":0},{"$f":"'New Inventory'!$K654","v":0},{"$f":"'New Inventory'!$K655","v":0},{"$f":"'New Inventory'!$K656","v":0},{"$f":"'New Inventory'!$K667","v":0},{"$f":"'New Inventory'!K670","v":0},{"$f":"'New Inventory'!K679","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL73, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL73, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2019,{"$f":"IF(ISERR(AM$74/'New Inventory'!$K$730*2204.62),\"\",(AM$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AN$74/'New Inventory'!$K$730*2204.62),\"\",(AN$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AO$74/'New Inventory'!$K$730*2204.62),\"\",(AO$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AP$74/'New Inventory'!$K$730*2204.62),\"\",(AP$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AQ$74/'New Inventory'!$K$730*2204.62),\"\",(AQ$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AR$74/'New Inventory'!$K$730*2204.62),\"\",(AR$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AS$74/'New Inventory'!$K$730*2204.62),\"\",(AS$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AT$74/'New Inventory'!$K$730*2204.62),\"\",(AT$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AU$74/'New Inventory'!$K$730*2204.62),\"\",(AU$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AV$74/'New Inventory'!$K$730*2204.62),\"\",(AV$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AW$74/'New Inventory'!$K$730*2204.62),\"\",(AW$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(ISERR(AX$74/'New Inventory'!$K$730*2204.62),\"\",(AX$74/'New Inventory'!$K$730*2204.62))","v":""},{"$f":"IF(('New Inventory'!$K$734)=0,\"\",('New Inventory'!$K$734))","v":""},{"$f":"IF(ISERR($AY74/'New Inventory'!$K$730*2204.62),\"\",($AY74/'New Inventory'!$K$730*2204.62))","v":""},"","","",null,null,2019,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2019,0,0,0,{"$f":"IF(ISERROR(AH74/'New Inventory'!K730*2204.5),\"\",(AH74/'New Inventory'!K730*2204.5))","v":""},"",null,2019,{"$f":"'New Inventory'!$K695","v":0},{"$f":"'New Inventory'!$K696","v":0},{"$f":"'New Inventory'!$K697","v":0},{"$f":"'New Inventory'!$K698","v":0},{"$f":"'New Inventory'!$K699","v":0},{"$f":"'New Inventory'!$K700","v":0},{"$f":"'New Inventory'!$K701","v":0},{"$f":"'New Inventory'!$K702","v":0},{"$f":"'New Inventory'!$K703","v":0},{"$f":"'New Inventory'!$K704","v":0},{"$f":"'New Inventory'!K717","v":0},{"$f":"'New Inventory'!K726","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL74, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL74, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2020,{"$f":"IF(ISERR(AM$75/'New Inventory'!$K$777*2204.62),\"\",(AM$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AN$75/'New Inventory'!$K$777*2204.62),\"\",(AN$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AO$75/'New Inventory'!$K$777*2204.62),\"\",(AO$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AP$75/'New Inventory'!$K$777*2204.62),\"\",(AP$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AQ$75/'New Inventory'!$K$777*2204.62),\"\",(AQ$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AR$75/'New Inventory'!$K$777*2204.62),\"\",(AR$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AS$75/'New Inventory'!$K$777*2204.62),\"\",(AS$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AT$75/'New Inventory'!$K$777*2204.62),\"\",(AT$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AU$75/'New Inventory'!$K$777*2204.62),\"\",(AU$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AV$75/'New Inventory'!$K$777*2204.62),\"\",(AV$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AW$75/'New Inventory'!$K$777*2204.62),\"\",(AW$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(ISERR(AX$75/'New Inventory'!$K$777*2204.62),\"\",(AX$75/'New Inventory'!$K$777*2204.62))","v":""},{"$f":"IF(('New Inventory'!$K$781)=0,\"\",('New Inventory'!$K$781))","v":""},{"$f":"IF(ISERR($AY75/'New Inventory'!$K$777*2204.62),\"\",($AY75/'New Inventory'!$K$777*2204.62))","v":""},"","","",null,null,2020,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2020,0,0,0,{"$f":"IF(ISERROR(AH75/'New Inventory'!K777*2204.5),\"\",(AH75/'New Inventory'!K777*2204.5))","v":""},"",null,2020,{"$f":"'New Inventory'!$K742","v":0},{"$f":"'New Inventory'!$K744","v":0},{"$f":"'New Inventory'!$K745","v":0},{"$f":"'New Inventory'!$K746","v":0},{"$f":"'New Inventory'!$K747","v":0},{"$f":"'New Inventory'!$K748","v":0},{"$f":"'New Inventory'!$K749","v":0},{"$f":"'New Inventory'!$K750","v":0},{"$f":"'New Inventory'!$K751","v":0},{"$f":"'New Inventory'!$K752","v":0},{"$f":"'New Inventory'!K764","v":0},{"$f":"'New Inventory'!K773","v":0},{"$f":"IFERROR(IF(VLOOKUP(Summary!$AL75, RECs!$E$31:$L$40,8,FALSE)=\"\",0,VLOOKUP(Summary!$AL75, RECs!$E$31:$L$40,8,FALSE)),0)*-Coefficients!$C$5","v":0}]
[null,null,null,null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR($AY76/'New Inventory'!$K$72*2204.62),\"\",($AY76/'New Inventory'!$K$72*2204.62))","v":""},"",null,null,null,null,2021,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2021,0,0,0,{"$f":"IF(ISERROR(AH76/'New Inventory'!K88*2204.5),\"\",(AH76/'New Inventory'!K88*2204.5))","v":""},null,null,2021]
[null,null,null,null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR($AY77/'New Inventory'!$K$72*2204.62),\"\",($AY77/'New Inventory'!$K$72*2204.62))","v":""},"",null,null,null,null,2022,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2022,0,0,0,{"$f":"IF(ISERROR(AH77/'New Inventory'!K89*2204.5),\"\",(AH77/'New Inventory'!K89*2204.5))","v":""},null,null,2022]
[null,null,null,null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR($AY78/'New Inventory'!$K$72*2204.62),\"\",($AY78/'New Inventory'!$K$72*2204.62))","v":""},"",null,null,null,null,2023,{"$f":"'New Inventory'!$K$15","v":10776.118801714114},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,2023,0,0,0,null,null,null,2023]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'New Inventory'!K17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,null,null,null,null,null,null,{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,{"$f":"'New Inventory'!$K$17","v":5388.059400857057},null,null,null,{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057},{"$f":"'New Inventory'!$K$17","v":5388.059400857057}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year ",{"$f":"'New Inventory'!K7","v":2007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('New Inventory'!K11=30%,\"30% Reduction Goal\", IF('New Inventory'!K11=40%, \"40% Reduction Goal\", IF('New Inventory'!K11=50%, \"50% Reduction Goal\", \"\")))","v":"50% Reduction Goal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year ",{"$f":"'New Inventory'!$K$5","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('New Inventory'!K9=\"Square Feet\", \"Base Year - Carbon Intensity (CO2e/SF)\", \"Base Year - Carbon Intensity (CO2e / FTE\")","v":"Base Year - Carbon Intensity (CO2e / FTE"},{"$f":"$V$11","v":10776.118801714114}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('New Inventory'!K9=\"Square Feet\", \"Submission Year - Carbon Intensity (CO2e/SF)\", \"Submission Year - Carbon Intensity (CO2e / FTE\")","v":"Submission Year - Carbon Intensity (CO2e / FTE"},{"$f":"VLOOKUP($V$83, F60:U75,16,FALSE )","v":8004.7429780076554}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change from Base Year",{"$f":"IFERROR(-(($V$85-$V$87)/$V$85),\"\")","v":-0.25717754923652353}]

{"sheet":"Summary of Inputs","index":4,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":false,"merged":[[12,18,12,21],[1,1,2,10],[12,3,12,6],[12,8,12,11],[12,13,12,16]]}
[]
[null,"NYC Carbon Challenge - Commercial Offices"]
[]
[null,"Climate Action Plan Tool Kit"]
[]
[]
[]
[]
[]
[null,"Summary of Inputs"]
[null,"Below is a summary of your basic information. Please use this information in your Climate Action Plan."]
[]
[null,null,null,"Basic Information",null,null,null,null,"Base Year Inventory",null,null,null,null,{"$f":"IF(F23=2012, \"2012 Inventory\", IF(F23=2013, \"2013 Inventory\", IF(F23=2014, \"2014 Inventory\", IF(F23=2015, \"2015 Inventory\", IF(F23=2016, \"2016 Inventory\", IF(F23=2017, \"2017 Inventory\", IF(F23=2018, \"2018 Inventory\", IF(F23=2019, \"2019 Inventory\", IF(F23=2020, \"2020 Inventory\", IF(F23=2021, \"2021 Inventory\", IF(F23=2022, \"2022 Inventory\")))))))))))","v":"2015 Inventory"}]
[]
[null,null,null,null,"Name",{"$f":"'New Inventory'!K3","v":"City Hall"},null,null,null,{"$f":"IF(F17=\"Square Feet\", \"Square Feet\", \"Average FTE\")","v":"Average FTE"},{"$f":"IF('Summary of Inputs'!F19=2005,'New Inventory'!K72,IF('Summary of Inputs'!F19=2006,'New Inventory'!K119,IF('Summary of Inputs'!F19=2007,'New Inventory'!K166,IF(F19=2008,'New Inventory'!K213,IF('Summary of Inputs'!F19=2009,'New Inventory'!K260,IF('Summary of Inputs'!F19=2010,'New Inventory'!K307,IF(F19=2011,'New Inventory'!K354,\"\")))))))","v":7500},null,null,null,{"$f":"IF(F17=\"Square Feet\", \"Square Feet\", \"Average FTE\")","v":"Average FTE"},{"$f":"IF(F23=2012,'New Inventory'!K401,IF('Summary of Inputs'!F23=2013,'New Inventory'!K448,IF('Summary of Inputs'!F23=2014,'New Inventory'!K495,IF('Summary of Inputs'!F23=2015,'New Inventory'!K542,IF('Summary of Inputs'!F23=2016,'New Inventory'!K589,IF('Summary of Inputs'!F23=2017,'New Inventory'!K636,IF('Summary of Inputs'!F23=2018,'New Inventory'!K683,IF('Summary of Inputs'!F23=2019,'New Inventory'!K730,IF('Summary of Inputs'!F23=2020,'New Inventory'!K777,IF(F23=2021,#REF!,IF('Summary of Inputs'!F23=2022,#REF!,IF('Summary of Inputs'!F23=2023,#REF!, \" \"))))))))))))","v":6600}]
[]
[null,null,null,null,"Normalization",{"$f":"'New Inventory'!K9","v":"FTE"},null,null,null,"Emissions",{"$f":"IFERROR((IF('Summary of Inputs'!F19=2005, 'New Inventory'!K70, IF('Summary of Inputs'!F19=2006,'New Inventory'!K117, IF('Summary of Inputs'!F19=2007, 'New Inventory'!K164, IF(F19=2008, 'New Inventory'!K211, IF('Summary of Inputs'!F19=2009, 'New Inventory'!K258, IF('Summary of Inputs'!F19=2010, 'New Inventory'!K305, IF(F19=2011,'New Inventory'!K352, \" \")))))))),\"\")","v":36659.783097702035},null,null,null,"Emissions",{"$f":"IF(F23=2012,'New Inventory'!K399,IF('Summary of Inputs'!F23=2013,'New Inventory'!K446,IF('Summary of Inputs'!F23=2014,'New Inventory'!K493,IF('Summary of Inputs'!F23=2015,'New Inventory'!K540,IF('Summary of Inputs'!F23=2016,'New Inventory'!K587,IF('Summary of Inputs'!F23=2017,'New Inventory'!K634,IF('Summary of Inputs'!F23=2018,'New Inventory'!K681,IF('Summary of Inputs'!F23=2019,'New Inventory'!K728,))))))))","v":23963.904734081396}]
[null,null,null,null,null,null,null,null,null,"(Metric Tons of CO2e)",null,null,null,null,"(Metric Tons of CO2e)"]
[null,null,null,null,"Base Year",{"$f":"'New Inventory'!baseline_year","v":2007},null,null,null,"Energy Use",{"$f":"IFERROR((IF('Summary of Inputs'!F19=2005, 'New Inventory'!J48, IF('Summary of Inputs'!F19=2006,'New Inventory'!J95, IF('Summary of Inputs'!F19=2007, 'New Inventory'!J142, IF(F19=2008, 'New Inventory'!J189, IF('Summary of Inputs'!F19=2009, 'New Inventory'!J236, IF('Summary of Inputs'!F19=2010, 'New Inventory'!J283, IF(F19=2011, 'New Inventory'!J330, \"\")))))))),\"\")","v":777041.7},null,null,null,"Energy Use",{"$f":"IF(F23=2012,'New Inventory'!J377,IF('Summary of Inputs'!F23=2013,'New Inventory'!J424,IF('Summary of Inputs'!F23=2014,'New Inventory'!J471,IF('Summary of Inputs'!F23=2015,'New Inventory'!J518,IF('Summary of Inputs'!F23=2016,'New Inventory'!J565,IF('Summary of Inputs'!F23=2017,'New Inventory'!J612,IF('Summary of Inputs'!F23=2018,'New Inventory'!J659,IF('Summary of Inputs'!F23=2019,'New Inventory'!J706,IF('Summary of Inputs'!F23=2020,#REF!,IF(F23=2021,#REF!,IF('Summary of Inputs'!F23=2022,#REF!,IF('Summary of Inputs'!F23=2023,#REF!))))))))))))","v":514794.00000000006}]
[null,null,null,null,null,null,null,null,null,"(MMBtu)",null,null,null,null,"(MMBtu)"]
[null,null,null,null,"End Year",{"$f":"IF('New Inventory'!K11=50%, 2025,2023)","v":2025},null,null,null,"Carbon Intensity",{"$f":"IFERROR(((K17/K15)*2204.6226),\"\")","v":10776.131510438923},null,null,null,"Carbon Intensity",{"$f":"IFERROR((P17/P15)*2204.6226,\"\")","v":8004.7524183337628}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(F17=\"Square Feet\", \"(lbs CO2e / SF)\", \"(lbs CO2e / FTE)\")","v":"(lbs CO2e / FTE)"},null,null,null,null,{"$f":"IF(F17=\"Square Feet\", \"(lbs CO2e / SF)\", \"(lbs CO2e / FTE)\")","v":"(lbs CO2e / FTE)"}]
[null,null,null,null,"Submission Year",{"$f":"'New Inventory'!K5","v":2015},null,null,null,"Energy Use Intensity",{"$f":"IFERROR(IF(F17=\"FTE\",(K19*1000)/K15,(K19*1000)/K15),\"\")","v":103605.56},null,null,null,"Energy Use Intensity",{"$f":"IFERROR(IF(F17=\"FTE\",(P19*1000)/P15, (P19*1000)/P15),\"\")","v":77999.090909090912}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(F17=\"Square Feet\", \"(Kbtu / SF)\", \"(KBtu / FTE)\")","v":"(KBtu / FTE)"},null,null,null,null,{"$f":"IF(F17=\"Square Feet\", \"(Kbtu / SF)\", \"(KBtu / FTE)\")","v":"(KBtu / FTE)"}]
[null,null,null,null,"Challenge Goal",{"$f":"'New Inventory'!K11","v":0.5},null,null,null,{"$f":"IF(F25=30%,\"30% Challenge Goal\",IF(F25=40%,\"40% Challenge Goal\",IF(F25=50%,\"50% Challenge Goal\",\"\")))","v":"50% Challenge Goal"},{"$f":"'New Inventory'!K17","v":5388.059400857057},null,null,null,"Carbon Reduction",{"$f":"Summary!V89","v":-0.25717754923652353}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(F17=\"Square Feet\", \"(lbs CO2e / SF)\", \"(lbs CO2e / FTE)\")","v":"(lbs CO2e / FTE)"},null,null,null,null,"% Change from Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Use Reduction",{"$f":"Summary!V51","v":-0.24715342584808259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change from Base Year"]

{"sheet":"Table 1","index":5,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[18,9,18,10],[1,1,2,10]]}
[]
[null,"NYC Carbon Challenge - Commercial Offices"]
[]
[null,"Climate Action Plan Tool Kit"]
[]
[]
[]
[]
[]
[null,"Table 1: Energy Use and Emissions Reduction"]
[null,"Please insert this table into your Executive Summary. The table should automatically populate with information "]
[null,"from your Carbon Emissions Inventory."]
[]
[]
[null,null,null,"Carbon Intensity","Energy Use Intensity",null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Center"]
[null,null,null,{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\",\"lbs CO2e/SF\",\"lbs CO2e/FTE\")","v":"lbs CO2e/FTE"},{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\",\"Kbtu/SF\",\"KBtu/FTE\")","v":"KBtu/FTE"}]
[null,null,{"$f":"'New Inventory'!baseline_year&\" (Base)\"","v":"2007 (Base)"},{"$f":"'Summary of Inputs'!K21","v":10776.131510438923},{"$f":"'Summary of Inputs'!K23","v":103605.56}]
[null,null,{"$f":"'New Inventory'!K5&\" (Current)\"","v":"2015 (Current)"},{"$f":"'Summary of Inputs'!P21","v":8004.7524183337628},{"$f":"'Summary of Inputs'!P23","v":77999.090909090912},null,null,null,null,null,null,null,null,null,null,null,null,null,"Hospital (General Medical and Surgical)"]
[null,null,"Reduction",{"$f":"IFERROR(((D18-D17)/D17),\"\")","v":-0.25717754923652369},{"$f":"IFERROR(((E18-E17)/E17),\"\")","v":-0.24715342584808273}]

{"sheet":"Tables 2-3","index":6,"n_rows":96,"n_cols":27,"rows_kept":96,"cut":false,"hidden":false,"merged":[[1,1,2,12],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,7],[19,8,20,9],[19,10,20,10],[19,11,20,11],[19,12,20,12]]}
[]
[null,"NYC Carbon Challenge - Commercial Offices"]
[]
[null,"Climate Action Plan Tool Kit"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owned"]
[null,null,"Table 2: List of Properties",null,null,null,null,null,null,null,null,null,null,null,"Table 3: Property Subtotals",null,null,null,null,null,null,null,null,null,null,null,"Leased"]
[null,null,"Please fill out the data table below for EACH property covered under the Challenge and insert a copy in the \"About [Company Name]\" section",null,null,null,null,null,null,null,null,null,null,null,"Please fill out the data table below for EACH campus in your company"]
[null,null,"of your Climate Action Plan.",null,null,null,null,null,null,null,null,null,null,null,"and insert a copy in the \"About [Company Name]\" section of your CAP."]
[]
[null,null,"*Note: Please select a property type for each of your covered properties and select all applicable space types located within that property. ",null,null,null,null,null,null,null,null,null,null,null,"Total Properties",{"$f":"COUNTIF(F22:F96, \"Leased\")+COUNTIF(F22:F96, \"Owned\")","v":0}]
[null,null,"If the square footage of the property is made up of less than 50% of any one property type, please select \"Mixed Use\" as the property type",null,null,null,null,null,null,null,null,null,null,null,"Total Area",{"$f":"SUM(G22:G96)","v":0},null,null,null,null,null,null,null,null,null,"Property Types","Space Types"]
[null,null,"and select all additional space types that apply. A full list of property and space types is included in the \"Property Types\" sheet. ",null,null,null,null,null,null,null,null,null,null,null,"Total FTE",{"$f":"SUM(K22:K96)","v":0},null,null,null,null,null,null,null,null,null,"Bank Branch","Bank Branch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convention Center","Conference Room"]
[null,null,"*Note: If the property is leased space, please enter \"N/A\" for \"Owned Floor Area.\" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Center","Convention Center"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Office","Data Center"]
[null,null,null,"Property Name","Address","Owned vs. Leased","Occupied \nFloor Area",null,"Owned\nFloor Area",null,"FTE","Property Type (Primary Function)","Space Types ",null,null,null,null,null,null,null,null,null,null,null,null,"Hotel","Enclosed Parking/Garage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacturing/Industrial Plant","Exterior Parking"]
[null,null,1,null,null,null,null,{"$f":"IF('Tables 2-3'!F22=\"Leased\", \"RSF\", IF(F22=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F22=\"Leased\", \" \", IF(F22=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medical Office","Financial Office"]
[null,null,2,null,null,null,null,{"$f":"IF('Tables 2-3'!F23=\"Leased\", \"RSF\", IF(F23=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F23=\"Leased\", \" \", IF(F23=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Property","Fitness Center/Gym"]
[null,null,3,null,null,null,null,{"$f":"IF('Tables 2-3'!F24=\"Leased\", \"RSF\", IF(F24=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F24=\"Leased\", \" \", IF(F24=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multifamily Housing","Hotel"]
[null,null,4,null,null,null,null,{"$f":"IF('Tables 2-3'!F25=\"Leased\", \"RSF\", IF(F25=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F25=\"Leased\", \" \", IF(F25=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Museum","HVAC/Mechanical Rooms"]
[null,null,5,null,null,null,null,{"$f":"IF('Tables 2-3'!F26=\"Leased\", \"RSF\", IF(F26=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F26=\"Leased\", \" \", IF(F26=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office","Kitchen"]
[null,null,6,null,null,null,null,{"$f":"IF('Tables 2-3'!F27=\"Leased\", \"RSF\", IF(F27=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F27=\"Leased\", \" \", IF(F27=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Laboratory"]
[null,null,7,null,null,null,null,{"$f":"IF('Tables 2-3'!F28=\"Leased\", \"RSF\", IF(F28=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F28=\"Leased\", \" \", IF(F28=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parking/Garage","Medical Office"]
[null,null,8,null,null,null,null,{"$f":"IF('Tables 2-3'!F29=\"Leased\", \"RSF\", IF(F29=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F29=\"Leased\", \" \", IF(F29=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation","Multifamily Housing"]
[null,null,9,null,null,null,null,{"$f":"IF('Tables 2-3'!F30=\"Leased\", \"RSF\", IF(F30=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F30=\"Leased\", \" \", IF(F30=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residence Hall/Dorm","Museum"]
[null,null,10,null,null,null,null,{"$f":"IF('Tables 2-3'!F31=\"Leased\", \"RSF\", IF(F31=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F31=\"Leased\", \" \", IF(F31=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restaurant/Cafeteria","Office"]
[null,null,11,null,null,null,null,{"$f":"IF('Tables 2-3'!F32=\"Leased\", \"RSF\", IF(F32=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F32=\"Leased\", \" \", IF(F32=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Family Home","Other"]
[null,null,12,null,null,null,null,{"$f":"IF('Tables 2-3'!F33=\"Leased\", \"RSF\", IF(F33=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F33=\"Leased\", \" \", IF(F33=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Theater","Recreation"]
[null,null,13,null,null,null,null,{"$f":"IF('Tables 2-3'!F34=\"Leased\", \"RSF\", IF(F34=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F34=\"Leased\", \" \", IF(F34=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warehouse/Storage","Residence Hall/Dorm"]
[null,null,14,null,null,null,null,{"$f":"IF('Tables 2-3'!F35=\"Leased\", \"RSF\", IF(F35=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F35=\"Leased\", \" \", IF(F35=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worship Facility","Restaurant/Cafeteria"]
[null,null,15,null,null,null,null,{"$f":"IF('Tables 2-3'!F36=\"Leased\", \"RSF\", IF(F36=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F36=\"Leased\", \" \", IF(F36=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail"]
[null,null,16,null,null,null,null,{"$f":"IF('Tables 2-3'!F37=\"Leased\", \"RSF\", IF(F37=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F37=\"Leased\", \" \", IF(F37=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Server Room"]
[null,null,17,null,null,null,null,{"$f":"IF('Tables 2-3'!F38=\"Leased\", \"RSF\", IF(F38=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F38=\"Leased\", \" \", IF(F38=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swimming Pool"]
[null,null,18,null,null,null,null,{"$f":"IF('Tables 2-3'!F39=\"Leased\", \"RSF\", IF(F39=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F39=\"Leased\", \" \", IF(F39=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecom Room"]
[null,null,19,null,null,null,null,{"$f":"IF('Tables 2-3'!F40=\"Leased\", \"RSF\", IF(F40=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F40=\"Leased\", \" \", IF(F40=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Theater"]
[null,null,20,null,null,null,null,{"$f":"IF('Tables 2-3'!F41=\"Leased\", \"RSF\", IF(F41=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F41=\"Leased\", \" \", IF(F41=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Desks"]
[null,null,21,null,null,null,null,{"$f":"IF('Tables 2-3'!F42=\"Leased\", \"RSF\", IF(F42=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F42=\"Leased\", \" \", IF(F42=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warehouse/Storage"]
[null,null,22,null,null,null,null,{"$f":"IF('Tables 2-3'!F43=\"Leased\", \"RSF\", IF(F43=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F43=\"Leased\", \" \", IF(F43=\"Owned\", \"GSF\", \" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worship Facility"]
[null,null,23,null,null,null,null,{"$f":"IF('Tables 2-3'!F44=\"Leased\", \"RSF\", IF(F44=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F44=\"Leased\", \" \", IF(F44=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,24,null,null,null,null,{"$f":"IF('Tables 2-3'!F45=\"Leased\", \"RSF\", IF(F45=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F45=\"Leased\", \" \", IF(F45=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,25,null,null,null,null,{"$f":"IF('Tables 2-3'!F46=\"Leased\", \"RSF\", IF(F46=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F46=\"Leased\", \" \", IF(F46=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,26,null,null,null,null,{"$f":"IF('Tables 2-3'!F47=\"Leased\", \"RSF\", IF(F47=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F47=\"Leased\", \" \", IF(F47=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,27,null,null,null,null,{"$f":"IF('Tables 2-3'!F48=\"Leased\", \"RSF\", IF(F48=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F48=\"Leased\", \" \", IF(F48=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,28,null,null,null,null,{"$f":"IF('Tables 2-3'!F49=\"Leased\", \"RSF\", IF(F49=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F49=\"Leased\", \" \", IF(F49=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,29,null,null,null,null,{"$f":"IF('Tables 2-3'!F50=\"Leased\", \"RSF\", IF(F50=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F50=\"Leased\", \" \", IF(F50=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,30,null,null,null,null,{"$f":"IF('Tables 2-3'!F51=\"Leased\", \"RSF\", IF(F51=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F51=\"Leased\", \" \", IF(F51=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,31,null,null,null,null,{"$f":"IF('Tables 2-3'!F52=\"Leased\", \"RSF\", IF(F52=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F52=\"Leased\", \" \", IF(F52=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,32,null,null,null,null,{"$f":"IF('Tables 2-3'!F53=\"Leased\", \"RSF\", IF(F53=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F53=\"Leased\", \" \", IF(F53=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,33,null,null,null,null,{"$f":"IF('Tables 2-3'!F54=\"Leased\", \"RSF\", IF(F54=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F54=\"Leased\", \" \", IF(F54=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,34,null,null,null,null,{"$f":"IF('Tables 2-3'!F55=\"Leased\", \"RSF\", IF(F55=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F55=\"Leased\", \" \", IF(F55=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,35,null,null,null,null,{"$f":"IF('Tables 2-3'!F56=\"Leased\", \"RSF\", IF(F56=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F56=\"Leased\", \" \", IF(F56=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,36,null,null,null,null,{"$f":"IF('Tables 2-3'!F57=\"Leased\", \"RSF\", IF(F57=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F57=\"Leased\", \" \", IF(F57=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,37,null,null,null,null,{"$f":"IF('Tables 2-3'!F58=\"Leased\", \"RSF\", IF(F58=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F58=\"Leased\", \" \", IF(F58=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,38,null,null,null,null,{"$f":"IF('Tables 2-3'!F59=\"Leased\", \"RSF\", IF(F59=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F59=\"Leased\", \" \", IF(F59=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,39,null,null,null,null,{"$f":"IF('Tables 2-3'!F60=\"Leased\", \"RSF\", IF(F60=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F60=\"Leased\", \" \", IF(F60=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,40,null,null,null,null,{"$f":"IF('Tables 2-3'!F61=\"Leased\", \"RSF\", IF(F61=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F61=\"Leased\", \" \", IF(F61=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,41,null,null,null,null,{"$f":"IF('Tables 2-3'!F62=\"Leased\", \"RSF\", IF(F62=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F62=\"Leased\", \" \", IF(F62=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,42,null,null,null,null,{"$f":"IF('Tables 2-3'!F63=\"Leased\", \"RSF\", IF(F63=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F63=\"Leased\", \" \", IF(F63=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,43,null,null,null,null,{"$f":"IF('Tables 2-3'!F64=\"Leased\", \"RSF\", IF(F64=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F64=\"Leased\", \" \", IF(F64=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,44,null,null,null,null,{"$f":"IF('Tables 2-3'!F65=\"Leased\", \"RSF\", IF(F65=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F65=\"Leased\", \" \", IF(F65=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,45,null,null,null,null,{"$f":"IF('Tables 2-3'!F66=\"Leased\", \"RSF\", IF(F66=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F66=\"Leased\", \" \", IF(F66=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,46,null,null,null,null,{"$f":"IF('Tables 2-3'!F67=\"Leased\", \"RSF\", IF(F67=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F67=\"Leased\", \" \", IF(F67=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,47,null,null,null,null,{"$f":"IF('Tables 2-3'!F68=\"Leased\", \"RSF\", IF(F68=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F68=\"Leased\", \" \", IF(F68=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,48,null,null,null,null,{"$f":"IF('Tables 2-3'!F69=\"Leased\", \"RSF\", IF(F69=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F69=\"Leased\", \" \", IF(F69=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,49,null,null,null,null,{"$f":"IF('Tables 2-3'!F70=\"Leased\", \"RSF\", IF(F70=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F70=\"Leased\", \" \", IF(F70=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,50,null,null,null,null,{"$f":"IF('Tables 2-3'!F71=\"Leased\", \"RSF\", IF(F71=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F71=\"Leased\", \" \", IF(F71=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,51,null,null,null,null,{"$f":"IF('Tables 2-3'!F72=\"Leased\", \"RSF\", IF(F72=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F72=\"Leased\", \" \", IF(F72=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,52,null,null,null,null,{"$f":"IF('Tables 2-3'!F73=\"Leased\", \"RSF\", IF(F73=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F73=\"Leased\", \" \", IF(F73=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,53,null,null,null,null,{"$f":"IF('Tables 2-3'!F74=\"Leased\", \"RSF\", IF(F74=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F74=\"Leased\", \" \", IF(F74=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,54,null,null,null,null,{"$f":"IF('Tables 2-3'!F75=\"Leased\", \"RSF\", IF(F75=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F75=\"Leased\", \" \", IF(F75=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,55,null,null,null,null,{"$f":"IF('Tables 2-3'!F76=\"Leased\", \"RSF\", IF(F76=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F76=\"Leased\", \" \", IF(F76=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,56,null,null,null,null,{"$f":"IF('Tables 2-3'!F77=\"Leased\", \"RSF\", IF(F77=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F77=\"Leased\", \" \", IF(F77=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,57,null,null,null,null,{"$f":"IF('Tables 2-3'!F78=\"Leased\", \"RSF\", IF(F78=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F78=\"Leased\", \" \", IF(F78=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,58,null,null,null,null,{"$f":"IF('Tables 2-3'!F79=\"Leased\", \"RSF\", IF(F79=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F79=\"Leased\", \" \", IF(F79=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,59,null,null,null,null,{"$f":"IF('Tables 2-3'!F80=\"Leased\", \"RSF\", IF(F80=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F80=\"Leased\", \" \", IF(F80=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,60,null,null,null,null,{"$f":"IF('Tables 2-3'!F81=\"Leased\", \"RSF\", IF(F81=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F81=\"Leased\", \" \", IF(F81=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,61,null,null,null,null,{"$f":"IF('Tables 2-3'!F82=\"Leased\", \"RSF\", IF(F82=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F82=\"Leased\", \" \", IF(F82=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,62,null,null,null,null,{"$f":"IF('Tables 2-3'!F83=\"Leased\", \"RSF\", IF(F83=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F83=\"Leased\", \" \", IF(F83=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,63,null,null,null,null,{"$f":"IF('Tables 2-3'!F84=\"Leased\", \"RSF\", IF(F84=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F84=\"Leased\", \" \", IF(F84=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,64,null,null,null,null,{"$f":"IF('Tables 2-3'!F85=\"Leased\", \"RSF\", IF(F85=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F85=\"Leased\", \" \", IF(F85=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,65,null,null,null,null,{"$f":"IF('Tables 2-3'!F86=\"Leased\", \"RSF\", IF(F86=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F86=\"Leased\", \" \", IF(F86=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,66,null,null,null,null,{"$f":"IF('Tables 2-3'!F87=\"Leased\", \"RSF\", IF(F87=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F87=\"Leased\", \" \", IF(F87=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,67,null,null,null,null,{"$f":"IF('Tables 2-3'!F88=\"Leased\", \"RSF\", IF(F88=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F88=\"Leased\", \" \", IF(F88=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,68,null,null,null,null,{"$f":"IF('Tables 2-3'!F89=\"Leased\", \"RSF\", IF(F89=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F89=\"Leased\", \" \", IF(F89=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,69,null,null,null,null,{"$f":"IF('Tables 2-3'!F90=\"Leased\", \"RSF\", IF(F90=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F90=\"Leased\", \" \", IF(F90=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,70,null,null,null,null,{"$f":"IF('Tables 2-3'!F91=\"Leased\", \"RSF\", IF(F91=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F91=\"Leased\", \" \", IF(F91=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,71,null,null,null,null,{"$f":"IF('Tables 2-3'!F92=\"Leased\", \"RSF\", IF(F92=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F92=\"Leased\", \" \", IF(F92=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,72,null,null,null,null,{"$f":"IF('Tables 2-3'!F93=\"Leased\", \"RSF\", IF(F93=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F93=\"Leased\", \" \", IF(F93=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,73,null,null,null,null,{"$f":"IF('Tables 2-3'!F94=\"Leased\", \"RSF\", IF(F94=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F94=\"Leased\", \" \", IF(F94=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,74,null,null,null,null,{"$f":"IF('Tables 2-3'!F95=\"Leased\", \"RSF\", IF(F95=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F95=\"Leased\", \" \", IF(F95=\"Owned\", \"GSF\", \" \"))","v":" "}]
[null,null,75,null,null,null,null,{"$f":"IF('Tables 2-3'!F96=\"Leased\", \"RSF\", IF(F96=\"Owned\", \"GSF\", \" \"))","v":" "},null,{"$f":"IF('Tables 2-3'!F96=\"Leased\", \" \", IF(F96=\"Owned\", \"GSF\", \" \"))","v":" "}]

{"sheet":"Table 4","index":7,"n_rows":80,"n_cols":12,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,1,2,12]]}
[]
[null,"NYC Carbon Challenge - Commercial Offices"]
[]
[null,"Climate Action Plan Tool Kit"]
[]
[]
[]
[]
[]
[null,null,"Table 4: Benchmarking Results"]
[null,null,"OWNER-OCCUPIERS: Please fill out the table below with your NYC Local Law 84 benchmarking information for the most recent year and insert a copy "]
[null,null,"in the \"Benchmarking Information\" section of your Climate Action Plan."]
[]
[null,null,"COMMERCIAL TENANTS: It is optional (but strongly encouraged) to fill out the table below with Local Law 84 benchmarking information for the "]
[null,null,"buildings where your company leases space.  Please also include the rentable square footage and space types you have for each benchmarked "]
[null,null,"building in the Notes section. All Local Law 84 benchmarking information is available online at www.nyc.gov/ll84. "]
[]
[null,null,"OPTIONAL: It is optional (but also encouraged) to include benchmarking information for your company's base year in the Challenge."]
[]
[null,null,"Building Name","Address","BIN","BBL","Site EUI (kBtu/ft2)"," Source EUI (kBtu/ft2)","ENERGY STAR Score","Reported Gross SF","LL87 Compliance Year","Notes"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(F21,1)=\"0\", 2020, IF(RIGHT(F21,1)=\"1\",2021, IF(RIGHT(F21,1)=\"2\",2022, IF(RIGHT(F21,1)=\"3\",2013, IF(RIGHT(F21,1)=\"4\",2014, IF(RIGHT(F21,1)=\"5\",2015, IF(RIGHT(F21,1)=\"6\",2016, IF(RIGHT(F21,1)=\"7\",2017, IF(RIGHT(F21,1)=\"8\",2018, IF(RIGHT(F21,1)=\"9\",2019, \"-\"))))))))))","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(F22,1)=\"0\", 2020, IF(RIGHT(F22,1)=\"1\",2021, IF(RIGHT(F22,1)=\"2\",2022, IF(RIGHT(F22,1)=\"3\",2013, IF(RIGHT(F22,1)=\"4\",2014, IF(RIGHT(F22,1)=\"5\",2015, IF(RIGHT(F22,1)=\"6\",2016, IF(RIGHT(F22,1)=\"7\",2017, IF(RIGHT(F22,1)=\"8\",2018, IF(RIGHT(F22,1)=\"9\",2019, \"-\"))))))))))","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,"-"]

{"sheet":"Tables 5-7","index":8,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[16,7,16,8],[17,7,17,8],[19,7,19,8],[18,7,18,8],[14,6,14,8],[15,7,15,8]]}
[]
[null,null,null,null,"NYC Carbon Challenge - Commercial Offices"]
[null,null,null,null,"Climate Action Plan Tool Kit"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Table 5: Metrics",null,null,null,"Table 6: Emissions in Base Year and Submission Year"]
[null,null,null,null,null,null,"Please insert this table in the Carbon Emissions Inventory section of your CAP",null,null,null,"Please insert this table in the Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,null,"section of your CAP."]
[]
[null,null,null,null,null,null,{"$f":"'[2]New Inventory'!K3&\"'s Metrics and Goal\"","v":"City Hall Inc.'s Metrics and Goal"},null,null,null,null,{"$f":"TEXT('New Inventory'!baseline_year,\"####\")","v":"2007"},{"$f":"TEXT(submission_year,\"####\")","v":"2015"},"Change"]
[null,null,null,null,null,null,"Participant Type",{"$f":"'New Inventory'!F24","v":"Owner-Occupier"},null,null,"Total Emissions (Mg CO2e)",{"$f":"'Summary of Inputs'!$K$17","v":36659.783097702035},{"$f":"'Summary of Inputs'!$P$17","v":23963.904734081396},{"$f":"IFERROR(((M16-L16)/L16),\"\")","v":-0.34631624332814076},null,null,null,"Data Center"]
[null,null,null,null,null,null,"Normalization Factor",{"$f":"'New Inventory'!K9","v":"FTE"},null,null,{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\", \"Square Feet\", \"Average FTE\")","v":"Average FTE"},{"$f":"'Summary of Inputs'!$K$15","v":7500},{"$f":"'Summary of Inputs'!$P$15","v":6600},{"$f":"IFERROR(((M17-L17)/L17),\"\")","v":-0.12}]
[null,null,null,null,null,null,"Covered Area",{"$f":"'New Inventory'!F26","v":"New York City"},null,null,{"$f":"\"Carbon Intensity \"&IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\",\"(lbs CO2e/SF)\",\"(lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"},{"$f":"'Summary of Inputs'!$K$21","v":10776.131510438923},{"$f":"'Summary of Inputs'!$P$21","v":8004.7524183337628},{"$f":"IFERROR(((M18-L18)/L18),\"\")","v":-0.25717754923652369},null,null,null,"Hospital (General Medical and Surgical)"]
[null,null,null,null,null,null,"Base Year",{"$f":"'New Inventory'!K7","v":2007},null,null,null,null,null,null,null,null,null,"Inpatient Healthcare"]
[null,null,null,null,null,null,"Challenge Goal",{"$f":"'New Inventory'!K11","v":0.5}]
[null,null,null,null,null,null,"Base Year Carbon Intensity",{"$f":"'New Inventory'!K15","v":10776.118801714114},{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\",\"(lbs CO2e/SF)\",\"(lbs CO2e/FTE)\")","v":"(lbs CO2e/FTE)"}]
[null,null,null,null,null,null,"End Year Carbon Intensity",{"$f":"'New Inventory'!K17","v":5388.059400857057},{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\",\"(lbs CO2e/SF)\",\"(lbs CO2e/FTE)\")","v":"(lbs CO2e/FTE)"},null,"Table 7: Energy Use in Base Year and Submission Year"]
[null,null,null,null,null,null,null,null,null,null,"Please insert this table in the Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,null,"section of your CAP."]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('New Inventory'!baseline_year,\"####\")","v":"2007"},{"$f":"TEXT(submission_year,\"####\")","v":"2015"},"Change"]
[null,null,null,null,null,null,null,null,null,null,"Total Energy Use (MMBtu)",{"$f":"'Summary of Inputs'!$K$19","v":777041.7},{"$f":"'Summary of Inputs'!$P$19","v":514794.00000000006},{"$f":"IFERROR(((M27-L27)/L27),\"\")","v":-0.33749501474631272}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\", \"Square Feet\", \"Average FTE\")","v":"Average FTE"},{"$f":"'Summary of Inputs'!$K$15","v":7500},{"$f":"'Summary of Inputs'!$P$15","v":6600},{"$f":"IFERROR(((M28-L28)/L28),\"\")","v":-0.12}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"Energy Use Intensity\"&IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\", \" (MMbtu/SF)\", \" (KBtu/FTE)\")","v":"Energy Use Intensity (KBtu/FTE)"},{"$f":"'Summary of Inputs'!$K$23","v":103605.56},{"$f":"'Summary of Inputs'!$P$23","v":77999.090909090912},{"$f":"IFERROR(((M29-L29)/L29),\"\")","v":-0.24715342584808273}]

{"sheet":"Graphs 1-3","index":9,"n_rows":11,"n_cols":32,"rows_kept":11,"cut":false,"hidden":false,"merged":[[8,31,8,36],[10,31,10,36],[127,27,129,34]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"NYC Carbon Challenge - Commercial Offices",null,null,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 ",{"$f":"'New Inventory'!K3","v":"City Hall"}]
[null,null,null,"Carbon Emissions Inventory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year",{"$f":"'New Inventory'!$K$5","v":2015}]

{"sheet":"Table 8 and Graphs 4-5","index":10,"n_rows":34,"n_cols":26,"rows_kept":34,"cut":false,"hidden":false,"merged":[[15,1,16,1],[15,2,15,3],[15,4,15,5],[1,1,2,7]]}
[]
[null,"NYC Carbon Challenge - Commercial Offices"]
[]
[null,"Climate Action Plan Tool Kit"]
[]
[]
[]
[]
[]
[null,"Table 8 (OPTIONAL)",null,null,null,null,null,null,"Graphs 4 and 5 (OPTIONAL)"]
[null,"Please enter the names of your properties and property-level carbon emissions and intensity for your base",null,null,null,null,null,null,"Please fill out the chart to the left and insert Graphs 1 and 2 below into the \"Carbon Emissions Inventory\" section"]
[null,"year and current year into the chart below to generate graphs of your carbon emissions and carbon intensity ",null,null,null,null,null,null,"of your Climate Action Plan. "]
[null,"by property. "]
[null,null,null,null,null,null,null,null,"*Note: If you have more than ten properties, you will need to edit the selected data for the graphs below. "]
[null,null,null,null,null,null,null,null,"Increase the legend size to see additional entries.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f"]
[null,"Property",{"$f":"\"Base Year \"&TEXT('New Inventory'!K7,\"(####)\")","v":"Base Year (2007)"},null,{"$f":"\"Submission Year \"&TEXT(submission_year,\"(####)\")","v":"Submission Year (2015)"}]
[null,null," Carbon Emissions \n(Mg CO2e)",{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\", \"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"}," Carbon Emissions \n(Mg CO2e)",{"$f":"IF('Summary of Inputs'!_xlnm.Extract=\"Square Feet\", \"Carbon Intensity (lbs CO2e/SF)\", \"Carbon Intensity (lbs CO2e/FTE)\")","v":"Carbon Intensity (lbs CO2e/FTE)"}]
[null,"City Hall Building",500,6000,490,5900]
[null,"Manhattan Municipal Building",2000,5500,1900,5400]
[null,"250 Broadway Building",1500,4000,1400,4000]
[null,"253 Broadway Building",1150,7000,1200,6800]
[null,"Flushing Building",1000,8000,900,7700]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"*Note: If you have more than five properties, you will need to edit the selected data for the graphs below. "]
[null,null,null,null,null,null,null,null,"Increase the legend size to see additional entries."]

{"sheet":"Tables 9-10","index":11,"n_rows":91,"n_cols":24,"rows_kept":91,"cut":false,"hidden":false,"merged":[[23,22,25,22],[23,23,25,23],[23,18,25,18],[23,19,25,19],[23,20,25,20],[23,21,25,21],[8,2,8,9],[9,2,9,9],[1,1,2,8],[15,2,15,4],[15,6,15,11],[3,1,3,3],[4,15,4,17],[15,19,15,21],[15,13,15,15],[5,15,5,16],[6,15,6,16],[7,15,7,16],[8,15,8,16],[9,15,9,16]]}
[]
[null,"NYC Carbon Challenge - Commercial Offices"]
[]
[null,"Climate Action Plan Tool Kit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Savings Calculator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Rate \n(Avg $ per unit energy)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Rate \n(Avg $ per unit energy)"]
[null,null,"Tables 8 and 9",null,null,null,null,null,null,null,null,null,null,null,null,"Peak Use Reduction (unit energy per year)"]
[null,null,"Please fill out the Completed Project Information and estimated Energy Savings in Table 9 below. Tables 9 and 10 will populate automatically as data is added. You may use the Savings Calculator to the right to calculate the Dollars Saved Annual for each measure. ",null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Use Reduction\n(unit energy per year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings",null,{"$f":"($R$6*$R$8)+($R$7*$R$9)","v":0}]
[null,null,"*Note: If an ECM will result in the increase of a fuel source, please report this as negative energy savings. ",null,null,null,null,null,null,null,null,null,null,null,null,"When using this calculator, please copy "]
[null,null,"*Note: Please minimize rows F-K by unprotecting sheet and using the \"[-]\" above row L before copying to your CAP.",null,null,null,null,null,null,null,null,null,null,null,null,"\"Values only\" so that the formula does not "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"copy to the spreadsheet below."]
[null,null,"Table 8: Completed Projects and Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 9: Total Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1: This table will automatically populate based on Table 9."]
[null,null,"Completed Project Information",null,null,null,"Energy Savings (Please hide before pasting in CAP)",null,null,null,null,null,"Energy Savings","Cost Savings",null,null,"GHG Reductions"]
[null,null,"Energy Conservation Measure (ECM) Category","Measure Name","Project Description","LL87 Identified Project? ","Electric  (kWh/yr)","Natural Gas (Therms/yr)","#2 Oil (Gal/yr)","#4 Oil (Gal/yr)","#6 Oil (Gal/yr)","Steam (Mlbs)","Est. Electricity and Fuel Savings (MMBTU/yr)","Dollars Saved Annually ($/yr)","Installation Cost ($)","Simple Payback (Years)","Est. Carbon Reduction\n(Mg CO2e/yr)",null,"Total Energy Savings (MMBTU/yr)","Total Dollars Saved Annually ($/yr)","Total Cost of ECMs ($)","Simple Payback (Years)","Est. Carbon Reduction\n(Mg CO2e/yr)",{"$f":"\"Reduction in Carbon Intensity \"&'Summary of Inputs'!O22","v":"Reduction in Carbon Intensity (lbs CO2e / FTE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G18*Coefficients!$B$5)+(H18*Coefficients!$D$5)+(I18*Coefficients!$F$5)+(J18*Coefficients!$H$5)+(K18*Coefficients!$J$5)+(L18*Coefficients!$N$5)=0,\"\",(G18*Coefficients!$B$5)+(H18*Coefficients!$D$5)+(I18*Coefficients!$F$5)+(J18*Coefficients!$H$5)+(K18*Coefficients!$J$5)+(L18*Coefficients!$N$5))","v":""},null,null,{"$f":"IFERROR(O18/N18,\"\")","v":""},{"$f":"IF((G18*Coefficients!$C$5)+(H18*Coefficients!$E$5)+(I18*Coefficients!$G$5)+(J18*Coefficients!$I$5)+(K18*Coefficients!$K$5)+(L18*Coefficients!$O$5)=0,\"\",(G18*Coefficients!$C$5)+(H18*Coefficients!$E$5)+(I18*Coefficients!$G$5)+(J18*Coefficients!$I$5)+(K18*Coefficients!$K$5)+(L18*Coefficients!$O$5))","v":""},null,{"$f":"SUM(M18:M91)","v":0},{"$f":"SUM(N18:N91)","v":0},{"$f":"SUM(O18:O91)","v":0},{"$f":"IFERROR(U18/T18,\"\")","v":""},{"$f":"SUM(Q18:Q91)","v":0},{"$f":"IFERROR((W18*2205)/'Summary of Inputs'!P15,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G19*Coefficients!$B$5)+(H19*Coefficients!$D$5)+(I19*Coefficients!$F$5)+(J19*Coefficients!$H$5)+(K19*Coefficients!$J$5)+(L19*Coefficients!$N$5)=0,\"\",(G19*Coefficients!$B$5)+(H19*Coefficients!$D$5)+(I19*Coefficients!$F$5)+(J19*Coefficients!$H$5)+(K19*Coefficients!$J$5)+(L19*Coefficients!$N$5))","v":""},null,null,{"$f":"IFERROR(O19/N19,\"\")","v":""},{"$f":"IF((G19*Coefficients!$C$5)+(H19*Coefficients!$E$5)+(I19*Coefficients!$G$5)+(J19*Coefficients!$I$5)+(K19*Coefficients!$K$5)+(L19*Coefficients!$O$5)=0,\"\",(G19*Coefficients!$C$5)+(H19*Coefficients!$E$5)+(I19*Coefficients!$G$5)+(J19*Coefficients!$I$5)+(K19*Coefficients!$K$5)+(L19*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G20*Coefficients!$B$5)+(H20*Coefficients!$D$5)+(I20*Coefficients!$F$5)+(J20*Coefficients!$H$5)+(K20*Coefficients!$J$5)+(L20*Coefficients!$N$5)=0,\"\",(G20*Coefficients!$B$5)+(H20*Coefficients!$D$5)+(I20*Coefficients!$F$5)+(J20*Coefficients!$H$5)+(K20*Coefficients!$J$5)+(L20*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G20*Coefficients!$C$5)+(H20*Coefficients!$E$5)+(I20*Coefficients!$G$5)+(J20*Coefficients!$I$5)+(K20*Coefficients!$K$5)+(L20*Coefficients!$O$5)=0,\"\",(G20*Coefficients!$C$5)+(H20*Coefficients!$E$5)+(I20*Coefficients!$G$5)+(J20*Coefficients!$I$5)+(K20*Coefficients!$K$5)+(L20*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G21*Coefficients!$B$5)+(H21*Coefficients!$D$5)+(I21*Coefficients!$F$5)+(J21*Coefficients!$H$5)+(K21*Coefficients!$J$5)+(L21*Coefficients!$N$5)=0,\"\",(G21*Coefficients!$B$5)+(H21*Coefficients!$D$5)+(I21*Coefficients!$F$5)+(J21*Coefficients!$H$5)+(K21*Coefficients!$J$5)+(L21*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G21*Coefficients!$C$5)+(H21*Coefficients!$E$5)+(I21*Coefficients!$G$5)+(J21*Coefficients!$I$5)+(K21*Coefficients!$K$5)+(L21*Coefficients!$O$5)=0,\"\",(G21*Coefficients!$C$5)+(H21*Coefficients!$E$5)+(I21*Coefficients!$G$5)+(J21*Coefficients!$I$5)+(K21*Coefficients!$K$5)+(L21*Coefficients!$O$5))","v":""},null,"Option 2: If you have calculated your own total energy reductions that takes into account the interaction "]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G22*Coefficients!$B$5)+(H22*Coefficients!$D$5)+(I22*Coefficients!$F$5)+(J22*Coefficients!$H$5)+(K22*Coefficients!$J$5)+(L22*Coefficients!$N$5)=0,\"\",(G22*Coefficients!$B$5)+(H22*Coefficients!$D$5)+(I22*Coefficients!$F$5)+(J22*Coefficients!$H$5)+(K22*Coefficients!$J$5)+(L22*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G22*Coefficients!$C$5)+(H22*Coefficients!$E$5)+(I22*Coefficients!$G$5)+(J22*Coefficients!$I$5)+(K22*Coefficients!$K$5)+(L22*Coefficients!$O$5)=0,\"\",(G22*Coefficients!$C$5)+(H22*Coefficients!$E$5)+(I22*Coefficients!$G$5)+(J22*Coefficients!$I$5)+(K22*Coefficients!$K$5)+(L22*Coefficients!$O$5))","v":""},null,"of your completed ECMs, you may fill out the chart below on your own. "]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G23*Coefficients!$B$5)+(H23*Coefficients!$D$5)+(I23*Coefficients!$F$5)+(J23*Coefficients!$H$5)+(K23*Coefficients!$J$5)+(L23*Coefficients!$N$5)=0,\"\",(G23*Coefficients!$B$5)+(H23*Coefficients!$D$5)+(I23*Coefficients!$F$5)+(J23*Coefficients!$H$5)+(K23*Coefficients!$J$5)+(L23*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G23*Coefficients!$C$5)+(H23*Coefficients!$E$5)+(I23*Coefficients!$G$5)+(J23*Coefficients!$I$5)+(K23*Coefficients!$K$5)+(L23*Coefficients!$O$5)=0,\"\",(G23*Coefficients!$C$5)+(H23*Coefficients!$E$5)+(I23*Coefficients!$G$5)+(J23*Coefficients!$I$5)+(K23*Coefficients!$K$5)+(L23*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G24*Coefficients!$B$5)+(H24*Coefficients!$D$5)+(I24*Coefficients!$F$5)+(J24*Coefficients!$H$5)+(K24*Coefficients!$J$5)+(L24*Coefficients!$N$5)=0,\"\",(G24*Coefficients!$B$5)+(H24*Coefficients!$D$5)+(I24*Coefficients!$F$5)+(J24*Coefficients!$H$5)+(K24*Coefficients!$J$5)+(L24*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G24*Coefficients!$C$5)+(H24*Coefficients!$E$5)+(I24*Coefficients!$G$5)+(J24*Coefficients!$I$5)+(K24*Coefficients!$K$5)+(L24*Coefficients!$O$5)=0,\"\",(G24*Coefficients!$C$5)+(H24*Coefficients!$E$5)+(I24*Coefficients!$G$5)+(J24*Coefficients!$I$5)+(K24*Coefficients!$K$5)+(L24*Coefficients!$O$5))","v":""},null,"Total Energy Savings (MMBTU/yr)","Total Dollars Saved Annually ($/yr)","Total Cost of ECMs ($)","Simple Payback (Years)","Est. Carbon Reduction\n(Mg CO2e/yr)",{"$f":"\"Reduction in Carbon Intensity \"&'Summary of Inputs'!O22","v":"Reduction in Carbon Intensity (lbs CO2e / FTE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G25*Coefficients!$B$5)+(H25*Coefficients!$D$5)+(I25*Coefficients!$F$5)+(J25*Coefficients!$H$5)+(K25*Coefficients!$J$5)+(L25*Coefficients!$N$5)=0,\"\",(G25*Coefficients!$B$5)+(H25*Coefficients!$D$5)+(I25*Coefficients!$F$5)+(J25*Coefficients!$H$5)+(K25*Coefficients!$J$5)+(L25*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G25*Coefficients!$C$5)+(H25*Coefficients!$E$5)+(I25*Coefficients!$G$5)+(J25*Coefficients!$I$5)+(K25*Coefficients!$K$5)+(L25*Coefficients!$O$5)=0,\"\",(G25*Coefficients!$C$5)+(H25*Coefficients!$E$5)+(I25*Coefficients!$G$5)+(J25*Coefficients!$I$5)+(K25*Coefficients!$K$5)+(L25*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G26*Coefficients!$B$5)+(H26*Coefficients!$D$5)+(I26*Coefficients!$F$5)+(J26*Coefficients!$H$5)+(K26*Coefficients!$J$5)+(L26*Coefficients!$N$5)=0,\"\",(G26*Coefficients!$B$5)+(H26*Coefficients!$D$5)+(I26*Coefficients!$F$5)+(J26*Coefficients!$H$5)+(K26*Coefficients!$J$5)+(L26*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G26*Coefficients!$C$5)+(H26*Coefficients!$E$5)+(I26*Coefficients!$G$5)+(J26*Coefficients!$I$5)+(K26*Coefficients!$K$5)+(L26*Coefficients!$O$5)=0,\"\",(G26*Coefficients!$C$5)+(H26*Coefficients!$E$5)+(I26*Coefficients!$G$5)+(J26*Coefficients!$I$5)+(K26*Coefficients!$K$5)+(L26*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G27*Coefficients!$B$5)+(H27*Coefficients!$D$5)+(I27*Coefficients!$F$5)+(J27*Coefficients!$H$5)+(K27*Coefficients!$J$5)+(L27*Coefficients!$N$5)=0,\"\",(G27*Coefficients!$B$5)+(H27*Coefficients!$D$5)+(I27*Coefficients!$F$5)+(J27*Coefficients!$H$5)+(K27*Coefficients!$J$5)+(L27*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G27*Coefficients!$C$5)+(H27*Coefficients!$E$5)+(I27*Coefficients!$G$5)+(J27*Coefficients!$I$5)+(K27*Coefficients!$K$5)+(L27*Coefficients!$O$5)=0,\"\",(G27*Coefficients!$C$5)+(H27*Coefficients!$E$5)+(I27*Coefficients!$G$5)+(J27*Coefficients!$I$5)+(K27*Coefficients!$K$5)+(L27*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G28*Coefficients!$B$5)+(H28*Coefficients!$D$5)+(I28*Coefficients!$F$5)+(J28*Coefficients!$H$5)+(K28*Coefficients!$J$5)+(L28*Coefficients!$N$5)=0,\"\",(G28*Coefficients!$B$5)+(H28*Coefficients!$D$5)+(I28*Coefficients!$F$5)+(J28*Coefficients!$H$5)+(K28*Coefficients!$J$5)+(L28*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G28*Coefficients!$C$5)+(H28*Coefficients!$E$5)+(I28*Coefficients!$G$5)+(J28*Coefficients!$I$5)+(K28*Coefficients!$K$5)+(L28*Coefficients!$O$5)=0,\"\",(G28*Coefficients!$C$5)+(H28*Coefficients!$E$5)+(I28*Coefficients!$G$5)+(J28*Coefficients!$I$5)+(K28*Coefficients!$K$5)+(L28*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G29*Coefficients!$B$5)+(H29*Coefficients!$D$5)+(I29*Coefficients!$F$5)+(J29*Coefficients!$H$5)+(K29*Coefficients!$J$5)+(L29*Coefficients!$N$5)=0,\"\",(G29*Coefficients!$B$5)+(H29*Coefficients!$D$5)+(I29*Coefficients!$F$5)+(J29*Coefficients!$H$5)+(K29*Coefficients!$J$5)+(L29*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G29*Coefficients!$C$5)+(H29*Coefficients!$E$5)+(I29*Coefficients!$G$5)+(J29*Coefficients!$I$5)+(K29*Coefficients!$K$5)+(L29*Coefficients!$O$5)=0,\"\",(G29*Coefficients!$C$5)+(H29*Coefficients!$E$5)+(I29*Coefficients!$G$5)+(J29*Coefficients!$I$5)+(K29*Coefficients!$K$5)+(L29*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G30*Coefficients!$B$5)+(H30*Coefficients!$D$5)+(I30*Coefficients!$F$5)+(J30*Coefficients!$H$5)+(K30*Coefficients!$J$5)+(L30*Coefficients!$N$5)=0,\"\",(G30*Coefficients!$B$5)+(H30*Coefficients!$D$5)+(I30*Coefficients!$F$5)+(J30*Coefficients!$H$5)+(K30*Coefficients!$J$5)+(L30*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G30*Coefficients!$C$5)+(H30*Coefficients!$E$5)+(I30*Coefficients!$G$5)+(J30*Coefficients!$I$5)+(K30*Coefficients!$K$5)+(L30*Coefficients!$O$5)=0,\"\",(G30*Coefficients!$C$5)+(H30*Coefficients!$E$5)+(I30*Coefficients!$G$5)+(J30*Coefficients!$I$5)+(K30*Coefficients!$K$5)+(L30*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G31*Coefficients!$B$5)+(H31*Coefficients!$D$5)+(I31*Coefficients!$F$5)+(J31*Coefficients!$H$5)+(K31*Coefficients!$J$5)+(L31*Coefficients!$N$5)=0,\"\",(G31*Coefficients!$B$5)+(H31*Coefficients!$D$5)+(I31*Coefficients!$F$5)+(J31*Coefficients!$H$5)+(K31*Coefficients!$J$5)+(L31*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G31*Coefficients!$C$5)+(H31*Coefficients!$E$5)+(I31*Coefficients!$G$5)+(J31*Coefficients!$I$5)+(K31*Coefficients!$K$5)+(L31*Coefficients!$O$5)=0,\"\",(G31*Coefficients!$C$5)+(H31*Coefficients!$E$5)+(I31*Coefficients!$G$5)+(J31*Coefficients!$I$5)+(K31*Coefficients!$K$5)+(L31*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G32*Coefficients!$B$5)+(H32*Coefficients!$D$5)+(I32*Coefficients!$F$5)+(J32*Coefficients!$H$5)+(K32*Coefficients!$J$5)+(L32*Coefficients!$N$5)=0,\"\",(G32*Coefficients!$B$5)+(H32*Coefficients!$D$5)+(I32*Coefficients!$F$5)+(J32*Coefficients!$H$5)+(K32*Coefficients!$J$5)+(L32*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G32*Coefficients!$C$5)+(H32*Coefficients!$E$5)+(I32*Coefficients!$G$5)+(J32*Coefficients!$I$5)+(K32*Coefficients!$K$5)+(L32*Coefficients!$O$5)=0,\"\",(G32*Coefficients!$C$5)+(H32*Coefficients!$E$5)+(I32*Coefficients!$G$5)+(J32*Coefficients!$I$5)+(K32*Coefficients!$K$5)+(L32*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G33*Coefficients!$B$5)+(H33*Coefficients!$D$5)+(I33*Coefficients!$F$5)+(J33*Coefficients!$H$5)+(K33*Coefficients!$J$5)+(L33*Coefficients!$N$5)=0,\"\",(G33*Coefficients!$B$5)+(H33*Coefficients!$D$5)+(I33*Coefficients!$F$5)+(J33*Coefficients!$H$5)+(K33*Coefficients!$J$5)+(L33*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G33*Coefficients!$C$5)+(H33*Coefficients!$E$5)+(I33*Coefficients!$G$5)+(J33*Coefficients!$I$5)+(K33*Coefficients!$K$5)+(L33*Coefficients!$O$5)=0,\"\",(G33*Coefficients!$C$5)+(H33*Coefficients!$E$5)+(I33*Coefficients!$G$5)+(J33*Coefficients!$I$5)+(K33*Coefficients!$K$5)+(L33*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G34*Coefficients!$B$5)+(H34*Coefficients!$D$5)+(I34*Coefficients!$F$5)+(J34*Coefficients!$H$5)+(K34*Coefficients!$J$5)+(L34*Coefficients!$N$5)=0,\"\",(G34*Coefficients!$B$5)+(H34*Coefficients!$D$5)+(I34*Coefficients!$F$5)+(J34*Coefficients!$H$5)+(K34*Coefficients!$J$5)+(L34*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G34*Coefficients!$C$5)+(H34*Coefficients!$E$5)+(I34*Coefficients!$G$5)+(J34*Coefficients!$I$5)+(K34*Coefficients!$K$5)+(L34*Coefficients!$O$5)=0,\"\",(G34*Coefficients!$C$5)+(H34*Coefficients!$E$5)+(I34*Coefficients!$G$5)+(J34*Coefficients!$I$5)+(K34*Coefficients!$K$5)+(L34*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G35*Coefficients!$B$5)+(H35*Coefficients!$D$5)+(I35*Coefficients!$F$5)+(J35*Coefficients!$H$5)+(K35*Coefficients!$J$5)+(L35*Coefficients!$N$5)=0,\"\",(G35*Coefficients!$B$5)+(H35*Coefficients!$D$5)+(I35*Coefficients!$F$5)+(J35*Coefficients!$H$5)+(K35*Coefficients!$J$5)+(L35*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G35*Coefficients!$C$5)+(H35*Coefficients!$E$5)+(I35*Coefficients!$G$5)+(J35*Coefficients!$I$5)+(K35*Coefficients!$K$5)+(L35*Coefficients!$O$5)=0,\"\",(G35*Coefficients!$C$5)+(H35*Coefficients!$E$5)+(I35*Coefficients!$G$5)+(J35*Coefficients!$I$5)+(K35*Coefficients!$K$5)+(L35*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G36*Coefficients!$B$5)+(H36*Coefficients!$D$5)+(I36*Coefficients!$F$5)+(J36*Coefficients!$H$5)+(K36*Coefficients!$J$5)+(L36*Coefficients!$N$5)=0,\"\",(G36*Coefficients!$B$5)+(H36*Coefficients!$D$5)+(I36*Coefficients!$F$5)+(J36*Coefficients!$H$5)+(K36*Coefficients!$J$5)+(L36*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G36*Coefficients!$C$5)+(H36*Coefficients!$E$5)+(I36*Coefficients!$G$5)+(J36*Coefficients!$I$5)+(K36*Coefficients!$K$5)+(L36*Coefficients!$O$5)=0,\"\",(G36*Coefficients!$C$5)+(H36*Coefficients!$E$5)+(I36*Coefficients!$G$5)+(J36*Coefficients!$I$5)+(K36*Coefficients!$K$5)+(L36*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G37*Coefficients!$B$5)+(H37*Coefficients!$D$5)+(I37*Coefficients!$F$5)+(J37*Coefficients!$H$5)+(K37*Coefficients!$J$5)+(L37*Coefficients!$N$5)=0,\"\",(G37*Coefficients!$B$5)+(H37*Coefficients!$D$5)+(I37*Coefficients!$F$5)+(J37*Coefficients!$H$5)+(K37*Coefficients!$J$5)+(L37*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G37*Coefficients!$C$5)+(H37*Coefficients!$E$5)+(I37*Coefficients!$G$5)+(J37*Coefficients!$I$5)+(K37*Coefficients!$K$5)+(L37*Coefficients!$O$5)=0,\"\",(G37*Coefficients!$C$5)+(H37*Coefficients!$E$5)+(I37*Coefficients!$G$5)+(J37*Coefficients!$I$5)+(K37*Coefficients!$K$5)+(L37*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G38*Coefficients!$B$5)+(H38*Coefficients!$D$5)+(I38*Coefficients!$F$5)+(J38*Coefficients!$H$5)+(K38*Coefficients!$J$5)+(L38*Coefficients!$N$5)=0,\"\",(G38*Coefficients!$B$5)+(H38*Coefficients!$D$5)+(I38*Coefficients!$F$5)+(J38*Coefficients!$H$5)+(K38*Coefficients!$J$5)+(L38*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G38*Coefficients!$C$5)+(H38*Coefficients!$E$5)+(I38*Coefficients!$G$5)+(J38*Coefficients!$I$5)+(K38*Coefficients!$K$5)+(L38*Coefficients!$O$5)=0,\"\",(G38*Coefficients!$C$5)+(H38*Coefficients!$E$5)+(I38*Coefficients!$G$5)+(J38*Coefficients!$I$5)+(K38*Coefficients!$K$5)+(L38*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G39*Coefficients!$B$5)+(H39*Coefficients!$D$5)+(I39*Coefficients!$F$5)+(J39*Coefficients!$H$5)+(K39*Coefficients!$J$5)+(L39*Coefficients!$N$5)=0,\"\",(G39*Coefficients!$B$5)+(H39*Coefficients!$D$5)+(I39*Coefficients!$F$5)+(J39*Coefficients!$H$5)+(K39*Coefficients!$J$5)+(L39*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G39*Coefficients!$C$5)+(H39*Coefficients!$E$5)+(I39*Coefficients!$G$5)+(J39*Coefficients!$I$5)+(K39*Coefficients!$K$5)+(L39*Coefficients!$O$5)=0,\"\",(G39*Coefficients!$C$5)+(H39*Coefficients!$E$5)+(I39*Coefficients!$G$5)+(J39*Coefficients!$I$5)+(K39*Coefficients!$K$5)+(L39*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G40*Coefficients!$B$5)+(H40*Coefficients!$D$5)+(I40*Coefficients!$F$5)+(J40*Coefficients!$H$5)+(K40*Coefficients!$J$5)+(L40*Coefficients!$N$5)=0,\"\",(G40*Coefficients!$B$5)+(H40*Coefficients!$D$5)+(I40*Coefficients!$F$5)+(J40*Coefficients!$H$5)+(K40*Coefficients!$J$5)+(L40*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G40*Coefficients!$C$5)+(H40*Coefficients!$E$5)+(I40*Coefficients!$G$5)+(J40*Coefficients!$I$5)+(K40*Coefficients!$K$5)+(L40*Coefficients!$O$5)=0,\"\",(G40*Coefficients!$C$5)+(H40*Coefficients!$E$5)+(I40*Coefficients!$G$5)+(J40*Coefficients!$I$5)+(K40*Coefficients!$K$5)+(L40*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G41*Coefficients!$B$5)+(H41*Coefficients!$D$5)+(I41*Coefficients!$F$5)+(J41*Coefficients!$H$5)+(K41*Coefficients!$J$5)+(L41*Coefficients!$N$5)=0,\"\",(G41*Coefficients!$B$5)+(H41*Coefficients!$D$5)+(I41*Coefficients!$F$5)+(J41*Coefficients!$H$5)+(K41*Coefficients!$J$5)+(L41*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G41*Coefficients!$C$5)+(H41*Coefficients!$E$5)+(I41*Coefficients!$G$5)+(J41*Coefficients!$I$5)+(K41*Coefficients!$K$5)+(L41*Coefficients!$O$5)=0,\"\",(G41*Coefficients!$C$5)+(H41*Coefficients!$E$5)+(I41*Coefficients!$G$5)+(J41*Coefficients!$I$5)+(K41*Coefficients!$K$5)+(L41*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G42*Coefficients!$B$5)+(H42*Coefficients!$D$5)+(I42*Coefficients!$F$5)+(J42*Coefficients!$H$5)+(K42*Coefficients!$J$5)+(L42*Coefficients!$N$5)=0,\"\",(G42*Coefficients!$B$5)+(H42*Coefficients!$D$5)+(I42*Coefficients!$F$5)+(J42*Coefficients!$H$5)+(K42*Coefficients!$J$5)+(L42*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G42*Coefficients!$C$5)+(H42*Coefficients!$E$5)+(I42*Coefficients!$G$5)+(J42*Coefficients!$I$5)+(K42*Coefficients!$K$5)+(L42*Coefficients!$O$5)=0,\"\",(G42*Coefficients!$C$5)+(H42*Coefficients!$E$5)+(I42*Coefficients!$G$5)+(J42*Coefficients!$I$5)+(K42*Coefficients!$K$5)+(L42*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G43*Coefficients!$B$5)+(H43*Coefficients!$D$5)+(I43*Coefficients!$F$5)+(J43*Coefficients!$H$5)+(K43*Coefficients!$J$5)+(L43*Coefficients!$N$5)=0,\"\",(G43*Coefficients!$B$5)+(H43*Coefficients!$D$5)+(I43*Coefficients!$F$5)+(J43*Coefficients!$H$5)+(K43*Coefficients!$J$5)+(L43*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G43*Coefficients!$C$5)+(H43*Coefficients!$E$5)+(I43*Coefficients!$G$5)+(J43*Coefficients!$I$5)+(K43*Coefficients!$K$5)+(L43*Coefficients!$O$5)=0,\"\",(G43*Coefficients!$C$5)+(H43*Coefficients!$E$5)+(I43*Coefficients!$G$5)+(J43*Coefficients!$I$5)+(K43*Coefficients!$K$5)+(L43*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G44*Coefficients!$B$5)+(H44*Coefficients!$D$5)+(I44*Coefficients!$F$5)+(J44*Coefficients!$H$5)+(K44*Coefficients!$J$5)+(L44*Coefficients!$N$5)=0,\"\",(G44*Coefficients!$B$5)+(H44*Coefficients!$D$5)+(I44*Coefficients!$F$5)+(J44*Coefficients!$H$5)+(K44*Coefficients!$J$5)+(L44*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G44*Coefficients!$C$5)+(H44*Coefficients!$E$5)+(I44*Coefficients!$G$5)+(J44*Coefficients!$I$5)+(K44*Coefficients!$K$5)+(L44*Coefficients!$O$5)=0,\"\",(G44*Coefficients!$C$5)+(H44*Coefficients!$E$5)+(I44*Coefficients!$G$5)+(J44*Coefficients!$I$5)+(K44*Coefficients!$K$5)+(L44*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G45*Coefficients!$B$5)+(H45*Coefficients!$D$5)+(I45*Coefficients!$F$5)+(J45*Coefficients!$H$5)+(K45*Coefficients!$J$5)+(L45*Coefficients!$N$5)=0,\"\",(G45*Coefficients!$B$5)+(H45*Coefficients!$D$5)+(I45*Coefficients!$F$5)+(J45*Coefficients!$H$5)+(K45*Coefficients!$J$5)+(L45*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G45*Coefficients!$C$5)+(H45*Coefficients!$E$5)+(I45*Coefficients!$G$5)+(J45*Coefficients!$I$5)+(K45*Coefficients!$K$5)+(L45*Coefficients!$O$5)=0,\"\",(G45*Coefficients!$C$5)+(H45*Coefficients!$E$5)+(I45*Coefficients!$G$5)+(J45*Coefficients!$I$5)+(K45*Coefficients!$K$5)+(L45*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G46*Coefficients!$B$5)+(H46*Coefficients!$D$5)+(I46*Coefficients!$F$5)+(J46*Coefficients!$H$5)+(K46*Coefficients!$J$5)+(L46*Coefficients!$N$5)=0,\"\",(G46*Coefficients!$B$5)+(H46*Coefficients!$D$5)+(I46*Coefficients!$F$5)+(J46*Coefficients!$H$5)+(K46*Coefficients!$J$5)+(L46*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G46*Coefficients!$C$5)+(H46*Coefficients!$E$5)+(I46*Coefficients!$G$5)+(J46*Coefficients!$I$5)+(K46*Coefficients!$K$5)+(L46*Coefficients!$O$5)=0,\"\",(G46*Coefficients!$C$5)+(H46*Coefficients!$E$5)+(I46*Coefficients!$G$5)+(J46*Coefficients!$I$5)+(K46*Coefficients!$K$5)+(L46*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G47*Coefficients!$B$5)+(H47*Coefficients!$D$5)+(I47*Coefficients!$F$5)+(J47*Coefficients!$H$5)+(K47*Coefficients!$J$5)+(L47*Coefficients!$N$5)=0,\"\",(G47*Coefficients!$B$5)+(H47*Coefficients!$D$5)+(I47*Coefficients!$F$5)+(J47*Coefficients!$H$5)+(K47*Coefficients!$J$5)+(L47*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G47*Coefficients!$C$5)+(H47*Coefficients!$E$5)+(I47*Coefficients!$G$5)+(J47*Coefficients!$I$5)+(K47*Coefficients!$K$5)+(L47*Coefficients!$O$5)=0,\"\",(G47*Coefficients!$C$5)+(H47*Coefficients!$E$5)+(I47*Coefficients!$G$5)+(J47*Coefficients!$I$5)+(K47*Coefficients!$K$5)+(L47*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G48*Coefficients!$B$5)+(H48*Coefficients!$D$5)+(I48*Coefficients!$F$5)+(J48*Coefficients!$H$5)+(K48*Coefficients!$J$5)+(L48*Coefficients!$N$5)=0,\"\",(G48*Coefficients!$B$5)+(H48*Coefficients!$D$5)+(I48*Coefficients!$F$5)+(J48*Coefficients!$H$5)+(K48*Coefficients!$J$5)+(L48*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G48*Coefficients!$C$5)+(H48*Coefficients!$E$5)+(I48*Coefficients!$G$5)+(J48*Coefficients!$I$5)+(K48*Coefficients!$K$5)+(L48*Coefficients!$O$5)=0,\"\",(G48*Coefficients!$C$5)+(H48*Coefficients!$E$5)+(I48*Coefficients!$G$5)+(J48*Coefficients!$I$5)+(K48*Coefficients!$K$5)+(L48*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G49*Coefficients!$B$5)+(H49*Coefficients!$D$5)+(I49*Coefficients!$F$5)+(J49*Coefficients!$H$5)+(K49*Coefficients!$J$5)+(L49*Coefficients!$N$5)=0,\"\",(G49*Coefficients!$B$5)+(H49*Coefficients!$D$5)+(I49*Coefficients!$F$5)+(J49*Coefficients!$H$5)+(K49*Coefficients!$J$5)+(L49*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G49*Coefficients!$C$5)+(H49*Coefficients!$E$5)+(I49*Coefficients!$G$5)+(J49*Coefficients!$I$5)+(K49*Coefficients!$K$5)+(L49*Coefficients!$O$5)=0,\"\",(G49*Coefficients!$C$5)+(H49*Coefficients!$E$5)+(I49*Coefficients!$G$5)+(J49*Coefficients!$I$5)+(K49*Coefficients!$K$5)+(L49*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G50*Coefficients!$B$5)+(H50*Coefficients!$D$5)+(I50*Coefficients!$F$5)+(J50*Coefficients!$H$5)+(K50*Coefficients!$J$5)+(L50*Coefficients!$N$5)=0,\"\",(G50*Coefficients!$B$5)+(H50*Coefficients!$D$5)+(I50*Coefficients!$F$5)+(J50*Coefficients!$H$5)+(K50*Coefficients!$J$5)+(L50*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G50*Coefficients!$C$5)+(H50*Coefficients!$E$5)+(I50*Coefficients!$G$5)+(J50*Coefficients!$I$5)+(K50*Coefficients!$K$5)+(L50*Coefficients!$O$5)=0,\"\",(G50*Coefficients!$C$5)+(H50*Coefficients!$E$5)+(I50*Coefficients!$G$5)+(J50*Coefficients!$I$5)+(K50*Coefficients!$K$5)+(L50*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G51*Coefficients!$B$5)+(H51*Coefficients!$D$5)+(I51*Coefficients!$F$5)+(J51*Coefficients!$H$5)+(K51*Coefficients!$J$5)+(L51*Coefficients!$N$5)=0,\"\",(G51*Coefficients!$B$5)+(H51*Coefficients!$D$5)+(I51*Coefficients!$F$5)+(J51*Coefficients!$H$5)+(K51*Coefficients!$J$5)+(L51*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G51*Coefficients!$C$5)+(H51*Coefficients!$E$5)+(I51*Coefficients!$G$5)+(J51*Coefficients!$I$5)+(K51*Coefficients!$K$5)+(L51*Coefficients!$O$5)=0,\"\",(G51*Coefficients!$C$5)+(H51*Coefficients!$E$5)+(I51*Coefficients!$G$5)+(J51*Coefficients!$I$5)+(K51*Coefficients!$K$5)+(L51*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G52*Coefficients!$B$5)+(H52*Coefficients!$D$5)+(I52*Coefficients!$F$5)+(J52*Coefficients!$H$5)+(K52*Coefficients!$J$5)+(L52*Coefficients!$N$5)=0,\"\",(G52*Coefficients!$B$5)+(H52*Coefficients!$D$5)+(I52*Coefficients!$F$5)+(J52*Coefficients!$H$5)+(K52*Coefficients!$J$5)+(L52*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G52*Coefficients!$C$5)+(H52*Coefficients!$E$5)+(I52*Coefficients!$G$5)+(J52*Coefficients!$I$5)+(K52*Coefficients!$K$5)+(L52*Coefficients!$O$5)=0,\"\",(G52*Coefficients!$C$5)+(H52*Coefficients!$E$5)+(I52*Coefficients!$G$5)+(J52*Coefficients!$I$5)+(K52*Coefficients!$K$5)+(L52*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G53*Coefficients!$B$5)+(H53*Coefficients!$D$5)+(I53*Coefficients!$F$5)+(J53*Coefficients!$H$5)+(K53*Coefficients!$J$5)+(L53*Coefficients!$N$5)=0,\"\",(G53*Coefficients!$B$5)+(H53*Coefficients!$D$5)+(I53*Coefficients!$F$5)+(J53*Coefficients!$H$5)+(K53*Coefficients!$J$5)+(L53*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G53*Coefficients!$C$5)+(H53*Coefficients!$E$5)+(I53*Coefficients!$G$5)+(J53*Coefficients!$I$5)+(K53*Coefficients!$K$5)+(L53*Coefficients!$O$5)=0,\"\",(G53*Coefficients!$C$5)+(H53*Coefficients!$E$5)+(I53*Coefficients!$G$5)+(J53*Coefficients!$I$5)+(K53*Coefficients!$K$5)+(L53*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G54*Coefficients!$B$5)+(H54*Coefficients!$D$5)+(I54*Coefficients!$F$5)+(J54*Coefficients!$H$5)+(K54*Coefficients!$J$5)+(L54*Coefficients!$N$5)=0,\"\",(G54*Coefficients!$B$5)+(H54*Coefficients!$D$5)+(I54*Coefficients!$F$5)+(J54*Coefficients!$H$5)+(K54*Coefficients!$J$5)+(L54*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G54*Coefficients!$C$5)+(H54*Coefficients!$E$5)+(I54*Coefficients!$G$5)+(J54*Coefficients!$I$5)+(K54*Coefficients!$K$5)+(L54*Coefficients!$O$5)=0,\"\",(G54*Coefficients!$C$5)+(H54*Coefficients!$E$5)+(I54*Coefficients!$G$5)+(J54*Coefficients!$I$5)+(K54*Coefficients!$K$5)+(L54*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G55*Coefficients!$B$5)+(H55*Coefficients!$D$5)+(I55*Coefficients!$F$5)+(J55*Coefficients!$H$5)+(K55*Coefficients!$J$5)+(L55*Coefficients!$N$5)=0,\"\",(G55*Coefficients!$B$5)+(H55*Coefficients!$D$5)+(I55*Coefficients!$F$5)+(J55*Coefficients!$H$5)+(K55*Coefficients!$J$5)+(L55*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G55*Coefficients!$C$5)+(H55*Coefficients!$E$5)+(I55*Coefficients!$G$5)+(J55*Coefficients!$I$5)+(K55*Coefficients!$K$5)+(L55*Coefficients!$O$5)=0,\"\",(G55*Coefficients!$C$5)+(H55*Coefficients!$E$5)+(I55*Coefficients!$G$5)+(J55*Coefficients!$I$5)+(K55*Coefficients!$K$5)+(L55*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G56*Coefficients!$B$5)+(H56*Coefficients!$D$5)+(I56*Coefficients!$F$5)+(J56*Coefficients!$H$5)+(K56*Coefficients!$J$5)+(L56*Coefficients!$N$5)=0,\"\",(G56*Coefficients!$B$5)+(H56*Coefficients!$D$5)+(I56*Coefficients!$F$5)+(J56*Coefficients!$H$5)+(K56*Coefficients!$J$5)+(L56*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G56*Coefficients!$C$5)+(H56*Coefficients!$E$5)+(I56*Coefficients!$G$5)+(J56*Coefficients!$I$5)+(K56*Coefficients!$K$5)+(L56*Coefficients!$O$5)=0,\"\",(G56*Coefficients!$C$5)+(H56*Coefficients!$E$5)+(I56*Coefficients!$G$5)+(J56*Coefficients!$I$5)+(K56*Coefficients!$K$5)+(L56*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G57*Coefficients!$B$5)+(H57*Coefficients!$D$5)+(I57*Coefficients!$F$5)+(J57*Coefficients!$H$5)+(K57*Coefficients!$J$5)+(L57*Coefficients!$N$5)=0,\"\",(G57*Coefficients!$B$5)+(H57*Coefficients!$D$5)+(I57*Coefficients!$F$5)+(J57*Coefficients!$H$5)+(K57*Coefficients!$J$5)+(L57*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G57*Coefficients!$C$5)+(H57*Coefficients!$E$5)+(I57*Coefficients!$G$5)+(J57*Coefficients!$I$5)+(K57*Coefficients!$K$5)+(L57*Coefficients!$O$5)=0,\"\",(G57*Coefficients!$C$5)+(H57*Coefficients!$E$5)+(I57*Coefficients!$G$5)+(J57*Coefficients!$I$5)+(K57*Coefficients!$K$5)+(L57*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G58*Coefficients!$B$5)+(H58*Coefficients!$D$5)+(I58*Coefficients!$F$5)+(J58*Coefficients!$H$5)+(K58*Coefficients!$J$5)+(L58*Coefficients!$N$5)=0,\"\",(G58*Coefficients!$B$5)+(H58*Coefficients!$D$5)+(I58*Coefficients!$F$5)+(J58*Coefficients!$H$5)+(K58*Coefficients!$J$5)+(L58*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G58*Coefficients!$C$5)+(H58*Coefficients!$E$5)+(I58*Coefficients!$G$5)+(J58*Coefficients!$I$5)+(K58*Coefficients!$K$5)+(L58*Coefficients!$O$5)=0,\"\",(G58*Coefficients!$C$5)+(H58*Coefficients!$E$5)+(I58*Coefficients!$G$5)+(J58*Coefficients!$I$5)+(K58*Coefficients!$K$5)+(L58*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G59*Coefficients!$B$5)+(H59*Coefficients!$D$5)+(I59*Coefficients!$F$5)+(J59*Coefficients!$H$5)+(K59*Coefficients!$J$5)+(L59*Coefficients!$N$5)=0,\"\",(G59*Coefficients!$B$5)+(H59*Coefficients!$D$5)+(I59*Coefficients!$F$5)+(J59*Coefficients!$H$5)+(K59*Coefficients!$J$5)+(L59*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G59*Coefficients!$C$5)+(H59*Coefficients!$E$5)+(I59*Coefficients!$G$5)+(J59*Coefficients!$I$5)+(K59*Coefficients!$K$5)+(L59*Coefficients!$O$5)=0,\"\",(G59*Coefficients!$C$5)+(H59*Coefficients!$E$5)+(I59*Coefficients!$G$5)+(J59*Coefficients!$I$5)+(K59*Coefficients!$K$5)+(L59*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G60*Coefficients!$B$5)+(H60*Coefficients!$D$5)+(I60*Coefficients!$F$5)+(J60*Coefficients!$H$5)+(K60*Coefficients!$J$5)+(L60*Coefficients!$N$5)=0,\"\",(G60*Coefficients!$B$5)+(H60*Coefficients!$D$5)+(I60*Coefficients!$F$5)+(J60*Coefficients!$H$5)+(K60*Coefficients!$J$5)+(L60*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G60*Coefficients!$C$5)+(H60*Coefficients!$E$5)+(I60*Coefficients!$G$5)+(J60*Coefficients!$I$5)+(K60*Coefficients!$K$5)+(L60*Coefficients!$O$5)=0,\"\",(G60*Coefficients!$C$5)+(H60*Coefficients!$E$5)+(I60*Coefficients!$G$5)+(J60*Coefficients!$I$5)+(K60*Coefficients!$K$5)+(L60*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G61*Coefficients!$B$5)+(H61*Coefficients!$D$5)+(I61*Coefficients!$F$5)+(J61*Coefficients!$H$5)+(K61*Coefficients!$J$5)+(L61*Coefficients!$N$5)=0,\"\",(G61*Coefficients!$B$5)+(H61*Coefficients!$D$5)+(I61*Coefficients!$F$5)+(J61*Coefficients!$H$5)+(K61*Coefficients!$J$5)+(L61*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G61*Coefficients!$C$5)+(H61*Coefficients!$E$5)+(I61*Coefficients!$G$5)+(J61*Coefficients!$I$5)+(K61*Coefficients!$K$5)+(L61*Coefficients!$O$5)=0,\"\",(G61*Coefficients!$C$5)+(H61*Coefficients!$E$5)+(I61*Coefficients!$G$5)+(J61*Coefficients!$I$5)+(K61*Coefficients!$K$5)+(L61*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G62*Coefficients!$B$5)+(H62*Coefficients!$D$5)+(I62*Coefficients!$F$5)+(J62*Coefficients!$H$5)+(K62*Coefficients!$J$5)+(L62*Coefficients!$N$5)=0,\"\",(G62*Coefficients!$B$5)+(H62*Coefficients!$D$5)+(I62*Coefficients!$F$5)+(J62*Coefficients!$H$5)+(K62*Coefficients!$J$5)+(L62*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G62*Coefficients!$C$5)+(H62*Coefficients!$E$5)+(I62*Coefficients!$G$5)+(J62*Coefficients!$I$5)+(K62*Coefficients!$K$5)+(L62*Coefficients!$O$5)=0,\"\",(G62*Coefficients!$C$5)+(H62*Coefficients!$E$5)+(I62*Coefficients!$G$5)+(J62*Coefficients!$I$5)+(K62*Coefficients!$K$5)+(L62*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G63*Coefficients!$B$5)+(H63*Coefficients!$D$5)+(I63*Coefficients!$F$5)+(J63*Coefficients!$H$5)+(K63*Coefficients!$J$5)+(L63*Coefficients!$N$5)=0,\"\",(G63*Coefficients!$B$5)+(H63*Coefficients!$D$5)+(I63*Coefficients!$F$5)+(J63*Coefficients!$H$5)+(K63*Coefficients!$J$5)+(L63*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G63*Coefficients!$C$5)+(H63*Coefficients!$E$5)+(I63*Coefficients!$G$5)+(J63*Coefficients!$I$5)+(K63*Coefficients!$K$5)+(L63*Coefficients!$O$5)=0,\"\",(G63*Coefficients!$C$5)+(H63*Coefficients!$E$5)+(I63*Coefficients!$G$5)+(J63*Coefficients!$I$5)+(K63*Coefficients!$K$5)+(L63*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G64*Coefficients!$B$5)+(H64*Coefficients!$D$5)+(I64*Coefficients!$F$5)+(J64*Coefficients!$H$5)+(K64*Coefficients!$J$5)+(L64*Coefficients!$N$5)=0,\"\",(G64*Coefficients!$B$5)+(H64*Coefficients!$D$5)+(I64*Coefficients!$F$5)+(J64*Coefficients!$H$5)+(K64*Coefficients!$J$5)+(L64*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G64*Coefficients!$C$5)+(H64*Coefficients!$E$5)+(I64*Coefficients!$G$5)+(J64*Coefficients!$I$5)+(K64*Coefficients!$K$5)+(L64*Coefficients!$O$5)=0,\"\",(G64*Coefficients!$C$5)+(H64*Coefficients!$E$5)+(I64*Coefficients!$G$5)+(J64*Coefficients!$I$5)+(K64*Coefficients!$K$5)+(L64*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G65*Coefficients!$B$5)+(H65*Coefficients!$D$5)+(I65*Coefficients!$F$5)+(J65*Coefficients!$H$5)+(K65*Coefficients!$J$5)+(L65*Coefficients!$N$5)=0,\"\",(G65*Coefficients!$B$5)+(H65*Coefficients!$D$5)+(I65*Coefficients!$F$5)+(J65*Coefficients!$H$5)+(K65*Coefficients!$J$5)+(L65*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G65*Coefficients!$C$5)+(H65*Coefficients!$E$5)+(I65*Coefficients!$G$5)+(J65*Coefficients!$I$5)+(K65*Coefficients!$K$5)+(L65*Coefficients!$O$5)=0,\"\",(G65*Coefficients!$C$5)+(H65*Coefficients!$E$5)+(I65*Coefficients!$G$5)+(J65*Coefficients!$I$5)+(K65*Coefficients!$K$5)+(L65*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G66*Coefficients!$B$5)+(H66*Coefficients!$D$5)+(I66*Coefficients!$F$5)+(J66*Coefficients!$H$5)+(K66*Coefficients!$J$5)+(L66*Coefficients!$N$5)=0,\"\",(G66*Coefficients!$B$5)+(H66*Coefficients!$D$5)+(I66*Coefficients!$F$5)+(J66*Coefficients!$H$5)+(K66*Coefficients!$J$5)+(L66*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G66*Coefficients!$C$5)+(H66*Coefficients!$E$5)+(I66*Coefficients!$G$5)+(J66*Coefficients!$I$5)+(K66*Coefficients!$K$5)+(L66*Coefficients!$O$5)=0,\"\",(G66*Coefficients!$C$5)+(H66*Coefficients!$E$5)+(I66*Coefficients!$G$5)+(J66*Coefficients!$I$5)+(K66*Coefficients!$K$5)+(L66*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G67*Coefficients!$B$5)+(H67*Coefficients!$D$5)+(I67*Coefficients!$F$5)+(J67*Coefficients!$H$5)+(K67*Coefficients!$J$5)+(L67*Coefficients!$N$5)=0,\"\",(G67*Coefficients!$B$5)+(H67*Coefficients!$D$5)+(I67*Coefficients!$F$5)+(J67*Coefficients!$H$5)+(K67*Coefficients!$J$5)+(L67*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G67*Coefficients!$C$5)+(H67*Coefficients!$E$5)+(I67*Coefficients!$G$5)+(J67*Coefficients!$I$5)+(K67*Coefficients!$K$5)+(L67*Coefficients!$O$5)=0,\"\",(G67*Coefficients!$C$5)+(H67*Coefficients!$E$5)+(I67*Coefficients!$G$5)+(J67*Coefficients!$I$5)+(K67*Coefficients!$K$5)+(L67*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G68*Coefficients!$B$5)+(H68*Coefficients!$D$5)+(I68*Coefficients!$F$5)+(J68*Coefficients!$H$5)+(K68*Coefficients!$J$5)+(L68*Coefficients!$N$5)=0,\"\",(G68*Coefficients!$B$5)+(H68*Coefficients!$D$5)+(I68*Coefficients!$F$5)+(J68*Coefficients!$H$5)+(K68*Coefficients!$J$5)+(L68*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G68*Coefficients!$C$5)+(H68*Coefficients!$E$5)+(I68*Coefficients!$G$5)+(J68*Coefficients!$I$5)+(K68*Coefficients!$K$5)+(L68*Coefficients!$O$5)=0,\"\",(G68*Coefficients!$C$5)+(H68*Coefficients!$E$5)+(I68*Coefficients!$G$5)+(J68*Coefficients!$I$5)+(K68*Coefficients!$K$5)+(L68*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G69*Coefficients!$B$5)+(H69*Coefficients!$D$5)+(I69*Coefficients!$F$5)+(J69*Coefficients!$H$5)+(K69*Coefficients!$J$5)+(L69*Coefficients!$N$5)=0,\"\",(G69*Coefficients!$B$5)+(H69*Coefficients!$D$5)+(I69*Coefficients!$F$5)+(J69*Coefficients!$H$5)+(K69*Coefficients!$J$5)+(L69*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G69*Coefficients!$C$5)+(H69*Coefficients!$E$5)+(I69*Coefficients!$G$5)+(J69*Coefficients!$I$5)+(K69*Coefficients!$K$5)+(L69*Coefficients!$O$5)=0,\"\",(G69*Coefficients!$C$5)+(H69*Coefficients!$E$5)+(I69*Coefficients!$G$5)+(J69*Coefficients!$I$5)+(K69*Coefficients!$K$5)+(L69*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G70*Coefficients!$B$5)+(H70*Coefficients!$D$5)+(I70*Coefficients!$F$5)+(J70*Coefficients!$H$5)+(K70*Coefficients!$J$5)+(L70*Coefficients!$N$5)=0,\"\",(G70*Coefficients!$B$5)+(H70*Coefficients!$D$5)+(I70*Coefficients!$F$5)+(J70*Coefficients!$H$5)+(K70*Coefficients!$J$5)+(L70*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G70*Coefficients!$C$5)+(H70*Coefficients!$E$5)+(I70*Coefficients!$G$5)+(J70*Coefficients!$I$5)+(K70*Coefficients!$K$5)+(L70*Coefficients!$O$5)=0,\"\",(G70*Coefficients!$C$5)+(H70*Coefficients!$E$5)+(I70*Coefficients!$G$5)+(J70*Coefficients!$I$5)+(K70*Coefficients!$K$5)+(L70*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G71*Coefficients!$B$5)+(H71*Coefficients!$D$5)+(I71*Coefficients!$F$5)+(J71*Coefficients!$H$5)+(K71*Coefficients!$J$5)+(L71*Coefficients!$N$5)=0,\"\",(G71*Coefficients!$B$5)+(H71*Coefficients!$D$5)+(I71*Coefficients!$F$5)+(J71*Coefficients!$H$5)+(K71*Coefficients!$J$5)+(L71*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G71*Coefficients!$C$5)+(H71*Coefficients!$E$5)+(I71*Coefficients!$G$5)+(J71*Coefficients!$I$5)+(K71*Coefficients!$K$5)+(L71*Coefficients!$O$5)=0,\"\",(G71*Coefficients!$C$5)+(H71*Coefficients!$E$5)+(I71*Coefficients!$G$5)+(J71*Coefficients!$I$5)+(K71*Coefficients!$K$5)+(L71*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G72*Coefficients!$B$5)+(H72*Coefficients!$D$5)+(I72*Coefficients!$F$5)+(J72*Coefficients!$H$5)+(K72*Coefficients!$J$5)+(L72*Coefficients!$N$5)=0,\"\",(G72*Coefficients!$B$5)+(H72*Coefficients!$D$5)+(I72*Coefficients!$F$5)+(J72*Coefficients!$H$5)+(K72*Coefficients!$J$5)+(L72*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G72*Coefficients!$C$5)+(H72*Coefficients!$E$5)+(I72*Coefficients!$G$5)+(J72*Coefficients!$I$5)+(K72*Coefficients!$K$5)+(L72*Coefficients!$O$5)=0,\"\",(G72*Coefficients!$C$5)+(H72*Coefficients!$E$5)+(I72*Coefficients!$G$5)+(J72*Coefficients!$I$5)+(K72*Coefficients!$K$5)+(L72*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G73*Coefficients!$B$5)+(H73*Coefficients!$D$5)+(I73*Coefficients!$F$5)+(J73*Coefficients!$H$5)+(K73*Coefficients!$J$5)+(L73*Coefficients!$N$5)=0,\"\",(G73*Coefficients!$B$5)+(H73*Coefficients!$D$5)+(I73*Coefficients!$F$5)+(J73*Coefficients!$H$5)+(K73*Coefficients!$J$5)+(L73*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G73*Coefficients!$C$5)+(H73*Coefficients!$E$5)+(I73*Coefficients!$G$5)+(J73*Coefficients!$I$5)+(K73*Coefficients!$K$5)+(L73*Coefficients!$O$5)=0,\"\",(G73*Coefficients!$C$5)+(H73*Coefficients!$E$5)+(I73*Coefficients!$G$5)+(J73*Coefficients!$I$5)+(K73*Coefficients!$K$5)+(L73*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G74*Coefficients!$B$5)+(H74*Coefficients!$D$5)+(I74*Coefficients!$F$5)+(J74*Coefficients!$H$5)+(K74*Coefficients!$J$5)+(L74*Coefficients!$N$5)=0,\"\",(G74*Coefficients!$B$5)+(H74*Coefficients!$D$5)+(I74*Coefficients!$F$5)+(J74*Coefficients!$H$5)+(K74*Coefficients!$J$5)+(L74*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G74*Coefficients!$C$5)+(H74*Coefficients!$E$5)+(I74*Coefficients!$G$5)+(J74*Coefficients!$I$5)+(K74*Coefficients!$K$5)+(L74*Coefficients!$O$5)=0,\"\",(G74*Coefficients!$C$5)+(H74*Coefficients!$E$5)+(I74*Coefficients!$G$5)+(J74*Coefficients!$I$5)+(K74*Coefficients!$K$5)+(L74*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G75*Coefficients!$B$5)+(H75*Coefficients!$D$5)+(I75*Coefficients!$F$5)+(J75*Coefficients!$H$5)+(K75*Coefficients!$J$5)+(L75*Coefficients!$N$5)=0,\"\",(G75*Coefficients!$B$5)+(H75*Coefficients!$D$5)+(I75*Coefficients!$F$5)+(J75*Coefficients!$H$5)+(K75*Coefficients!$J$5)+(L75*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G75*Coefficients!$C$5)+(H75*Coefficients!$E$5)+(I75*Coefficients!$G$5)+(J75*Coefficients!$I$5)+(K75*Coefficients!$K$5)+(L75*Coefficients!$O$5)=0,\"\",(G75*Coefficients!$C$5)+(H75*Coefficients!$E$5)+(I75*Coefficients!$G$5)+(J75*Coefficients!$I$5)+(K75*Coefficients!$K$5)+(L75*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G76*Coefficients!$B$5)+(H76*Coefficients!$D$5)+(I76*Coefficients!$F$5)+(J76*Coefficients!$H$5)+(K76*Coefficients!$J$5)+(L76*Coefficients!$N$5)=0,\"\",(G76*Coefficients!$B$5)+(H76*Coefficients!$D$5)+(I76*Coefficients!$F$5)+(J76*Coefficients!$H$5)+(K76*Coefficients!$J$5)+(L76*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G76*Coefficients!$C$5)+(H76*Coefficients!$E$5)+(I76*Coefficients!$G$5)+(J76*Coefficients!$I$5)+(K76*Coefficients!$K$5)+(L76*Coefficients!$O$5)=0,\"\",(G76*Coefficients!$C$5)+(H76*Coefficients!$E$5)+(I76*Coefficients!$G$5)+(J76*Coefficients!$I$5)+(K76*Coefficients!$K$5)+(L76*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G77*Coefficients!$B$5)+(H77*Coefficients!$D$5)+(I77*Coefficients!$F$5)+(J77*Coefficients!$H$5)+(K77*Coefficients!$J$5)+(L77*Coefficients!$N$5)=0,\"\",(G77*Coefficients!$B$5)+(H77*Coefficients!$D$5)+(I77*Coefficients!$F$5)+(J77*Coefficients!$H$5)+(K77*Coefficients!$J$5)+(L77*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G77*Coefficients!$C$5)+(H77*Coefficients!$E$5)+(I77*Coefficients!$G$5)+(J77*Coefficients!$I$5)+(K77*Coefficients!$K$5)+(L77*Coefficients!$O$5)=0,\"\",(G77*Coefficients!$C$5)+(H77*Coefficients!$E$5)+(I77*Coefficients!$G$5)+(J77*Coefficients!$I$5)+(K77*Coefficients!$K$5)+(L77*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G78*Coefficients!$B$5)+(H78*Coefficients!$D$5)+(I78*Coefficients!$F$5)+(J78*Coefficients!$H$5)+(K78*Coefficients!$J$5)+(L78*Coefficients!$N$5)=0,\"\",(G78*Coefficients!$B$5)+(H78*Coefficients!$D$5)+(I78*Coefficients!$F$5)+(J78*Coefficients!$H$5)+(K78*Coefficients!$J$5)+(L78*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G78*Coefficients!$C$5)+(H78*Coefficients!$E$5)+(I78*Coefficients!$G$5)+(J78*Coefficients!$I$5)+(K78*Coefficients!$K$5)+(L78*Coefficients!$O$5)=0,\"\",(G78*Coefficients!$C$5)+(H78*Coefficients!$E$5)+(I78*Coefficients!$G$5)+(J78*Coefficients!$I$5)+(K78*Coefficients!$K$5)+(L78*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G79*Coefficients!$B$5)+(H79*Coefficients!$D$5)+(I79*Coefficients!$F$5)+(J79*Coefficients!$H$5)+(K79*Coefficients!$J$5)+(L79*Coefficients!$N$5)=0,\"\",(G79*Coefficients!$B$5)+(H79*Coefficients!$D$5)+(I79*Coefficients!$F$5)+(J79*Coefficients!$H$5)+(K79*Coefficients!$J$5)+(L79*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G79*Coefficients!$C$5)+(H79*Coefficients!$E$5)+(I79*Coefficients!$G$5)+(J79*Coefficients!$I$5)+(K79*Coefficients!$K$5)+(L79*Coefficients!$O$5)=0,\"\",(G79*Coefficients!$C$5)+(H79*Coefficients!$E$5)+(I79*Coefficients!$G$5)+(J79*Coefficients!$I$5)+(K79*Coefficients!$K$5)+(L79*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G80*Coefficients!$B$5)+(H80*Coefficients!$D$5)+(I80*Coefficients!$F$5)+(J80*Coefficients!$H$5)+(K80*Coefficients!$J$5)+(L80*Coefficients!$N$5)=0,\"\",(G80*Coefficients!$B$5)+(H80*Coefficients!$D$5)+(I80*Coefficients!$F$5)+(J80*Coefficients!$H$5)+(K80*Coefficients!$J$5)+(L80*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G80*Coefficients!$C$5)+(H80*Coefficients!$E$5)+(I80*Coefficients!$G$5)+(J80*Coefficients!$I$5)+(K80*Coefficients!$K$5)+(L80*Coefficients!$O$5)=0,\"\",(G80*Coefficients!$C$5)+(H80*Coefficients!$E$5)+(I80*Coefficients!$G$5)+(J80*Coefficients!$I$5)+(K80*Coefficients!$K$5)+(L80*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G81*Coefficients!$B$5)+(H81*Coefficients!$D$5)+(I81*Coefficients!$F$5)+(J81*Coefficients!$H$5)+(K81*Coefficients!$J$5)+(L81*Coefficients!$N$5)=0,\"\",(G81*Coefficients!$B$5)+(H81*Coefficients!$D$5)+(I81*Coefficients!$F$5)+(J81*Coefficients!$H$5)+(K81*Coefficients!$J$5)+(L81*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G81*Coefficients!$C$5)+(H81*Coefficients!$E$5)+(I81*Coefficients!$G$5)+(J81*Coefficients!$I$5)+(K81*Coefficients!$K$5)+(L81*Coefficients!$O$5)=0,\"\",(G81*Coefficients!$C$5)+(H81*Coefficients!$E$5)+(I81*Coefficients!$G$5)+(J81*Coefficients!$I$5)+(K81*Coefficients!$K$5)+(L81*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G82*Coefficients!$B$5)+(H82*Coefficients!$D$5)+(I82*Coefficients!$F$5)+(J82*Coefficients!$H$5)+(K82*Coefficients!$J$5)+(L82*Coefficients!$N$5)=0,\"\",(G82*Coefficients!$B$5)+(H82*Coefficients!$D$5)+(I82*Coefficients!$F$5)+(J82*Coefficients!$H$5)+(K82*Coefficients!$J$5)+(L82*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G82*Coefficients!$C$5)+(H82*Coefficients!$E$5)+(I82*Coefficients!$G$5)+(J82*Coefficients!$I$5)+(K82*Coefficients!$K$5)+(L82*Coefficients!$O$5)=0,\"\",(G82*Coefficients!$C$5)+(H82*Coefficients!$E$5)+(I82*Coefficients!$G$5)+(J82*Coefficients!$I$5)+(K82*Coefficients!$K$5)+(L82*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G83*Coefficients!$B$5)+(H83*Coefficients!$D$5)+(I83*Coefficients!$F$5)+(J83*Coefficients!$H$5)+(K83*Coefficients!$J$5)+(L83*Coefficients!$N$5)=0,\"\",(G83*Coefficients!$B$5)+(H83*Coefficients!$D$5)+(I83*Coefficients!$F$5)+(J83*Coefficients!$H$5)+(K83*Coefficients!$J$5)+(L83*Coefficients!$N$5))","v":""},null,null,{"$f":"IFERROR(O83/N83,\"\")","v":""},{"$f":"IF((G83*Coefficients!$C$5)+(H83*Coefficients!$E$5)+(I83*Coefficients!$G$5)+(J83*Coefficients!$I$5)+(K83*Coefficients!$K$5)+(L83*Coefficients!$O$5)=0,\"\",(G83*Coefficients!$C$5)+(H83*Coefficients!$E$5)+(I83*Coefficients!$G$5)+(J83*Coefficients!$I$5)+(K83*Coefficients!$K$5)+(L83*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G84*Coefficients!$B$5)+(H84*Coefficients!$D$5)+(I84*Coefficients!$F$5)+(J84*Coefficients!$H$5)+(K84*Coefficients!$J$5)+(L84*Coefficients!$N$5)=0,\"\",(G84*Coefficients!$B$5)+(H84*Coefficients!$D$5)+(I84*Coefficients!$F$5)+(J84*Coefficients!$H$5)+(K84*Coefficients!$J$5)+(L84*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G84*Coefficients!$C$5)+(H84*Coefficients!$E$5)+(I84*Coefficients!$G$5)+(J84*Coefficients!$I$5)+(K84*Coefficients!$K$5)+(L84*Coefficients!$O$5)=0,\"\",(G84*Coefficients!$C$5)+(H84*Coefficients!$E$5)+(I84*Coefficients!$G$5)+(J84*Coefficients!$I$5)+(K84*Coefficients!$K$5)+(L84*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G85*Coefficients!$B$5)+(H85*Coefficients!$D$5)+(I85*Coefficients!$F$5)+(J85*Coefficients!$H$5)+(K85*Coefficients!$J$5)+(L85*Coefficients!$N$5)=0,\"\",(G85*Coefficients!$B$5)+(H85*Coefficients!$D$5)+(I85*Coefficients!$F$5)+(J85*Coefficients!$H$5)+(K85*Coefficients!$J$5)+(L85*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G85*Coefficients!$C$5)+(H85*Coefficients!$E$5)+(I85*Coefficients!$G$5)+(J85*Coefficients!$I$5)+(K85*Coefficients!$K$5)+(L85*Coefficients!$O$5)=0,\"\",(G85*Coefficients!$C$5)+(H85*Coefficients!$E$5)+(I85*Coefficients!$G$5)+(J85*Coefficients!$I$5)+(K85*Coefficients!$K$5)+(L85*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G86*Coefficients!$B$5)+(H86*Coefficients!$D$5)+(I86*Coefficients!$F$5)+(J86*Coefficients!$H$5)+(K86*Coefficients!$J$5)+(L86*Coefficients!$N$5)=0,\"\",(G86*Coefficients!$B$5)+(H86*Coefficients!$D$5)+(I86*Coefficients!$F$5)+(J86*Coefficients!$H$5)+(K86*Coefficients!$J$5)+(L86*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G86*Coefficients!$C$5)+(H86*Coefficients!$E$5)+(I86*Coefficients!$G$5)+(J86*Coefficients!$I$5)+(K86*Coefficients!$K$5)+(L86*Coefficients!$O$5)=0,\"\",(G86*Coefficients!$C$5)+(H86*Coefficients!$E$5)+(I86*Coefficients!$G$5)+(J86*Coefficients!$I$5)+(K86*Coefficients!$K$5)+(L86*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G87*Coefficients!$B$5)+(H87*Coefficients!$D$5)+(I87*Coefficients!$F$5)+(J87*Coefficients!$H$5)+(K87*Coefficients!$J$5)+(L87*Coefficients!$N$5)=0,\"\",(G87*Coefficients!$B$5)+(H87*Coefficients!$D$5)+(I87*Coefficients!$F$5)+(J87*Coefficients!$H$5)+(K87*Coefficients!$J$5)+(L87*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G87*Coefficients!$C$5)+(H87*Coefficients!$E$5)+(I87*Coefficients!$G$5)+(J87*Coefficients!$I$5)+(K87*Coefficients!$K$5)+(L87*Coefficients!$O$5)=0,\"\",(G87*Coefficients!$C$5)+(H87*Coefficients!$E$5)+(I87*Coefficients!$G$5)+(J87*Coefficients!$I$5)+(K87*Coefficients!$K$5)+(L87*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G88*Coefficients!$B$5)+(H88*Coefficients!$D$5)+(I88*Coefficients!$F$5)+(J88*Coefficients!$H$5)+(K88*Coefficients!$J$5)+(L88*Coefficients!$N$5)=0,\"\",(G88*Coefficients!$B$5)+(H88*Coefficients!$D$5)+(I88*Coefficients!$F$5)+(J88*Coefficients!$H$5)+(K88*Coefficients!$J$5)+(L88*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G88*Coefficients!$C$5)+(H88*Coefficients!$E$5)+(I88*Coefficients!$G$5)+(J88*Coefficients!$I$5)+(K88*Coefficients!$K$5)+(L88*Coefficients!$O$5)=0,\"\",(G88*Coefficients!$C$5)+(H88*Coefficients!$E$5)+(I88*Coefficients!$G$5)+(J88*Coefficients!$I$5)+(K88*Coefficients!$K$5)+(L88*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G89*Coefficients!$B$5)+(H89*Coefficients!$D$5)+(I89*Coefficients!$F$5)+(J89*Coefficients!$H$5)+(K89*Coefficients!$J$5)+(L89*Coefficients!$N$5)=0,\"\",(G89*Coefficients!$B$5)+(H89*Coefficients!$D$5)+(I89*Coefficients!$F$5)+(J89*Coefficients!$H$5)+(K89*Coefficients!$J$5)+(L89*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G89*Coefficients!$C$5)+(H89*Coefficients!$E$5)+(I89*Coefficients!$G$5)+(J89*Coefficients!$I$5)+(K89*Coefficients!$K$5)+(L89*Coefficients!$O$5)=0,\"\",(G89*Coefficients!$C$5)+(H89*Coefficients!$E$5)+(I89*Coefficients!$G$5)+(J89*Coefficients!$I$5)+(K89*Coefficients!$K$5)+(L89*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G90*Coefficients!$B$5)+(H90*Coefficients!$D$5)+(I90*Coefficients!$F$5)+(J90*Coefficients!$H$5)+(K90*Coefficients!$J$5)+(L90*Coefficients!$N$5)=0,\"\",(G90*Coefficients!$B$5)+(H90*Coefficients!$D$5)+(I90*Coefficients!$F$5)+(J90*Coefficients!$H$5)+(K90*Coefficients!$J$5)+(L90*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G90*Coefficients!$C$5)+(H90*Coefficients!$E$5)+(I90*Coefficients!$G$5)+(J90*Coefficients!$I$5)+(K90*Coefficients!$K$5)+(L90*Coefficients!$O$5)=0,\"\",(G90*Coefficients!$C$5)+(H90*Coefficients!$E$5)+(I90*Coefficients!$G$5)+(J90*Coefficients!$I$5)+(K90*Coefficients!$K$5)+(L90*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G91*Coefficients!$B$5)+(H91*Coefficients!$D$5)+(I91*Coefficients!$F$5)+(J91*Coefficients!$H$5)+(K91*Coefficients!$J$5)+(L91*Coefficients!$N$5)=0,\"\",(G91*Coefficients!$B$5)+(H91*Coefficients!$D$5)+(I91*Coefficients!$F$5)+(J91*Coefficients!$H$5)+(K91*Coefficients!$J$5)+(L91*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G91*Coefficients!$C$5)+(H91*Coefficients!$E$5)+(I91*Coefficients!$G$5)+(J91*Coefficients!$I$5)+(K91*Coefficients!$K$5)+(L91*Coefficients!$O$5)=0,\"\",(G91*Coefficients!$C$5)+(H91*Coefficients!$E$5)+(I91*Coefficients!$G$5)+(J91*Coefficients!$I$5)+(K91*Coefficients!$K$5)+(L91*Coefficients!$O$5))","v":""}]

{"sheet":"Tables 11-12","index":12,"n_rows":91,"n_cols":24,"rows_kept":91,"cut":false,"hidden":false,"merged":[[24,23,26,23],[24,18,26,18],[24,19,26,19],[24,20,26,20],[24,21,26,21],[24,22,26,22],[8,2,8,9],[9,2,9,9],[1,1,2,8],[15,2,15,4],[15,6,15,11],[3,1,3,3],[15,13,15,15],[4,15,4,17],[5,15,5,16],[6,15,6,16],[7,15,7,16],[8,15,8,16],[9,15,9,16]]}
[]
[null,"NYC Carbon Challenge - Commercial Offices"]
[]
[null,"Climate Action Plan Tool Kit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Savings Calculator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Rate \n(Avg $ per unit energy)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Rate \n(Avg $ per unit energy)"]
[null,null,"Tables 11 and 12",null,null,null,null,null,null,null,null,null,null,null,null,"Peak Use Reduction (unit energy per year)"]
[null,null,"Please fill out the Planned Project Information and estimated Energy Savings in Table 11 below. Tables 11 and 12 will populate automatically as data is added. You may use the Savings Calculator to the right to calculate the Dollars Saved Annually for each measure.",null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Use Reduction\n(unit energy per year)"]
[null,null,"Projected impact of ECMs listed in this table will automatically populate fields in the Wedge Chart. ",null,null,null,null,null,null,null,null,null,null,null,null,"Savings",null,{"$f":"($R$6*$R$8)+($R$7*$R$9)","v":0}]
[null,null,"*Note: If an ECM will result in the increase of a fuel source, please report this as negative energy savings. ",null,null,null,null,null,null,null,null,null,null,null,null,"Note: When using this calculator, please"]
[null,null,"*Note: Please minimize rows F-K by unprotecting sheet and using the \"[-]\" above row L before copying to your CAP.",null,null,null,null,null,null,null,null,null,null,null,null,"copy \"Values only\" so that the formula does  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"not copy to the spreadsheet below."]
[null,null,"Table 10: Planned Projects and Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 11: Total Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1: This table will automatically populate based on Table 11."]
[null,null,"Planned Project Information",null,null,null,"Energy Savings (Please hide before pasting in CAP)",null,null,null,null,null,"Energy Savings","Cost Savings",null,null,"GHG Reductions"]
[null,null,"Energy Conservation Measure (ECM) Category","Measure Name","Project Description","LL87 Identified Project? ","Electric  (kWh/yr)","Natural Gas (Therms/yr)","#2 Oil (Gal/yr)","#4 Oil (Gal/yr)","#6 Oil (Gal/yr)","Steam (Mlbs)","Est. Electricity and Fuel Savings (MMBTU/yr)","Dollars Saved Annually ($/yr)","Installation Cost ($)","Simple Payback (Years)","Est. Carbon Reduction\n(Mg CO2e/yr)",null,"Total Energy Savings (MMBTU/yr)","Total Dollars Saved Annually ($/yr)","Total Cost of ECMs ($)","Simple Payback (Years)","Est. Carbon Reduction\n(Mg CO2e/yr)",{"$f":"\"Reduction in Carbon Intensity* \"&'Summary of Inputs'!O22","v":"Reduction in Carbon Intensity* (lbs CO2e / FTE)"}]
[null,null,"Envelope","Other","New Windows & Walls",null,4000000,null,null,null,null,15000,{"$f":"IF((G18*Coefficients!$B$5)+(H18*Coefficients!$D$5)+(I18*Coefficients!$F$5)+(J18*Coefficients!$H$5)+(K18*Coefficients!$J$5)+(L18*Coefficients!$N$5)=0,\"\",(G18*Coefficients!$B$5)+(H18*Coefficients!$D$5)+(I18*Coefficients!$F$5)+(J18*Coefficients!$H$5)+(K18*Coefficients!$J$5)+(L18*Coefficients!$N$5))","v":58136.25},null,null,{"$f":"IFERROR(O18/N18,\"\")","v":""},{"$f":"IF((G18*Coefficients!$C$5)+(H18*Coefficients!$E$5)+(I18*Coefficients!$G$5)+(J18*Coefficients!$I$5)+(K18*Coefficients!$K$5)+(L18*Coefficients!$O$5)=0,\"\",(G18*Coefficients!$C$5)+(H18*Coefficients!$E$5)+(I18*Coefficients!$G$5)+(J18*Coefficients!$I$5)+(K18*Coefficients!$K$5)+(L18*Coefficients!$O$5))","v":2990.2581678401157},null,{"$f":"SUM(M18:M91)","v":181635.24405000001},{"$f":"SUM(N18:N91)","v":0},{"$f":"SUM(O18:O91)","v":0},{"$f":"IFERROR(U18/T18,\"\")","v":""},{"$f":"SUM(Q18:Q91)","v":9491.1708270398394},{"$f":"IFERROR((W18*2205)/'Summary of Inputs'!P15,\"\")","v":3170.9138899428553}]
[null,null,"Lighting","Upgrade Fan/Air Handlers","Low Pressure Drop Air Hadlers","Yes",1000000,null,null,null,null,null,{"$f":"IF((G19*Coefficients!$B$5)+(H19*Coefficients!$D$5)+(I19*Coefficients!$F$5)+(J19*Coefficients!$H$5)+(K19*Coefficients!$J$5)+(L19*Coefficients!$N$5)=0,\"\",(G19*Coefficients!$B$5)+(H19*Coefficients!$D$5)+(I19*Coefficients!$F$5)+(J19*Coefficients!$H$5)+(K19*Coefficients!$J$5)+(L19*Coefficients!$N$5))","v":9546},null,null,{"$f":"IFERROR(O19/N19,\"\")","v":""},{"$f":"IF((G19*Coefficients!$C$5)+(H19*Coefficients!$E$5)+(I19*Coefficients!$G$5)+(J19*Coefficients!$I$5)+(K19*Coefficients!$K$5)+(L19*Coefficients!$O$5)=0,\"\",(G19*Coefficients!$C$5)+(H19*Coefficients!$E$5)+(I19*Coefficients!$G$5)+(J19*Coefficients!$I$5)+(K19*Coefficients!$K$5)+(L19*Coefficients!$O$5))","v":422.703500710029},null,"*Note: Assumes 2012 FTE/SF. Including est. reduction in carbon intensity in the CAP is OPTIONAL."]
[null,null,"Cooling_System","Free Night Cooling","Thermal Ice Storage","Yes",-200000,null,null,null,null,-174,{"$f":"IF((G20*Coefficients!$B$5)+(H20*Coefficients!$D$5)+(I20*Coefficients!$F$5)+(J20*Coefficients!$H$5)+(K20*Coefficients!$J$5)+(L20*Coefficients!$N$5)=0,\"\",(G20*Coefficients!$B$5)+(H20*Coefficients!$D$5)+(I20*Coefficients!$F$5)+(J20*Coefficients!$H$5)+(K20*Coefficients!$J$5)+(L20*Coefficients!$N$5))","v":-2140.6460999999999},null,null,"",{"$f":"IF((G20*Coefficients!$C$5)+(H20*Coefficients!$E$5)+(I20*Coefficients!$G$5)+(J20*Coefficients!$I$5)+(K20*Coefficients!$K$5)+(L20*Coefficients!$O$5)=0,\"\",(G20*Coefficients!$C$5)+(H20*Coefficients!$E$5)+(I20*Coefficients!$G$5)+(J20*Coefficients!$I$5)+(K20*Coefficients!$K$5)+(L20*Coefficients!$O$5))","v":-99.614252456005801}]
[null,null,"Ventilation","Install Demand Control Ventilation","Demand Control Ventilation with VOC Sensor","Yes",1500000,null,null,null,null,4000,{"$f":"IF((G21*Coefficients!$B$5)+(H21*Coefficients!$D$5)+(I21*Coefficients!$F$5)+(J21*Coefficients!$H$5)+(K21*Coefficients!$J$5)+(L21*Coefficients!$N$5)=0,\"\",(G21*Coefficients!$B$5)+(H21*Coefficients!$D$5)+(I21*Coefficients!$F$5)+(J21*Coefficients!$H$5)+(K21*Coefficients!$J$5)+(L21*Coefficients!$N$5))","v":19639.600000000002},null,null,"",{"$f":"IF((G21*Coefficients!$C$5)+(H21*Coefficients!$E$5)+(I21*Coefficients!$G$5)+(J21*Coefficients!$I$5)+(K21*Coefficients!$K$5)+(L21*Coefficients!$O$5)=0,\"\",(G21*Coefficients!$C$5)+(H21*Coefficients!$E$5)+(I21*Coefficients!$G$5)+(J21*Coefficients!$I$5)+(K21*Coefficients!$K$5)+(L21*Coefficients!$O$5))","v":980.57369506504347}]
[null,null,"Heating_System","Other","Replace Radiators with Hot Water Fan Powered Boxes","Yes",1500000,null,null,null,null,30000,{"$f":"IF((G22*Coefficients!$B$5)+(H22*Coefficients!$D$5)+(I22*Coefficients!$F$5)+(J22*Coefficients!$H$5)+(K22*Coefficients!$J$5)+(L22*Coefficients!$N$5)=0,\"\",(G22*Coefficients!$B$5)+(H22*Coefficients!$D$5)+(I22*Coefficients!$F$5)+(J22*Coefficients!$H$5)+(K22*Coefficients!$J$5)+(L22*Coefficients!$N$5))","v":54223.5},null,null,"",{"$f":"IF((G22*Coefficients!$C$5)+(H22*Coefficients!$E$5)+(I22*Coefficients!$G$5)+(J22*Coefficients!$I$5)+(K22*Coefficients!$K$5)+(L22*Coefficients!$O$5)=0,\"\",(G22*Coefficients!$C$5)+(H22*Coefficients!$E$5)+(I22*Coefficients!$G$5)+(J22*Coefficients!$I$5)+(K22*Coefficients!$K$5)+(L22*Coefficients!$O$5))","v":3232.9435810650434},null,"Option 2: If you have calculated your own total energy reductions that takes into account the interaction "]
[null,null,"Cooling_System","Replace Chiller","Replace Steam Chillers with Electric Chillers",null,2000000,null,null,null,null,401,{"$f":"IF((G23*Coefficients!$B$5)+(H23*Coefficients!$D$5)+(I23*Coefficients!$F$5)+(J23*Coefficients!$H$5)+(K23*Coefficients!$J$5)+(L23*Coefficients!$N$5)=0,\"\",(G23*Coefficients!$B$5)+(H23*Coefficients!$D$5)+(I23*Coefficients!$F$5)+(J23*Coefficients!$H$5)+(K23*Coefficients!$J$5)+(L23*Coefficients!$N$5))","v":19625.390149999999},null,null,"",{"$f":"IF((G23*Coefficients!$C$5)+(H23*Coefficients!$E$5)+(I23*Coefficients!$G$5)+(J23*Coefficients!$I$5)+(K23*Coefficients!$K$5)+(L23*Coefficients!$O$5)=0,\"\",(G23*Coefficients!$C$5)+(H23*Coefficients!$E$5)+(I23*Coefficients!$G$5)+(J23*Coefficients!$I$5)+(K23*Coefficients!$K$5)+(L23*Coefficients!$O$5))","v":880.145475431058},null,"of your planned ECMs, you may fill out the chart below on your own. "]
[null,null,"Lighting","Other","Lighting replacement",null,800000,null,null,null,null,3000,{"$f":"IF((G24*Coefficients!$B$5)+(H24*Coefficients!$D$5)+(I24*Coefficients!$F$5)+(J24*Coefficients!$H$5)+(K24*Coefficients!$J$5)+(L24*Coefficients!$N$5)=0,\"\",(G24*Coefficients!$B$5)+(H24*Coefficients!$D$5)+(I24*Coefficients!$F$5)+(J24*Coefficients!$H$5)+(K24*Coefficients!$J$5)+(L24*Coefficients!$N$5))","v":11627.25},null,null,"",{"$f":"IF((G24*Coefficients!$C$5)+(H24*Coefficients!$E$5)+(I24*Coefficients!$G$5)+(J24*Coefficients!$I$5)+(K24*Coefficients!$K$5)+(L24*Coefficients!$O$5)=0,\"\",(G24*Coefficients!$C$5)+(H24*Coefficients!$E$5)+(I24*Coefficients!$G$5)+(J24*Coefficients!$I$5)+(K24*Coefficients!$K$5)+(L24*Coefficients!$O$5))","v":598.05163356802314}]
[null,null,"Lighting","Install Occupancy/Vacancy Sensors","Buildout of New Space",null,800000,null,null,null,null,0,{"$f":"IF((G25*Coefficients!$B$5)+(H25*Coefficients!$D$5)+(I25*Coefficients!$F$5)+(J25*Coefficients!$H$5)+(K25*Coefficients!$J$5)+(L25*Coefficients!$N$5)=0,\"\",(G25*Coefficients!$B$5)+(H25*Coefficients!$D$5)+(I25*Coefficients!$F$5)+(J25*Coefficients!$H$5)+(K25*Coefficients!$J$5)+(L25*Coefficients!$N$5))","v":7636.8},null,null,"",{"$f":"IF((G25*Coefficients!$C$5)+(H25*Coefficients!$E$5)+(I25*Coefficients!$G$5)+(J25*Coefficients!$I$5)+(K25*Coefficients!$K$5)+(L25*Coefficients!$O$5)=0,\"\",(G25*Coefficients!$C$5)+(H25*Coefficients!$E$5)+(I25*Coefficients!$G$5)+(J25*Coefficients!$I$5)+(K25*Coefficients!$K$5)+(L25*Coefficients!$O$5))","v":338.16280056802321},null,"Total Energy Savings (MMBTU/yr)","Total Dollars Saved Annually ($/yr)","Total Cost of ECMs ($)","Simple Payback (Years)","Est. Carbon Reduction\n(Mg CO2e/yr)",{"$f":"\"Reduction in Carbon Intensity* \"&'Summary of Inputs'!O22","v":"Reduction in Carbon Intensity* (lbs CO2e / FTE)"}]
[null,null,"Lighting","Other","Daylighting Controls",null,350000,null,null,null,null,0,{"$f":"IF((G26*Coefficients!$B$5)+(H26*Coefficients!$D$5)+(I26*Coefficients!$F$5)+(J26*Coefficients!$H$5)+(K26*Coefficients!$J$5)+(L26*Coefficients!$N$5)=0,\"\",(G26*Coefficients!$B$5)+(H26*Coefficients!$D$5)+(I26*Coefficients!$F$5)+(J26*Coefficients!$H$5)+(K26*Coefficients!$J$5)+(L26*Coefficients!$N$5))","v":3341.1000000000004},null,null,"",{"$f":"IF((G26*Coefficients!$C$5)+(H26*Coefficients!$E$5)+(I26*Coefficients!$G$5)+(J26*Coefficients!$I$5)+(K26*Coefficients!$K$5)+(L26*Coefficients!$O$5)=0,\"\",(G26*Coefficients!$C$5)+(H26*Coefficients!$E$5)+(I26*Coefficients!$G$5)+(J26*Coefficients!$I$5)+(K26*Coefficients!$K$5)+(L26*Coefficients!$O$5))","v":147.94622524851016}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G27*Coefficients!$B$5)+(H27*Coefficients!$D$5)+(I27*Coefficients!$F$5)+(J27*Coefficients!$H$5)+(K27*Coefficients!$J$5)+(L27*Coefficients!$N$5)=0,\"\",(G27*Coefficients!$B$5)+(H27*Coefficients!$D$5)+(I27*Coefficients!$F$5)+(J27*Coefficients!$H$5)+(K27*Coefficients!$J$5)+(L27*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G27*Coefficients!$C$5)+(H27*Coefficients!$E$5)+(I27*Coefficients!$G$5)+(J27*Coefficients!$I$5)+(K27*Coefficients!$K$5)+(L27*Coefficients!$O$5)=0,\"\",(G27*Coefficients!$C$5)+(H27*Coefficients!$E$5)+(I27*Coefficients!$G$5)+(J27*Coefficients!$I$5)+(K27*Coefficients!$K$5)+(L27*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G28*Coefficients!$B$5)+(H28*Coefficients!$D$5)+(I28*Coefficients!$F$5)+(J28*Coefficients!$H$5)+(K28*Coefficients!$J$5)+(L28*Coefficients!$N$5)=0,\"\",(G28*Coefficients!$B$5)+(H28*Coefficients!$D$5)+(I28*Coefficients!$F$5)+(J28*Coefficients!$H$5)+(K28*Coefficients!$J$5)+(L28*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G28*Coefficients!$C$5)+(H28*Coefficients!$E$5)+(I28*Coefficients!$G$5)+(J28*Coefficients!$I$5)+(K28*Coefficients!$K$5)+(L28*Coefficients!$O$5)=0,\"\",(G28*Coefficients!$C$5)+(H28*Coefficients!$E$5)+(I28*Coefficients!$G$5)+(J28*Coefficients!$I$5)+(K28*Coefficients!$K$5)+(L28*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G29*Coefficients!$B$5)+(H29*Coefficients!$D$5)+(I29*Coefficients!$F$5)+(J29*Coefficients!$H$5)+(K29*Coefficients!$J$5)+(L29*Coefficients!$N$5)=0,\"\",(G29*Coefficients!$B$5)+(H29*Coefficients!$D$5)+(I29*Coefficients!$F$5)+(J29*Coefficients!$H$5)+(K29*Coefficients!$J$5)+(L29*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G29*Coefficients!$C$5)+(H29*Coefficients!$E$5)+(I29*Coefficients!$G$5)+(J29*Coefficients!$I$5)+(K29*Coefficients!$K$5)+(L29*Coefficients!$O$5)=0,\"\",(G29*Coefficients!$C$5)+(H29*Coefficients!$E$5)+(I29*Coefficients!$G$5)+(J29*Coefficients!$I$5)+(K29*Coefficients!$K$5)+(L29*Coefficients!$O$5))","v":""},null,"*Note: Including the est. reduction in carbon intensity in the CAP is OPTIONAL."]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G30*Coefficients!$B$5)+(H30*Coefficients!$D$5)+(I30*Coefficients!$F$5)+(J30*Coefficients!$H$5)+(K30*Coefficients!$J$5)+(L30*Coefficients!$N$5)=0,\"\",(G30*Coefficients!$B$5)+(H30*Coefficients!$D$5)+(I30*Coefficients!$F$5)+(J30*Coefficients!$H$5)+(K30*Coefficients!$J$5)+(L30*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G30*Coefficients!$C$5)+(H30*Coefficients!$E$5)+(I30*Coefficients!$G$5)+(J30*Coefficients!$I$5)+(K30*Coefficients!$K$5)+(L30*Coefficients!$O$5)=0,\"\",(G30*Coefficients!$C$5)+(H30*Coefficients!$E$5)+(I30*Coefficients!$G$5)+(J30*Coefficients!$I$5)+(K30*Coefficients!$K$5)+(L30*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G31*Coefficients!$B$5)+(H31*Coefficients!$D$5)+(I31*Coefficients!$F$5)+(J31*Coefficients!$H$5)+(K31*Coefficients!$J$5)+(L31*Coefficients!$N$5)=0,\"\",(G31*Coefficients!$B$5)+(H31*Coefficients!$D$5)+(I31*Coefficients!$F$5)+(J31*Coefficients!$H$5)+(K31*Coefficients!$J$5)+(L31*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G31*Coefficients!$C$5)+(H31*Coefficients!$E$5)+(I31*Coefficients!$G$5)+(J31*Coefficients!$I$5)+(K31*Coefficients!$K$5)+(L31*Coefficients!$O$5)=0,\"\",(G31*Coefficients!$C$5)+(H31*Coefficients!$E$5)+(I31*Coefficients!$G$5)+(J31*Coefficients!$I$5)+(K31*Coefficients!$K$5)+(L31*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G32*Coefficients!$B$5)+(H32*Coefficients!$D$5)+(I32*Coefficients!$F$5)+(J32*Coefficients!$H$5)+(K32*Coefficients!$J$5)+(L32*Coefficients!$N$5)=0,\"\",(G32*Coefficients!$B$5)+(H32*Coefficients!$D$5)+(I32*Coefficients!$F$5)+(J32*Coefficients!$H$5)+(K32*Coefficients!$J$5)+(L32*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G32*Coefficients!$C$5)+(H32*Coefficients!$E$5)+(I32*Coefficients!$G$5)+(J32*Coefficients!$I$5)+(K32*Coefficients!$K$5)+(L32*Coefficients!$O$5)=0,\"\",(G32*Coefficients!$C$5)+(H32*Coefficients!$E$5)+(I32*Coefficients!$G$5)+(J32*Coefficients!$I$5)+(K32*Coefficients!$K$5)+(L32*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G33*Coefficients!$B$5)+(H33*Coefficients!$D$5)+(I33*Coefficients!$F$5)+(J33*Coefficients!$H$5)+(K33*Coefficients!$J$5)+(L33*Coefficients!$N$5)=0,\"\",(G33*Coefficients!$B$5)+(H33*Coefficients!$D$5)+(I33*Coefficients!$F$5)+(J33*Coefficients!$H$5)+(K33*Coefficients!$J$5)+(L33*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G33*Coefficients!$C$5)+(H33*Coefficients!$E$5)+(I33*Coefficients!$G$5)+(J33*Coefficients!$I$5)+(K33*Coefficients!$K$5)+(L33*Coefficients!$O$5)=0,\"\",(G33*Coefficients!$C$5)+(H33*Coefficients!$E$5)+(I33*Coefficients!$G$5)+(J33*Coefficients!$I$5)+(K33*Coefficients!$K$5)+(L33*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G34*Coefficients!$B$5)+(H34*Coefficients!$D$5)+(I34*Coefficients!$F$5)+(J34*Coefficients!$H$5)+(K34*Coefficients!$J$5)+(L34*Coefficients!$N$5)=0,\"\",(G34*Coefficients!$B$5)+(H34*Coefficients!$D$5)+(I34*Coefficients!$F$5)+(J34*Coefficients!$H$5)+(K34*Coefficients!$J$5)+(L34*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G34*Coefficients!$C$5)+(H34*Coefficients!$E$5)+(I34*Coefficients!$G$5)+(J34*Coefficients!$I$5)+(K34*Coefficients!$K$5)+(L34*Coefficients!$O$5)=0,\"\",(G34*Coefficients!$C$5)+(H34*Coefficients!$E$5)+(I34*Coefficients!$G$5)+(J34*Coefficients!$I$5)+(K34*Coefficients!$K$5)+(L34*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G35*Coefficients!$B$5)+(H35*Coefficients!$D$5)+(I35*Coefficients!$F$5)+(J35*Coefficients!$H$5)+(K35*Coefficients!$J$5)+(L35*Coefficients!$N$5)=0,\"\",(G35*Coefficients!$B$5)+(H35*Coefficients!$D$5)+(I35*Coefficients!$F$5)+(J35*Coefficients!$H$5)+(K35*Coefficients!$J$5)+(L35*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G35*Coefficients!$C$5)+(H35*Coefficients!$E$5)+(I35*Coefficients!$G$5)+(J35*Coefficients!$I$5)+(K35*Coefficients!$K$5)+(L35*Coefficients!$O$5)=0,\"\",(G35*Coefficients!$C$5)+(H35*Coefficients!$E$5)+(I35*Coefficients!$G$5)+(J35*Coefficients!$I$5)+(K35*Coefficients!$K$5)+(L35*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G36*Coefficients!$B$5)+(H36*Coefficients!$D$5)+(I36*Coefficients!$F$5)+(J36*Coefficients!$H$5)+(K36*Coefficients!$J$5)+(L36*Coefficients!$N$5)=0,\"\",(G36*Coefficients!$B$5)+(H36*Coefficients!$D$5)+(I36*Coefficients!$F$5)+(J36*Coefficients!$H$5)+(K36*Coefficients!$J$5)+(L36*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G36*Coefficients!$C$5)+(H36*Coefficients!$E$5)+(I36*Coefficients!$G$5)+(J36*Coefficients!$I$5)+(K36*Coefficients!$K$5)+(L36*Coefficients!$O$5)=0,\"\",(G36*Coefficients!$C$5)+(H36*Coefficients!$E$5)+(I36*Coefficients!$G$5)+(J36*Coefficients!$I$5)+(K36*Coefficients!$K$5)+(L36*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G37*Coefficients!$B$5)+(H37*Coefficients!$D$5)+(I37*Coefficients!$F$5)+(J37*Coefficients!$H$5)+(K37*Coefficients!$J$5)+(L37*Coefficients!$N$5)=0,\"\",(G37*Coefficients!$B$5)+(H37*Coefficients!$D$5)+(I37*Coefficients!$F$5)+(J37*Coefficients!$H$5)+(K37*Coefficients!$J$5)+(L37*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G37*Coefficients!$C$5)+(H37*Coefficients!$E$5)+(I37*Coefficients!$G$5)+(J37*Coefficients!$I$5)+(K37*Coefficients!$K$5)+(L37*Coefficients!$O$5)=0,\"\",(G37*Coefficients!$C$5)+(H37*Coefficients!$E$5)+(I37*Coefficients!$G$5)+(J37*Coefficients!$I$5)+(K37*Coefficients!$K$5)+(L37*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G38*Coefficients!$B$5)+(H38*Coefficients!$D$5)+(I38*Coefficients!$F$5)+(J38*Coefficients!$H$5)+(K38*Coefficients!$J$5)+(L38*Coefficients!$N$5)=0,\"\",(G38*Coefficients!$B$5)+(H38*Coefficients!$D$5)+(I38*Coefficients!$F$5)+(J38*Coefficients!$H$5)+(K38*Coefficients!$J$5)+(L38*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G38*Coefficients!$C$5)+(H38*Coefficients!$E$5)+(I38*Coefficients!$G$5)+(J38*Coefficients!$I$5)+(K38*Coefficients!$K$5)+(L38*Coefficients!$O$5)=0,\"\",(G38*Coefficients!$C$5)+(H38*Coefficients!$E$5)+(I38*Coefficients!$G$5)+(J38*Coefficients!$I$5)+(K38*Coefficients!$K$5)+(L38*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G39*Coefficients!$B$5)+(H39*Coefficients!$D$5)+(I39*Coefficients!$F$5)+(J39*Coefficients!$H$5)+(K39*Coefficients!$J$5)+(L39*Coefficients!$N$5)=0,\"\",(G39*Coefficients!$B$5)+(H39*Coefficients!$D$5)+(I39*Coefficients!$F$5)+(J39*Coefficients!$H$5)+(K39*Coefficients!$J$5)+(L39*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G39*Coefficients!$C$5)+(H39*Coefficients!$E$5)+(I39*Coefficients!$G$5)+(J39*Coefficients!$I$5)+(K39*Coefficients!$K$5)+(L39*Coefficients!$O$5)=0,\"\",(G39*Coefficients!$C$5)+(H39*Coefficients!$E$5)+(I39*Coefficients!$G$5)+(J39*Coefficients!$I$5)+(K39*Coefficients!$K$5)+(L39*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G40*Coefficients!$B$5)+(H40*Coefficients!$D$5)+(I40*Coefficients!$F$5)+(J40*Coefficients!$H$5)+(K40*Coefficients!$J$5)+(L40*Coefficients!$N$5)=0,\"\",(G40*Coefficients!$B$5)+(H40*Coefficients!$D$5)+(I40*Coefficients!$F$5)+(J40*Coefficients!$H$5)+(K40*Coefficients!$J$5)+(L40*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G40*Coefficients!$C$5)+(H40*Coefficients!$E$5)+(I40*Coefficients!$G$5)+(J40*Coefficients!$I$5)+(K40*Coefficients!$K$5)+(L40*Coefficients!$O$5)=0,\"\",(G40*Coefficients!$C$5)+(H40*Coefficients!$E$5)+(I40*Coefficients!$G$5)+(J40*Coefficients!$I$5)+(K40*Coefficients!$K$5)+(L40*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G41*Coefficients!$B$5)+(H41*Coefficients!$D$5)+(I41*Coefficients!$F$5)+(J41*Coefficients!$H$5)+(K41*Coefficients!$J$5)+(L41*Coefficients!$N$5)=0,\"\",(G41*Coefficients!$B$5)+(H41*Coefficients!$D$5)+(I41*Coefficients!$F$5)+(J41*Coefficients!$H$5)+(K41*Coefficients!$J$5)+(L41*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G41*Coefficients!$C$5)+(H41*Coefficients!$E$5)+(I41*Coefficients!$G$5)+(J41*Coefficients!$I$5)+(K41*Coefficients!$K$5)+(L41*Coefficients!$O$5)=0,\"\",(G41*Coefficients!$C$5)+(H41*Coefficients!$E$5)+(I41*Coefficients!$G$5)+(J41*Coefficients!$I$5)+(K41*Coefficients!$K$5)+(L41*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G42*Coefficients!$B$5)+(H42*Coefficients!$D$5)+(I42*Coefficients!$F$5)+(J42*Coefficients!$H$5)+(K42*Coefficients!$J$5)+(L42*Coefficients!$N$5)=0,\"\",(G42*Coefficients!$B$5)+(H42*Coefficients!$D$5)+(I42*Coefficients!$F$5)+(J42*Coefficients!$H$5)+(K42*Coefficients!$J$5)+(L42*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G42*Coefficients!$C$5)+(H42*Coefficients!$E$5)+(I42*Coefficients!$G$5)+(J42*Coefficients!$I$5)+(K42*Coefficients!$K$5)+(L42*Coefficients!$O$5)=0,\"\",(G42*Coefficients!$C$5)+(H42*Coefficients!$E$5)+(I42*Coefficients!$G$5)+(J42*Coefficients!$I$5)+(K42*Coefficients!$K$5)+(L42*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G43*Coefficients!$B$5)+(H43*Coefficients!$D$5)+(I43*Coefficients!$F$5)+(J43*Coefficients!$H$5)+(K43*Coefficients!$J$5)+(L43*Coefficients!$N$5)=0,\"\",(G43*Coefficients!$B$5)+(H43*Coefficients!$D$5)+(I43*Coefficients!$F$5)+(J43*Coefficients!$H$5)+(K43*Coefficients!$J$5)+(L43*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G43*Coefficients!$C$5)+(H43*Coefficients!$E$5)+(I43*Coefficients!$G$5)+(J43*Coefficients!$I$5)+(K43*Coefficients!$K$5)+(L43*Coefficients!$O$5)=0,\"\",(G43*Coefficients!$C$5)+(H43*Coefficients!$E$5)+(I43*Coefficients!$G$5)+(J43*Coefficients!$I$5)+(K43*Coefficients!$K$5)+(L43*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G44*Coefficients!$B$5)+(H44*Coefficients!$D$5)+(I44*Coefficients!$F$5)+(J44*Coefficients!$H$5)+(K44*Coefficients!$J$5)+(L44*Coefficients!$N$5)=0,\"\",(G44*Coefficients!$B$5)+(H44*Coefficients!$D$5)+(I44*Coefficients!$F$5)+(J44*Coefficients!$H$5)+(K44*Coefficients!$J$5)+(L44*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G44*Coefficients!$C$5)+(H44*Coefficients!$E$5)+(I44*Coefficients!$G$5)+(J44*Coefficients!$I$5)+(K44*Coefficients!$K$5)+(L44*Coefficients!$O$5)=0,\"\",(G44*Coefficients!$C$5)+(H44*Coefficients!$E$5)+(I44*Coefficients!$G$5)+(J44*Coefficients!$I$5)+(K44*Coefficients!$K$5)+(L44*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G45*Coefficients!$B$5)+(H45*Coefficients!$D$5)+(I45*Coefficients!$F$5)+(J45*Coefficients!$H$5)+(K45*Coefficients!$J$5)+(L45*Coefficients!$N$5)=0,\"\",(G45*Coefficients!$B$5)+(H45*Coefficients!$D$5)+(I45*Coefficients!$F$5)+(J45*Coefficients!$H$5)+(K45*Coefficients!$J$5)+(L45*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G45*Coefficients!$C$5)+(H45*Coefficients!$E$5)+(I45*Coefficients!$G$5)+(J45*Coefficients!$I$5)+(K45*Coefficients!$K$5)+(L45*Coefficients!$O$5)=0,\"\",(G45*Coefficients!$C$5)+(H45*Coefficients!$E$5)+(I45*Coefficients!$G$5)+(J45*Coefficients!$I$5)+(K45*Coefficients!$K$5)+(L45*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G46*Coefficients!$B$5)+(H46*Coefficients!$D$5)+(I46*Coefficients!$F$5)+(J46*Coefficients!$H$5)+(K46*Coefficients!$J$5)+(L46*Coefficients!$N$5)=0,\"\",(G46*Coefficients!$B$5)+(H46*Coefficients!$D$5)+(I46*Coefficients!$F$5)+(J46*Coefficients!$H$5)+(K46*Coefficients!$J$5)+(L46*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G46*Coefficients!$C$5)+(H46*Coefficients!$E$5)+(I46*Coefficients!$G$5)+(J46*Coefficients!$I$5)+(K46*Coefficients!$K$5)+(L46*Coefficients!$O$5)=0,\"\",(G46*Coefficients!$C$5)+(H46*Coefficients!$E$5)+(I46*Coefficients!$G$5)+(J46*Coefficients!$I$5)+(K46*Coefficients!$K$5)+(L46*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G47*Coefficients!$B$5)+(H47*Coefficients!$D$5)+(I47*Coefficients!$F$5)+(J47*Coefficients!$H$5)+(K47*Coefficients!$J$5)+(L47*Coefficients!$N$5)=0,\"\",(G47*Coefficients!$B$5)+(H47*Coefficients!$D$5)+(I47*Coefficients!$F$5)+(J47*Coefficients!$H$5)+(K47*Coefficients!$J$5)+(L47*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G47*Coefficients!$C$5)+(H47*Coefficients!$E$5)+(I47*Coefficients!$G$5)+(J47*Coefficients!$I$5)+(K47*Coefficients!$K$5)+(L47*Coefficients!$O$5)=0,\"\",(G47*Coefficients!$C$5)+(H47*Coefficients!$E$5)+(I47*Coefficients!$G$5)+(J47*Coefficients!$I$5)+(K47*Coefficients!$K$5)+(L47*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G48*Coefficients!$B$5)+(H48*Coefficients!$D$5)+(I48*Coefficients!$F$5)+(J48*Coefficients!$H$5)+(K48*Coefficients!$J$5)+(L48*Coefficients!$N$5)=0,\"\",(G48*Coefficients!$B$5)+(H48*Coefficients!$D$5)+(I48*Coefficients!$F$5)+(J48*Coefficients!$H$5)+(K48*Coefficients!$J$5)+(L48*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G48*Coefficients!$C$5)+(H48*Coefficients!$E$5)+(I48*Coefficients!$G$5)+(J48*Coefficients!$I$5)+(K48*Coefficients!$K$5)+(L48*Coefficients!$O$5)=0,\"\",(G48*Coefficients!$C$5)+(H48*Coefficients!$E$5)+(I48*Coefficients!$G$5)+(J48*Coefficients!$I$5)+(K48*Coefficients!$K$5)+(L48*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G49*Coefficients!$B$5)+(H49*Coefficients!$D$5)+(I49*Coefficients!$F$5)+(J49*Coefficients!$H$5)+(K49*Coefficients!$J$5)+(L49*Coefficients!$N$5)=0,\"\",(G49*Coefficients!$B$5)+(H49*Coefficients!$D$5)+(I49*Coefficients!$F$5)+(J49*Coefficients!$H$5)+(K49*Coefficients!$J$5)+(L49*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G49*Coefficients!$C$5)+(H49*Coefficients!$E$5)+(I49*Coefficients!$G$5)+(J49*Coefficients!$I$5)+(K49*Coefficients!$K$5)+(L49*Coefficients!$O$5)=0,\"\",(G49*Coefficients!$C$5)+(H49*Coefficients!$E$5)+(I49*Coefficients!$G$5)+(J49*Coefficients!$I$5)+(K49*Coefficients!$K$5)+(L49*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G50*Coefficients!$B$5)+(H50*Coefficients!$D$5)+(I50*Coefficients!$F$5)+(J50*Coefficients!$H$5)+(K50*Coefficients!$J$5)+(L50*Coefficients!$N$5)=0,\"\",(G50*Coefficients!$B$5)+(H50*Coefficients!$D$5)+(I50*Coefficients!$F$5)+(J50*Coefficients!$H$5)+(K50*Coefficients!$J$5)+(L50*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G50*Coefficients!$C$5)+(H50*Coefficients!$E$5)+(I50*Coefficients!$G$5)+(J50*Coefficients!$I$5)+(K50*Coefficients!$K$5)+(L50*Coefficients!$O$5)=0,\"\",(G50*Coefficients!$C$5)+(H50*Coefficients!$E$5)+(I50*Coefficients!$G$5)+(J50*Coefficients!$I$5)+(K50*Coefficients!$K$5)+(L50*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G51*Coefficients!$B$5)+(H51*Coefficients!$D$5)+(I51*Coefficients!$F$5)+(J51*Coefficients!$H$5)+(K51*Coefficients!$J$5)+(L51*Coefficients!$N$5)=0,\"\",(G51*Coefficients!$B$5)+(H51*Coefficients!$D$5)+(I51*Coefficients!$F$5)+(J51*Coefficients!$H$5)+(K51*Coefficients!$J$5)+(L51*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G51*Coefficients!$C$5)+(H51*Coefficients!$E$5)+(I51*Coefficients!$G$5)+(J51*Coefficients!$I$5)+(K51*Coefficients!$K$5)+(L51*Coefficients!$O$5)=0,\"\",(G51*Coefficients!$C$5)+(H51*Coefficients!$E$5)+(I51*Coefficients!$G$5)+(J51*Coefficients!$I$5)+(K51*Coefficients!$K$5)+(L51*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G52*Coefficients!$B$5)+(H52*Coefficients!$D$5)+(I52*Coefficients!$F$5)+(J52*Coefficients!$H$5)+(K52*Coefficients!$J$5)+(L52*Coefficients!$N$5)=0,\"\",(G52*Coefficients!$B$5)+(H52*Coefficients!$D$5)+(I52*Coefficients!$F$5)+(J52*Coefficients!$H$5)+(K52*Coefficients!$J$5)+(L52*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G52*Coefficients!$C$5)+(H52*Coefficients!$E$5)+(I52*Coefficients!$G$5)+(J52*Coefficients!$I$5)+(K52*Coefficients!$K$5)+(L52*Coefficients!$O$5)=0,\"\",(G52*Coefficients!$C$5)+(H52*Coefficients!$E$5)+(I52*Coefficients!$G$5)+(J52*Coefficients!$I$5)+(K52*Coefficients!$K$5)+(L52*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G53*Coefficients!$B$5)+(H53*Coefficients!$D$5)+(I53*Coefficients!$F$5)+(J53*Coefficients!$H$5)+(K53*Coefficients!$J$5)+(L53*Coefficients!$N$5)=0,\"\",(G53*Coefficients!$B$5)+(H53*Coefficients!$D$5)+(I53*Coefficients!$F$5)+(J53*Coefficients!$H$5)+(K53*Coefficients!$J$5)+(L53*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G53*Coefficients!$C$5)+(H53*Coefficients!$E$5)+(I53*Coefficients!$G$5)+(J53*Coefficients!$I$5)+(K53*Coefficients!$K$5)+(L53*Coefficients!$O$5)=0,\"\",(G53*Coefficients!$C$5)+(H53*Coefficients!$E$5)+(I53*Coefficients!$G$5)+(J53*Coefficients!$I$5)+(K53*Coefficients!$K$5)+(L53*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G54*Coefficients!$B$5)+(H54*Coefficients!$D$5)+(I54*Coefficients!$F$5)+(J54*Coefficients!$H$5)+(K54*Coefficients!$J$5)+(L54*Coefficients!$N$5)=0,\"\",(G54*Coefficients!$B$5)+(H54*Coefficients!$D$5)+(I54*Coefficients!$F$5)+(J54*Coefficients!$H$5)+(K54*Coefficients!$J$5)+(L54*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G54*Coefficients!$C$5)+(H54*Coefficients!$E$5)+(I54*Coefficients!$G$5)+(J54*Coefficients!$I$5)+(K54*Coefficients!$K$5)+(L54*Coefficients!$O$5)=0,\"\",(G54*Coefficients!$C$5)+(H54*Coefficients!$E$5)+(I54*Coefficients!$G$5)+(J54*Coefficients!$I$5)+(K54*Coefficients!$K$5)+(L54*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G55*Coefficients!$B$5)+(H55*Coefficients!$D$5)+(I55*Coefficients!$F$5)+(J55*Coefficients!$H$5)+(K55*Coefficients!$J$5)+(L55*Coefficients!$N$5)=0,\"\",(G55*Coefficients!$B$5)+(H55*Coefficients!$D$5)+(I55*Coefficients!$F$5)+(J55*Coefficients!$H$5)+(K55*Coefficients!$J$5)+(L55*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G55*Coefficients!$C$5)+(H55*Coefficients!$E$5)+(I55*Coefficients!$G$5)+(J55*Coefficients!$I$5)+(K55*Coefficients!$K$5)+(L55*Coefficients!$O$5)=0,\"\",(G55*Coefficients!$C$5)+(H55*Coefficients!$E$5)+(I55*Coefficients!$G$5)+(J55*Coefficients!$I$5)+(K55*Coefficients!$K$5)+(L55*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G56*Coefficients!$B$5)+(H56*Coefficients!$D$5)+(I56*Coefficients!$F$5)+(J56*Coefficients!$H$5)+(K56*Coefficients!$J$5)+(L56*Coefficients!$N$5)=0,\"\",(G56*Coefficients!$B$5)+(H56*Coefficients!$D$5)+(I56*Coefficients!$F$5)+(J56*Coefficients!$H$5)+(K56*Coefficients!$J$5)+(L56*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G56*Coefficients!$C$5)+(H56*Coefficients!$E$5)+(I56*Coefficients!$G$5)+(J56*Coefficients!$I$5)+(K56*Coefficients!$K$5)+(L56*Coefficients!$O$5)=0,\"\",(G56*Coefficients!$C$5)+(H56*Coefficients!$E$5)+(I56*Coefficients!$G$5)+(J56*Coefficients!$I$5)+(K56*Coefficients!$K$5)+(L56*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G57*Coefficients!$B$5)+(H57*Coefficients!$D$5)+(I57*Coefficients!$F$5)+(J57*Coefficients!$H$5)+(K57*Coefficients!$J$5)+(L57*Coefficients!$N$5)=0,\"\",(G57*Coefficients!$B$5)+(H57*Coefficients!$D$5)+(I57*Coefficients!$F$5)+(J57*Coefficients!$H$5)+(K57*Coefficients!$J$5)+(L57*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G57*Coefficients!$C$5)+(H57*Coefficients!$E$5)+(I57*Coefficients!$G$5)+(J57*Coefficients!$I$5)+(K57*Coefficients!$K$5)+(L57*Coefficients!$O$5)=0,\"\",(G57*Coefficients!$C$5)+(H57*Coefficients!$E$5)+(I57*Coefficients!$G$5)+(J57*Coefficients!$I$5)+(K57*Coefficients!$K$5)+(L57*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G58*Coefficients!$B$5)+(H58*Coefficients!$D$5)+(I58*Coefficients!$F$5)+(J58*Coefficients!$H$5)+(K58*Coefficients!$J$5)+(L58*Coefficients!$N$5)=0,\"\",(G58*Coefficients!$B$5)+(H58*Coefficients!$D$5)+(I58*Coefficients!$F$5)+(J58*Coefficients!$H$5)+(K58*Coefficients!$J$5)+(L58*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G58*Coefficients!$C$5)+(H58*Coefficients!$E$5)+(I58*Coefficients!$G$5)+(J58*Coefficients!$I$5)+(K58*Coefficients!$K$5)+(L58*Coefficients!$O$5)=0,\"\",(G58*Coefficients!$C$5)+(H58*Coefficients!$E$5)+(I58*Coefficients!$G$5)+(J58*Coefficients!$I$5)+(K58*Coefficients!$K$5)+(L58*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G59*Coefficients!$B$5)+(H59*Coefficients!$D$5)+(I59*Coefficients!$F$5)+(J59*Coefficients!$H$5)+(K59*Coefficients!$J$5)+(L59*Coefficients!$N$5)=0,\"\",(G59*Coefficients!$B$5)+(H59*Coefficients!$D$5)+(I59*Coefficients!$F$5)+(J59*Coefficients!$H$5)+(K59*Coefficients!$J$5)+(L59*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G59*Coefficients!$C$5)+(H59*Coefficients!$E$5)+(I59*Coefficients!$G$5)+(J59*Coefficients!$I$5)+(K59*Coefficients!$K$5)+(L59*Coefficients!$O$5)=0,\"\",(G59*Coefficients!$C$5)+(H59*Coefficients!$E$5)+(I59*Coefficients!$G$5)+(J59*Coefficients!$I$5)+(K59*Coefficients!$K$5)+(L59*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G60*Coefficients!$B$5)+(H60*Coefficients!$D$5)+(I60*Coefficients!$F$5)+(J60*Coefficients!$H$5)+(K60*Coefficients!$J$5)+(L60*Coefficients!$N$5)=0,\"\",(G60*Coefficients!$B$5)+(H60*Coefficients!$D$5)+(I60*Coefficients!$F$5)+(J60*Coefficients!$H$5)+(K60*Coefficients!$J$5)+(L60*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G60*Coefficients!$C$5)+(H60*Coefficients!$E$5)+(I60*Coefficients!$G$5)+(J60*Coefficients!$I$5)+(K60*Coefficients!$K$5)+(L60*Coefficients!$O$5)=0,\"\",(G60*Coefficients!$C$5)+(H60*Coefficients!$E$5)+(I60*Coefficients!$G$5)+(J60*Coefficients!$I$5)+(K60*Coefficients!$K$5)+(L60*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G61*Coefficients!$B$5)+(H61*Coefficients!$D$5)+(I61*Coefficients!$F$5)+(J61*Coefficients!$H$5)+(K61*Coefficients!$J$5)+(L61*Coefficients!$N$5)=0,\"\",(G61*Coefficients!$B$5)+(H61*Coefficients!$D$5)+(I61*Coefficients!$F$5)+(J61*Coefficients!$H$5)+(K61*Coefficients!$J$5)+(L61*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G61*Coefficients!$C$5)+(H61*Coefficients!$E$5)+(I61*Coefficients!$G$5)+(J61*Coefficients!$I$5)+(K61*Coefficients!$K$5)+(L61*Coefficients!$O$5)=0,\"\",(G61*Coefficients!$C$5)+(H61*Coefficients!$E$5)+(I61*Coefficients!$G$5)+(J61*Coefficients!$I$5)+(K61*Coefficients!$K$5)+(L61*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G62*Coefficients!$B$5)+(H62*Coefficients!$D$5)+(I62*Coefficients!$F$5)+(J62*Coefficients!$H$5)+(K62*Coefficients!$J$5)+(L62*Coefficients!$N$5)=0,\"\",(G62*Coefficients!$B$5)+(H62*Coefficients!$D$5)+(I62*Coefficients!$F$5)+(J62*Coefficients!$H$5)+(K62*Coefficients!$J$5)+(L62*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G62*Coefficients!$C$5)+(H62*Coefficients!$E$5)+(I62*Coefficients!$G$5)+(J62*Coefficients!$I$5)+(K62*Coefficients!$K$5)+(L62*Coefficients!$O$5)=0,\"\",(G62*Coefficients!$C$5)+(H62*Coefficients!$E$5)+(I62*Coefficients!$G$5)+(J62*Coefficients!$I$5)+(K62*Coefficients!$K$5)+(L62*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G63*Coefficients!$B$5)+(H63*Coefficients!$D$5)+(I63*Coefficients!$F$5)+(J63*Coefficients!$H$5)+(K63*Coefficients!$J$5)+(L63*Coefficients!$N$5)=0,\"\",(G63*Coefficients!$B$5)+(H63*Coefficients!$D$5)+(I63*Coefficients!$F$5)+(J63*Coefficients!$H$5)+(K63*Coefficients!$J$5)+(L63*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G63*Coefficients!$C$5)+(H63*Coefficients!$E$5)+(I63*Coefficients!$G$5)+(J63*Coefficients!$I$5)+(K63*Coefficients!$K$5)+(L63*Coefficients!$O$5)=0,\"\",(G63*Coefficients!$C$5)+(H63*Coefficients!$E$5)+(I63*Coefficients!$G$5)+(J63*Coefficients!$I$5)+(K63*Coefficients!$K$5)+(L63*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G64*Coefficients!$B$5)+(H64*Coefficients!$D$5)+(I64*Coefficients!$F$5)+(J64*Coefficients!$H$5)+(K64*Coefficients!$J$5)+(L64*Coefficients!$N$5)=0,\"\",(G64*Coefficients!$B$5)+(H64*Coefficients!$D$5)+(I64*Coefficients!$F$5)+(J64*Coefficients!$H$5)+(K64*Coefficients!$J$5)+(L64*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G64*Coefficients!$C$5)+(H64*Coefficients!$E$5)+(I64*Coefficients!$G$5)+(J64*Coefficients!$I$5)+(K64*Coefficients!$K$5)+(L64*Coefficients!$O$5)=0,\"\",(G64*Coefficients!$C$5)+(H64*Coefficients!$E$5)+(I64*Coefficients!$G$5)+(J64*Coefficients!$I$5)+(K64*Coefficients!$K$5)+(L64*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G65*Coefficients!$B$5)+(H65*Coefficients!$D$5)+(I65*Coefficients!$F$5)+(J65*Coefficients!$H$5)+(K65*Coefficients!$J$5)+(L65*Coefficients!$N$5)=0,\"\",(G65*Coefficients!$B$5)+(H65*Coefficients!$D$5)+(I65*Coefficients!$F$5)+(J65*Coefficients!$H$5)+(K65*Coefficients!$J$5)+(L65*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G65*Coefficients!$C$5)+(H65*Coefficients!$E$5)+(I65*Coefficients!$G$5)+(J65*Coefficients!$I$5)+(K65*Coefficients!$K$5)+(L65*Coefficients!$O$5)=0,\"\",(G65*Coefficients!$C$5)+(H65*Coefficients!$E$5)+(I65*Coefficients!$G$5)+(J65*Coefficients!$I$5)+(K65*Coefficients!$K$5)+(L65*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G66*Coefficients!$B$5)+(H66*Coefficients!$D$5)+(I66*Coefficients!$F$5)+(J66*Coefficients!$H$5)+(K66*Coefficients!$J$5)+(L66*Coefficients!$N$5)=0,\"\",(G66*Coefficients!$B$5)+(H66*Coefficients!$D$5)+(I66*Coefficients!$F$5)+(J66*Coefficients!$H$5)+(K66*Coefficients!$J$5)+(L66*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G66*Coefficients!$C$5)+(H66*Coefficients!$E$5)+(I66*Coefficients!$G$5)+(J66*Coefficients!$I$5)+(K66*Coefficients!$K$5)+(L66*Coefficients!$O$5)=0,\"\",(G66*Coefficients!$C$5)+(H66*Coefficients!$E$5)+(I66*Coefficients!$G$5)+(J66*Coefficients!$I$5)+(K66*Coefficients!$K$5)+(L66*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G67*Coefficients!$B$5)+(H67*Coefficients!$D$5)+(I67*Coefficients!$F$5)+(J67*Coefficients!$H$5)+(K67*Coefficients!$J$5)+(L67*Coefficients!$N$5)=0,\"\",(G67*Coefficients!$B$5)+(H67*Coefficients!$D$5)+(I67*Coefficients!$F$5)+(J67*Coefficients!$H$5)+(K67*Coefficients!$J$5)+(L67*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G67*Coefficients!$C$5)+(H67*Coefficients!$E$5)+(I67*Coefficients!$G$5)+(J67*Coefficients!$I$5)+(K67*Coefficients!$K$5)+(L67*Coefficients!$O$5)=0,\"\",(G67*Coefficients!$C$5)+(H67*Coefficients!$E$5)+(I67*Coefficients!$G$5)+(J67*Coefficients!$I$5)+(K67*Coefficients!$K$5)+(L67*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G68*Coefficients!$B$5)+(H68*Coefficients!$D$5)+(I68*Coefficients!$F$5)+(J68*Coefficients!$H$5)+(K68*Coefficients!$J$5)+(L68*Coefficients!$N$5)=0,\"\",(G68*Coefficients!$B$5)+(H68*Coefficients!$D$5)+(I68*Coefficients!$F$5)+(J68*Coefficients!$H$5)+(K68*Coefficients!$J$5)+(L68*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G68*Coefficients!$C$5)+(H68*Coefficients!$E$5)+(I68*Coefficients!$G$5)+(J68*Coefficients!$I$5)+(K68*Coefficients!$K$5)+(L68*Coefficients!$O$5)=0,\"\",(G68*Coefficients!$C$5)+(H68*Coefficients!$E$5)+(I68*Coefficients!$G$5)+(J68*Coefficients!$I$5)+(K68*Coefficients!$K$5)+(L68*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G69*Coefficients!$B$5)+(H69*Coefficients!$D$5)+(I69*Coefficients!$F$5)+(J69*Coefficients!$H$5)+(K69*Coefficients!$J$5)+(L69*Coefficients!$N$5)=0,\"\",(G69*Coefficients!$B$5)+(H69*Coefficients!$D$5)+(I69*Coefficients!$F$5)+(J69*Coefficients!$H$5)+(K69*Coefficients!$J$5)+(L69*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G69*Coefficients!$C$5)+(H69*Coefficients!$E$5)+(I69*Coefficients!$G$5)+(J69*Coefficients!$I$5)+(K69*Coefficients!$K$5)+(L69*Coefficients!$O$5)=0,\"\",(G69*Coefficients!$C$5)+(H69*Coefficients!$E$5)+(I69*Coefficients!$G$5)+(J69*Coefficients!$I$5)+(K69*Coefficients!$K$5)+(L69*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G70*Coefficients!$B$5)+(H70*Coefficients!$D$5)+(I70*Coefficients!$F$5)+(J70*Coefficients!$H$5)+(K70*Coefficients!$J$5)+(L70*Coefficients!$N$5)=0,\"\",(G70*Coefficients!$B$5)+(H70*Coefficients!$D$5)+(I70*Coefficients!$F$5)+(J70*Coefficients!$H$5)+(K70*Coefficients!$J$5)+(L70*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G70*Coefficients!$C$5)+(H70*Coefficients!$E$5)+(I70*Coefficients!$G$5)+(J70*Coefficients!$I$5)+(K70*Coefficients!$K$5)+(L70*Coefficients!$O$5)=0,\"\",(G70*Coefficients!$C$5)+(H70*Coefficients!$E$5)+(I70*Coefficients!$G$5)+(J70*Coefficients!$I$5)+(K70*Coefficients!$K$5)+(L70*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G71*Coefficients!$B$5)+(H71*Coefficients!$D$5)+(I71*Coefficients!$F$5)+(J71*Coefficients!$H$5)+(K71*Coefficients!$J$5)+(L71*Coefficients!$N$5)=0,\"\",(G71*Coefficients!$B$5)+(H71*Coefficients!$D$5)+(I71*Coefficients!$F$5)+(J71*Coefficients!$H$5)+(K71*Coefficients!$J$5)+(L71*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G71*Coefficients!$C$5)+(H71*Coefficients!$E$5)+(I71*Coefficients!$G$5)+(J71*Coefficients!$I$5)+(K71*Coefficients!$K$5)+(L71*Coefficients!$O$5)=0,\"\",(G71*Coefficients!$C$5)+(H71*Coefficients!$E$5)+(I71*Coefficients!$G$5)+(J71*Coefficients!$I$5)+(K71*Coefficients!$K$5)+(L71*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G72*Coefficients!$B$5)+(H72*Coefficients!$D$5)+(I72*Coefficients!$F$5)+(J72*Coefficients!$H$5)+(K72*Coefficients!$J$5)+(L72*Coefficients!$N$5)=0,\"\",(G72*Coefficients!$B$5)+(H72*Coefficients!$D$5)+(I72*Coefficients!$F$5)+(J72*Coefficients!$H$5)+(K72*Coefficients!$J$5)+(L72*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G72*Coefficients!$C$5)+(H72*Coefficients!$E$5)+(I72*Coefficients!$G$5)+(J72*Coefficients!$I$5)+(K72*Coefficients!$K$5)+(L72*Coefficients!$O$5)=0,\"\",(G72*Coefficients!$C$5)+(H72*Coefficients!$E$5)+(I72*Coefficients!$G$5)+(J72*Coefficients!$I$5)+(K72*Coefficients!$K$5)+(L72*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G73*Coefficients!$B$5)+(H73*Coefficients!$D$5)+(I73*Coefficients!$F$5)+(J73*Coefficients!$H$5)+(K73*Coefficients!$J$5)+(L73*Coefficients!$N$5)=0,\"\",(G73*Coefficients!$B$5)+(H73*Coefficients!$D$5)+(I73*Coefficients!$F$5)+(J73*Coefficients!$H$5)+(K73*Coefficients!$J$5)+(L73*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G73*Coefficients!$C$5)+(H73*Coefficients!$E$5)+(I73*Coefficients!$G$5)+(J73*Coefficients!$I$5)+(K73*Coefficients!$K$5)+(L73*Coefficients!$O$5)=0,\"\",(G73*Coefficients!$C$5)+(H73*Coefficients!$E$5)+(I73*Coefficients!$G$5)+(J73*Coefficients!$I$5)+(K73*Coefficients!$K$5)+(L73*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G74*Coefficients!$B$5)+(H74*Coefficients!$D$5)+(I74*Coefficients!$F$5)+(J74*Coefficients!$H$5)+(K74*Coefficients!$J$5)+(L74*Coefficients!$N$5)=0,\"\",(G74*Coefficients!$B$5)+(H74*Coefficients!$D$5)+(I74*Coefficients!$F$5)+(J74*Coefficients!$H$5)+(K74*Coefficients!$J$5)+(L74*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G74*Coefficients!$C$5)+(H74*Coefficients!$E$5)+(I74*Coefficients!$G$5)+(J74*Coefficients!$I$5)+(K74*Coefficients!$K$5)+(L74*Coefficients!$O$5)=0,\"\",(G74*Coefficients!$C$5)+(H74*Coefficients!$E$5)+(I74*Coefficients!$G$5)+(J74*Coefficients!$I$5)+(K74*Coefficients!$K$5)+(L74*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G75*Coefficients!$B$5)+(H75*Coefficients!$D$5)+(I75*Coefficients!$F$5)+(J75*Coefficients!$H$5)+(K75*Coefficients!$J$5)+(L75*Coefficients!$N$5)=0,\"\",(G75*Coefficients!$B$5)+(H75*Coefficients!$D$5)+(I75*Coefficients!$F$5)+(J75*Coefficients!$H$5)+(K75*Coefficients!$J$5)+(L75*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G75*Coefficients!$C$5)+(H75*Coefficients!$E$5)+(I75*Coefficients!$G$5)+(J75*Coefficients!$I$5)+(K75*Coefficients!$K$5)+(L75*Coefficients!$O$5)=0,\"\",(G75*Coefficients!$C$5)+(H75*Coefficients!$E$5)+(I75*Coefficients!$G$5)+(J75*Coefficients!$I$5)+(K75*Coefficients!$K$5)+(L75*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G76*Coefficients!$B$5)+(H76*Coefficients!$D$5)+(I76*Coefficients!$F$5)+(J76*Coefficients!$H$5)+(K76*Coefficients!$J$5)+(L76*Coefficients!$N$5)=0,\"\",(G76*Coefficients!$B$5)+(H76*Coefficients!$D$5)+(I76*Coefficients!$F$5)+(J76*Coefficients!$H$5)+(K76*Coefficients!$J$5)+(L76*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G76*Coefficients!$C$5)+(H76*Coefficients!$E$5)+(I76*Coefficients!$G$5)+(J76*Coefficients!$I$5)+(K76*Coefficients!$K$5)+(L76*Coefficients!$O$5)=0,\"\",(G76*Coefficients!$C$5)+(H76*Coefficients!$E$5)+(I76*Coefficients!$G$5)+(J76*Coefficients!$I$5)+(K76*Coefficients!$K$5)+(L76*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G77*Coefficients!$B$5)+(H77*Coefficients!$D$5)+(I77*Coefficients!$F$5)+(J77*Coefficients!$H$5)+(K77*Coefficients!$J$5)+(L77*Coefficients!$N$5)=0,\"\",(G77*Coefficients!$B$5)+(H77*Coefficients!$D$5)+(I77*Coefficients!$F$5)+(J77*Coefficients!$H$5)+(K77*Coefficients!$J$5)+(L77*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G77*Coefficients!$C$5)+(H77*Coefficients!$E$5)+(I77*Coefficients!$G$5)+(J77*Coefficients!$I$5)+(K77*Coefficients!$K$5)+(L77*Coefficients!$O$5)=0,\"\",(G77*Coefficients!$C$5)+(H77*Coefficients!$E$5)+(I77*Coefficients!$G$5)+(J77*Coefficients!$I$5)+(K77*Coefficients!$K$5)+(L77*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G78*Coefficients!$B$5)+(H78*Coefficients!$D$5)+(I78*Coefficients!$F$5)+(J78*Coefficients!$H$5)+(K78*Coefficients!$J$5)+(L78*Coefficients!$N$5)=0,\"\",(G78*Coefficients!$B$5)+(H78*Coefficients!$D$5)+(I78*Coefficients!$F$5)+(J78*Coefficients!$H$5)+(K78*Coefficients!$J$5)+(L78*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G78*Coefficients!$C$5)+(H78*Coefficients!$E$5)+(I78*Coefficients!$G$5)+(J78*Coefficients!$I$5)+(K78*Coefficients!$K$5)+(L78*Coefficients!$O$5)=0,\"\",(G78*Coefficients!$C$5)+(H78*Coefficients!$E$5)+(I78*Coefficients!$G$5)+(J78*Coefficients!$I$5)+(K78*Coefficients!$K$5)+(L78*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G79*Coefficients!$B$5)+(H79*Coefficients!$D$5)+(I79*Coefficients!$F$5)+(J79*Coefficients!$H$5)+(K79*Coefficients!$J$5)+(L79*Coefficients!$N$5)=0,\"\",(G79*Coefficients!$B$5)+(H79*Coefficients!$D$5)+(I79*Coefficients!$F$5)+(J79*Coefficients!$H$5)+(K79*Coefficients!$J$5)+(L79*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G79*Coefficients!$C$5)+(H79*Coefficients!$E$5)+(I79*Coefficients!$G$5)+(J79*Coefficients!$I$5)+(K79*Coefficients!$K$5)+(L79*Coefficients!$O$5)=0,\"\",(G79*Coefficients!$C$5)+(H79*Coefficients!$E$5)+(I79*Coefficients!$G$5)+(J79*Coefficients!$I$5)+(K79*Coefficients!$K$5)+(L79*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G80*Coefficients!$B$5)+(H80*Coefficients!$D$5)+(I80*Coefficients!$F$5)+(J80*Coefficients!$H$5)+(K80*Coefficients!$J$5)+(L80*Coefficients!$N$5)=0,\"\",(G80*Coefficients!$B$5)+(H80*Coefficients!$D$5)+(I80*Coefficients!$F$5)+(J80*Coefficients!$H$5)+(K80*Coefficients!$J$5)+(L80*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G80*Coefficients!$C$5)+(H80*Coefficients!$E$5)+(I80*Coefficients!$G$5)+(J80*Coefficients!$I$5)+(K80*Coefficients!$K$5)+(L80*Coefficients!$O$5)=0,\"\",(G80*Coefficients!$C$5)+(H80*Coefficients!$E$5)+(I80*Coefficients!$G$5)+(J80*Coefficients!$I$5)+(K80*Coefficients!$K$5)+(L80*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G81*Coefficients!$B$5)+(H81*Coefficients!$D$5)+(I81*Coefficients!$F$5)+(J81*Coefficients!$H$5)+(K81*Coefficients!$J$5)+(L81*Coefficients!$N$5)=0,\"\",(G81*Coefficients!$B$5)+(H81*Coefficients!$D$5)+(I81*Coefficients!$F$5)+(J81*Coefficients!$H$5)+(K81*Coefficients!$J$5)+(L81*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G81*Coefficients!$C$5)+(H81*Coefficients!$E$5)+(I81*Coefficients!$G$5)+(J81*Coefficients!$I$5)+(K81*Coefficients!$K$5)+(L81*Coefficients!$O$5)=0,\"\",(G81*Coefficients!$C$5)+(H81*Coefficients!$E$5)+(I81*Coefficients!$G$5)+(J81*Coefficients!$I$5)+(K81*Coefficients!$K$5)+(L81*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G82*Coefficients!$B$5)+(H82*Coefficients!$D$5)+(I82*Coefficients!$F$5)+(J82*Coefficients!$H$5)+(K82*Coefficients!$J$5)+(L82*Coefficients!$N$5)=0,\"\",(G82*Coefficients!$B$5)+(H82*Coefficients!$D$5)+(I82*Coefficients!$F$5)+(J82*Coefficients!$H$5)+(K82*Coefficients!$J$5)+(L82*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G82*Coefficients!$C$5)+(H82*Coefficients!$E$5)+(I82*Coefficients!$G$5)+(J82*Coefficients!$I$5)+(K82*Coefficients!$K$5)+(L82*Coefficients!$O$5)=0,\"\",(G82*Coefficients!$C$5)+(H82*Coefficients!$E$5)+(I82*Coefficients!$G$5)+(J82*Coefficients!$I$5)+(K82*Coefficients!$K$5)+(L82*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G83*Coefficients!$B$5)+(H83*Coefficients!$D$5)+(I83*Coefficients!$F$5)+(J83*Coefficients!$H$5)+(K83*Coefficients!$J$5)+(L83*Coefficients!$N$5)=0,\"\",(G83*Coefficients!$B$5)+(H83*Coefficients!$D$5)+(I83*Coefficients!$F$5)+(J83*Coefficients!$H$5)+(K83*Coefficients!$J$5)+(L83*Coefficients!$N$5))","v":""},null,null,{"$f":"IFERROR(O83/N83,\"\")","v":""},{"$f":"IF((G83*Coefficients!$C$5)+(H83*Coefficients!$E$5)+(I83*Coefficients!$G$5)+(J83*Coefficients!$I$5)+(K83*Coefficients!$K$5)+(L83*Coefficients!$O$5)=0,\"\",(G83*Coefficients!$C$5)+(H83*Coefficients!$E$5)+(I83*Coefficients!$G$5)+(J83*Coefficients!$I$5)+(K83*Coefficients!$K$5)+(L83*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G84*Coefficients!$B$5)+(H84*Coefficients!$D$5)+(I84*Coefficients!$F$5)+(J84*Coefficients!$H$5)+(K84*Coefficients!$J$5)+(L84*Coefficients!$N$5)=0,\"\",(G84*Coefficients!$B$5)+(H84*Coefficients!$D$5)+(I84*Coefficients!$F$5)+(J84*Coefficients!$H$5)+(K84*Coefficients!$J$5)+(L84*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G84*Coefficients!$C$5)+(H84*Coefficients!$E$5)+(I84*Coefficients!$G$5)+(J84*Coefficients!$I$5)+(K84*Coefficients!$K$5)+(L84*Coefficients!$O$5)=0,\"\",(G84*Coefficients!$C$5)+(H84*Coefficients!$E$5)+(I84*Coefficients!$G$5)+(J84*Coefficients!$I$5)+(K84*Coefficients!$K$5)+(L84*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G85*Coefficients!$B$5)+(H85*Coefficients!$D$5)+(I85*Coefficients!$F$5)+(J85*Coefficients!$H$5)+(K85*Coefficients!$J$5)+(L85*Coefficients!$N$5)=0,\"\",(G85*Coefficients!$B$5)+(H85*Coefficients!$D$5)+(I85*Coefficients!$F$5)+(J85*Coefficients!$H$5)+(K85*Coefficients!$J$5)+(L85*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G85*Coefficients!$C$5)+(H85*Coefficients!$E$5)+(I85*Coefficients!$G$5)+(J85*Coefficients!$I$5)+(K85*Coefficients!$K$5)+(L85*Coefficients!$O$5)=0,\"\",(G85*Coefficients!$C$5)+(H85*Coefficients!$E$5)+(I85*Coefficients!$G$5)+(J85*Coefficients!$I$5)+(K85*Coefficients!$K$5)+(L85*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G86*Coefficients!$B$5)+(H86*Coefficients!$D$5)+(I86*Coefficients!$F$5)+(J86*Coefficients!$H$5)+(K86*Coefficients!$J$5)+(L86*Coefficients!$N$5)=0,\"\",(G86*Coefficients!$B$5)+(H86*Coefficients!$D$5)+(I86*Coefficients!$F$5)+(J86*Coefficients!$H$5)+(K86*Coefficients!$J$5)+(L86*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G86*Coefficients!$C$5)+(H86*Coefficients!$E$5)+(I86*Coefficients!$G$5)+(J86*Coefficients!$I$5)+(K86*Coefficients!$K$5)+(L86*Coefficients!$O$5)=0,\"\",(G86*Coefficients!$C$5)+(H86*Coefficients!$E$5)+(I86*Coefficients!$G$5)+(J86*Coefficients!$I$5)+(K86*Coefficients!$K$5)+(L86*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G87*Coefficients!$B$5)+(H87*Coefficients!$D$5)+(I87*Coefficients!$F$5)+(J87*Coefficients!$H$5)+(K87*Coefficients!$J$5)+(L87*Coefficients!$N$5)=0,\"\",(G87*Coefficients!$B$5)+(H87*Coefficients!$D$5)+(I87*Coefficients!$F$5)+(J87*Coefficients!$H$5)+(K87*Coefficients!$J$5)+(L87*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G87*Coefficients!$C$5)+(H87*Coefficients!$E$5)+(I87*Coefficients!$G$5)+(J87*Coefficients!$I$5)+(K87*Coefficients!$K$5)+(L87*Coefficients!$O$5)=0,\"\",(G87*Coefficients!$C$5)+(H87*Coefficients!$E$5)+(I87*Coefficients!$G$5)+(J87*Coefficients!$I$5)+(K87*Coefficients!$K$5)+(L87*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G88*Coefficients!$B$5)+(H88*Coefficients!$D$5)+(I88*Coefficients!$F$5)+(J88*Coefficients!$H$5)+(K88*Coefficients!$J$5)+(L88*Coefficients!$N$5)=0,\"\",(G88*Coefficients!$B$5)+(H88*Coefficients!$D$5)+(I88*Coefficients!$F$5)+(J88*Coefficients!$H$5)+(K88*Coefficients!$J$5)+(L88*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G88*Coefficients!$C$5)+(H88*Coefficients!$E$5)+(I88*Coefficients!$G$5)+(J88*Coefficients!$I$5)+(K88*Coefficients!$K$5)+(L88*Coefficients!$O$5)=0,\"\",(G88*Coefficients!$C$5)+(H88*Coefficients!$E$5)+(I88*Coefficients!$G$5)+(J88*Coefficients!$I$5)+(K88*Coefficients!$K$5)+(L88*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G89*Coefficients!$B$5)+(H89*Coefficients!$D$5)+(I89*Coefficients!$F$5)+(J89*Coefficients!$H$5)+(K89*Coefficients!$J$5)+(L89*Coefficients!$N$5)=0,\"\",(G89*Coefficients!$B$5)+(H89*Coefficients!$D$5)+(I89*Coefficients!$F$5)+(J89*Coefficients!$H$5)+(K89*Coefficients!$J$5)+(L89*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G89*Coefficients!$C$5)+(H89*Coefficients!$E$5)+(I89*Coefficients!$G$5)+(J89*Coefficients!$I$5)+(K89*Coefficients!$K$5)+(L89*Coefficients!$O$5)=0,\"\",(G89*Coefficients!$C$5)+(H89*Coefficients!$E$5)+(I89*Coefficients!$G$5)+(J89*Coefficients!$I$5)+(K89*Coefficients!$K$5)+(L89*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G90*Coefficients!$B$5)+(H90*Coefficients!$D$5)+(I90*Coefficients!$F$5)+(J90*Coefficients!$H$5)+(K90*Coefficients!$J$5)+(L90*Coefficients!$N$5)=0,\"\",(G90*Coefficients!$B$5)+(H90*Coefficients!$D$5)+(I90*Coefficients!$F$5)+(J90*Coefficients!$H$5)+(K90*Coefficients!$J$5)+(L90*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G90*Coefficients!$C$5)+(H90*Coefficients!$E$5)+(I90*Coefficients!$G$5)+(J90*Coefficients!$I$5)+(K90*Coefficients!$K$5)+(L90*Coefficients!$O$5)=0,\"\",(G90*Coefficients!$C$5)+(H90*Coefficients!$E$5)+(I90*Coefficients!$G$5)+(J90*Coefficients!$I$5)+(K90*Coefficients!$K$5)+(L90*Coefficients!$O$5))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((G91*Coefficients!$B$5)+(H91*Coefficients!$D$5)+(I91*Coefficients!$F$5)+(J91*Coefficients!$H$5)+(K91*Coefficients!$J$5)+(L91*Coefficients!$N$5)=0,\"\",(G91*Coefficients!$B$5)+(H91*Coefficients!$D$5)+(I91*Coefficients!$F$5)+(J91*Coefficients!$H$5)+(K91*Coefficients!$J$5)+(L91*Coefficients!$N$5))","v":""},null,null,"",{"$f":"IF((G91*Coefficients!$C$5)+(H91*Coefficients!$E$5)+(I91*Coefficients!$G$5)+(J91*Coefficients!$I$5)+(K91*Coefficients!$K$5)+(L91*Coefficients!$O$5)=0,\"\",(G91*Coefficients!$C$5)+(H91*Coefficients!$E$5)+(I91*Coefficients!$G$5)+(J91*Coefficients!$I$5)+(K91*Coefficients!$K$5)+(L91*Coefficients!$O$5))","v":""}]

{"sheet":"ECMs","index":13,"n_rows":27,"n_cols":20,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
["ECMs","ECMS","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs","ECMs"]
["DD_ECMCategories","Behavior_Change","Conveying_Systems","Cooling_System","Data_Centers_and_Server_Rooms","Distribution_System","Domestic_Hot_Water","Energy_Management_System","Envelope","Fuel_Switching","Heating_System","HVAC_Controls_and_Sensors","Lighting","Motors","On/Off_Site_Generation","Operations&Maintenance","Process_and_Plug_Loads","Space","Submetering","Ventilation"]
["ECM Categories","ECMs_Behavior Change","ECMs_Conveying Systems","ECMs_Cooling System","Data Centers and Server Rooms","ECMs_Distribution System","ECMs_Domestic Hot Water","ECMs_Energy Management System","ECMs_Envelope","ECMs_Fuel Switching","ECMs_Heating System","ECMs_HVAC Controls and Sensors","ECMs_Lighting","ECMs_Motors","ECMs_On-Site Generation","ECMs_Operations and Maintenance","ECMs_Process/Plug Loads","ECMs_Space","ECMs_Submetering","ECMs_Ventilation"]
["Behavior_Change","Employee Engagement","Add Elevator Regenerative Drives","Add economizer cycle","Decommissioning Servers","Capture and return condensate","Decrease DHW Temperature","Install Energy Management System","Add Window Films","#2 oil to natural gas","Add static pressure control","Change Set Points / Setbacks - Cooling","Computerized Lighting Control","Install VFDs","Install Cogeneration Plant","Facilities Staff Training","Automatic Shutdown / Sleep Mode for Computers","Densification","Install Submetering","Convert CV system to VAV system"]
["Operations&Maintenance","Employee Training","Upgrade Controls","Add or upgrade cooling tower","Hot aisle/cold aisle design","Install or Upgrade Master Venting","Install DHW Controls","Other","Exterior Door Replacement","#6 oil or #4 oil to #2 oil","Clean & Tune Boiler/Furnace","Change Set Points / Setbacks - Heating","Delamping","Remove Motors","Install Ground Source Heat Pump","Monitoring","Drain Water Heat Recovery","Space Layout Optimization","Other","Displacement Ventilation Systems"]
["Conveying_Systems","Other","Upgrade Motors","Free Night Cooling","Eliminate Redundancies","Insulate Ducts","Install Low-Flow Aerators",null,"External Shading","#6 oil or #4 oil to natural gas","Electric to Gas Conversion","Implement Static Pressure Reset","Install Bi-level Lighting","Upgrade Motors","Install Solar/Photovoltaic","Ongoing Commissioning","Power Management System for Computers","Other",null,"Install CAR Dampers"]
["Cooling_System",null,"Other","Heat recovery - Cooling only ","Server Virtualization","Insulate Pipes","Install Low-Flow Showerheads",null,"Increase Insulation - Basement/Crawl Space ","#6 to dual fuel ","Electric to Hydronic Conversion","Install Indoor Sensors","Install Light Shelves","Other","Other","Retro-Commissioning","Replace Appliances",null,null,"Install Demand Control Ventilation"]
["Data_Centers_and_Server_Rooms",null,null,"Install VSD on Electric Centrifugal Chillers","Upgrade Servers","Repair Leaks","Install Solar Thermal DHW",null,"Increase Insulation - Floor","District steam to on-site generation","Electric to Steam Conversion","Install or Upgrade EMS/BMS","Install Occupancy/Vacancy Sensors",null,null,"Other","Replace IT Equipment",null,null,"Install Exhaust Fan Timers"]
["Distribution_System",null,null,"Radiant Cooling Systems","Other","Replace or repair Main Steam Trap","Install Water Pressure Booster",null,"Increase Insulation - Roof","Utility steam to on-site generation","Heat recovery - Heating only ","Install Programmable Thermostats","Install Photocell Control",null,null,null,"Smart Power Strips",null,null,"Lower Air Supply Temperatures"]
["Domestic_Hot_Water",null,null,"Replace Chiller",null,"Replace or repair Steam Traps","Insulate DHW Piping",null,"Increase Insulation - Wall","Other","Heat recovery from Utility Steam","Install TRVs","Install Shades or Blinds",null,null,null,"Timers on Equipment",null,null,"Upgrade Exhaust Fans"]
["Energy_Management_System",null,null,"Replace Packaged Units",null,"Replace or repair Vacuum Pump","Insulate DHW Tank",null,"Install Cool or Green Roof",null,"Install Barometric Damper","Pneumatic to DDC conversion ","Install Timers",null,null,null,"Other",null,null,"Upgrade Fan/Air Handlers"]
["Envelope",null,null,"Upgrade Chiller",null,"Replace PTACs","Replace Piping",null,"Install Radiant Barrier",null,"Install Bleeders","Replace Outdoor Reset","Replace Diffusers",null,null,null,null,null,null,"Other"]
["Fuel_Switching",null,null,"Upgrade Packaged Units",null,"Upgrade PTACs","Replace Tankless Coil",null,"Replace Curtain/Window Wall",null,"Install Circulators","Zone control upgrades","Upgrade Exit Signs to LED"]
["Heating_System",null,null,"Other",null,"Seal Ducts","Separate DHW from Heating",null,"Replace Glazing and Frames",null,"Install Thermostatic Damper","Other","Upgrade Exterior Lighting"]
["HVAC_Controls_and_Sensors",null,null,null,null,"Upgrade Pumps","Upgrade DHW Boiler",null,"Replace Windows",null,"Insulate Condensate Tank",null,"Upgrade to Fluorescent"]
["Lighting",null,null,null,null,"Other","Other",null,"Sealing - Door ",null,"Replace Boiler",null,"Upgrade to LED "]
["Motors",null,null,null,null,null,null,null,"Sealing - Roof Penetrations",null,"Upgrade Boiler",null,"Other"]
["On/Off_Site_Generation",null,null,null,null,null,null,null,"Sealing - Room AC",null,"Replace Boiler Jacket"]
["Process_and_Plug_Loads",null,null,null,null,null,null,null,"Sealing - Vertical Shafts",null,"Replace Burner"]
["Space",null,null,null,null,null,null,null,"Sealing - Windows",null,"Upgrade Burner"]
["Submetering",null,null,null,null,null,null,null,"Utilization of Thermal Mass",null,"Replace Furnace"]
["Ventilation",null,null,null,null,null,null,null,"Other",null,"Upgrade Furnace"]
["Other",null,null,null,null,null,null,null,null,null,"Replace Steam Control Valves"]
[null,null,null,null,null,null,null,null,null,null,"Replace Steam Header"]
[null,null,null,null,null,null,null,null,null,null,"Steam to Hydronic Conversion"]
[null,null,null,null,null,null,null,null,null,null,"Other"]

{"sheet":"Wedge Chart","index":14,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[22,16,22,17],[29,4,29,5],[43,4,43,5],[10,16,10,17],[1,2,2,6],[2,16,2,17],[4,16,4,17],[6,16,6,17],[8,16,8,17],[20,16,20,17],[18,16,18,17],[16,16,16,17],[14,16,14,17],[12,16,12,17]]}
[]
[null,null,"NYC Carbon Challenge - Commercial Offices"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,{"$f":"'New Inventory'!K3","v":"City Hall"}]
[null,null,"Wedge Chart Tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Year",null,{"$f":"'New Inventory'!$K$5","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year",null,{"$f":"'New Inventory'!K7","v":2007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End Year",null,{"$f":"'Summary of Inputs'!F21","v":2025}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'New Inventory'!J15","v":"Base Year Carbon Intensity (lbs CO2e/FTE)"},null,{"$f":"'New Inventory'!K15","v":10776.118801714114}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'New Inventory'!J13","v":"Submission Year Carbon Intensity (lbs CO2e/SF)"},null,{"$f":"'New Inventory'!K13","v":8004.7429780076554}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business as Usual Growth from Base Year (Percent/Year) ",null,0.01]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Business as Usual Growth from Submission Year \"&'Table 1'!D16","v":"Business as Usual Growth from Submission Year lbs CO2e/FTE"},null,{"$f":"IFERROR(Q13*(1+Q15)^(Q9-Q5),\"\")","v":8842.216201737232}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Business as Usual Growth from Base Year \"&'Table 1'!D16","v":"Business as Usual Growth from Base Year lbs CO2e/FTE"},null,{"$f":"IFERROR(Q11*(1+Q15)^(Q9-Q7),\"\")","v":12889.827302369949}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Challenge Reduction Goal from Base Year",null,{"$f":"IFERROR('New Inventory'!K11,\"\")","v":0.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(ChallengeGoal,\"##%\")&\" Reduction Goal \"&'Table 1'!D16","v":"50% Reduction Goal lbs CO2e/FTE"},null,{"$f":"IFERROR(Base_Intensity*(1-ChallengeGoal),\"\")","v":5388.059400857057}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Achieved Reductions \"\n&'Table 1'!D16","v":"Achieved Reductions lbs CO2e/FTE"}]
[null,null,null,{"$f":"Base_Year","v":2007},{"$f":"\"Carbon Intensity in \"&D31","v":"Carbon Intensity in 2007"},{"$f":"IFERROR(VLOOKUP(D31,Summary!$F$60:$W$78,14, FALSE),\"\")","v":10776.118801714114}]
[null,null,null,{"$f":"D31+1","v":2008},{"$f":"IF(D32>Submission_Year,\"\",\"Carbon Intensity in \"&D32)","v":"Carbon Intensity in 2008"},{"$f":"IFERROR(VLOOKUP(D32,Summary!$F$60:$W$78,14, FALSE),\"\")","v":10808.837682362253}]
[null,null,null,{"$f":"D32+1","v":2009},"Carbon Intensity in 2009",{"$f":"IFERROR(VLOOKUP(D33,Summary!$F$60:$W$78,14, FALSE),\"\")","v":10826.585769889642}]
[null,null,null,2010,"Carbon Intensity in 2010",{"$f":"IFERROR(VLOOKUP(D34,Summary!$F$60:$W$78,14, FALSE),\"\")","v":9903.2837708735242}]
[null,null,null,2011,"Carbon Intensity in 2011",{"$f":"IFERROR(VLOOKUP(D35,Summary!$F$60:$W$78,14, FALSE),\"\")","v":9527.0961518572203}]
[null,null,null,2012,"Carbon Intensity in 2012",{"$f":"IFERROR(VLOOKUP(D36,Summary!$F$60:$W$78,14, FALSE),\"\")","v":8763.3347348899988}]
[null,null,null,2013,"Carbon Intensity in 2013",{"$f":"IFERROR(VLOOKUP(D37,Summary!$F$60:$W$78,14, FALSE),\"\")","v":8182.0632390188348}]
[null,null,null,2014,"Carbon Intensity in 2014",{"$f":"IFERROR(VLOOKUP(D38,Summary!$F$60:$W$78,14, FALSE),\"\")","v":8281.7060119363414}]
[null,null,null,2015,{"$f":"IF(D39>Submission_Year,\"\",\"Carbon Intensity in \"&D39)","v":"Carbon Intensity in 2015"},{"$f":"IFERROR(VLOOKUP(D39,Summary!$F$60:$W$78,14, FALSE),\"\")","v":8004.7429780076554}]
[null,null,null,2016,{"$f":"IF(D40>Submission_Year,\"\",\"Carbon Intensity in \"&D40)","v":""},{"$f":"IFERROR(VLOOKUP(D40,Summary!$F$60:$W$78,14, FALSE),\"\")","v":""}]
[null,null,null,2017,{"$f":"IF(D41>Submission_Year,\"\",\"Carbon Intensity in \"&D41)","v":""}]
[]
[]
[null,null,null,null,"Projected Reductions"]
[null,null,null,null,"Energy Conservation Measure (ECM)","Reduction Target \n(% of current emissions)"]
[null,null,null,null,"Behavior_Change",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E46,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Operations&Maintenance",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E47,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Conveying_Systems",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E48,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Cooling_System",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E49,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":-2.6060754912071878E-2}]
[null,null,null,null,"Data_Centers_and_Server_Rooms",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E50,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Distribution_System",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E51,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Domestic_Hot_Water",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E52,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Energy_Management_System",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E53,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Envelope",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E54,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":-9.9840189529987758E-2}]
[null,null,null,null,"Fuel_Switching",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E55,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Heating_System",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E56,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":-0.10794308777239656}]
[null,null,null,null,"HVAC_Controls_and_Sensors",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E57,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Lighting",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E58,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":-5.0311911178042915E-2}]
[null,null,null,null,"Motors",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E59,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"On/Off_Site_Generation",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E60,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Process_and_Plug_Loads",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E61,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Space",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E62,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Submetering",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E63,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,"Ventilation",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E64,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":-3.2739869960502002E-2}]
[null,null,null,null,"Other",{"$f":"IFERROR(-(SUMIF('Tables 11-12'!$C$18:$C$91,E65,'Tables 11-12'!$Q$18:$Q$91)*2203.64)/'Summary of Inputs'!$P$15/10000,\"\")","v":0}]
[null,null,null,null,{"$f":"\"Total Projected Reductions from \"&Submission_Year","v":"Total Projected Reductions from 2015"},{"$f":"SUM(F46:F65)","v":-0.3168958133530011}]
[null,null,null,null,{"$f":"\"Carbon Intensity in \"&Submission_Year","v":"Carbon Intensity in 2015"},{"$f":"End_Intensity","v":8004.7429780076554}]
[null,null,null,null,{"$f":"\"Projected Carbon Intensity in \"&End_Year","v":"Projected Carbon Intensity in 2025"},{"$f":"IFERROR(($F$67+($F$67*F66)),\"\")","v":5468.0734413101954}]
[null,null,null,null,{"$f":"\"Total Projected Reduction from \"&Base_Year","v":"Total Projected Reduction from 2007"},{"$f":"IFERROR((-(Base_Intensity-ProjectedEmissions)/Base_Intensity),\"\")","v":-0.49257487394808502}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Submission",{"$f":"AM8&\" Projection\"","v":" Projection"},null,null,"Goal","Goal"]
[null,null,null,null,"Years",{"$f":"Base_Year","v":2007},{"$f":"IF(F78>=Submission_Year-1,NA(),F78+1)","v":2008},2009,2010,2011,2012,2013,{"$f":"Submission_Year","v":2015},{"$f":"Q9","v":2025},null,null,{"$f":"Q23","v":5388.059400857057},{"$f":"Q23","v":5388.059400857057}]
[null,null,null,null,"[ACTUAL GHG]",{"$f":"IF(D31>=Submission_Year,NA(),F31)","v":10776.118801714114},{"$f":"IF(D32>=Submission_Year,NA(),F32)","v":10808.837682362253},{"$f":"IF(D33>=Submission_Year,NA(),F33)","v":10826.585769889642},{"$f":"IF(D34>=Submission_Year,NA(),F34)","v":9903.2837708735242},{"$f":"IF(D35>=Submission_Year,NA(),F35)","v":9527.0961518572203},{"$f":"IF(D36>=Submission_Year,NA(),F36)","v":8763.3347348899988},{"$f":"IF(D37>=Submission_Year,NA(),F37)","v":8182.0632390188348},{"$f":"End_Intensity","v":8004.7429780076554},{"$f":"BAU_Submission","v":8842.216201737232}]
[null,null,null,null,"Behavior_Change",0,null,null,null,null,null,null,8004.7429780076554,{"$f":"IFERROR(N79-O80,\"\")","v":8842.216201737232},{"$f":"IFERROR(End_Intensity*-F46,\"\")","v":0}]
[null,null,null,null,"Operations&Maintenance",null,null,null,null,null,null,null,{"$f":"End_Intensity","v":8004.7429780076554},8842.216201737232,0,null,{"$f":"Q7","v":2007},{"$f":"Q9","v":2025}]
[null,null,null,null,"Conveying_Systems",0,null,null,null,null,null,null,{"$f":"End_Intensity","v":8004.7429780076554},8842.216201737232,0,null,63,{"$f":"Q19","v":12889.827302369949}]
[null,null,null,null,"Cooling_System",0,null,null,null,null,null,null,8004.7429780076554,8633.6065568532467,208.60964488398588]
[null,null,null,null,"Data_Centers_and_Server_Rooms",0,null,null,null,null,null,null,8004.7429780076554,8633.6065568532467,0]
[null,null,null,null,"Distribution_System",0,null,null,null,null,null,null,8004.7429780076554,8633.6065568532467,0]
[null,null,null,null,"Domestic_Hot_Water",0,null,null,null,null,null,null,8004.7429780076554,8633.6065568532467,0]
[null,null,null,null,"Energy_Management_System",0,null,null,null,null,null,null,8004.7429780076554,8633.6065568532467,0]
[null,null,null,null,"Envelope",0,null,null,null,null,null,null,8004.7429780076554,7834.4115007901237,799.19505606312293]
[null,null,null,null,"Fuel_Switching",0,null,null,null,null,null,null,8004.7429780076554,7834.4115007901237,0]
[null,null,null,null,"Heating_System",0,null,null,null,null,null,null,8004.7429780076554,6970.354826919568,864.0566738705553]
[null,null,null,null,"HVAC_Controls_and_Sensors",null,null,null,null,null,null,null,{"$f":"End_Intensity","v":8004.7429780076554},6970.354826919568,0]
[null,null,null,null,"Lighting",null,null,null,null,null,null,null,8004.7429780076554,6567.6209092069839,402.73391771258389]
[null,null,null,null,"Motors",null,null,null,null,null,null,null,8004.7429780076554,6567.6209092069839,0]
[null,null,null,null,"On/Off_Site_Generation",null,null,null,null,null,null,null,8004.7429780076554,6567.6209092069839,0]
[null,null,null,null,"Process_and_Plug_Loads",null,null,null,null,null,null,null,8004.7429780076554,6567.6209092069839,0]
[null,null,null,null,"Space",null,null,null,null,null,null,null,8004.7429780076554,6567.6209092069839,0]
[null,null,null,null,"Submetering",null,null,null,null,null,null,null,8004.7429780076554,6567.6209092069839,0]
[null,null,null,null,"Ventilation",null,null,null,null,null,null,null,8004.7429780076554,6305.5466650397721,262.07424416721216]
[null,null,null,null,"Other",0,null,null,null,null,null,null,8004.7429780076554,{"$f":"IFERROR(N98-O99,\"\")","v":6305.5466650397721},0]
[null,null,null,null,"Goal",0,null,null,null,null,null,null,{"$f":"ReductionGoal","v":5388.059400857057},{"$f":"ReductionGoal","v":5388.059400857057}]
[null,null,null,null,{"$f":"E107","v":"50% Reduction Goal"},{"$f":"ReductionGoal","v":5388.059400857057},{"$f":"IF(G78=ERROR.TYPE(NA()),NA(),ReductionGoal)","v":5388.059400857057},5388.059400857057,5388.059400857057,5388.059400857057,5388.059400857057,5388.059400857057,{"$f":"ReductionGoal","v":5388.059400857057},{"$f":"ReductionGoal","v":5388.059400857057}]
[null,null,null,null,"Business as Usual",{"$f":"Base_Intensity","v":10776.118801714114},{"$f":"IF(G78=ERROR.TYPE(NA()),NA(),Base_Intensity*(1+BAU_Growth)^(G78-$F$78))","v":10883.879989731255},10992.718789628567,11102.645977524853,11213.672437300102,11325.809161673102,11439.067253289835,{"$f":"Base_Intensity*(1+BAU_Growth)^(M78-$F$78)","v":11668.992505080962},{"$f":"Base_Intensity*(1+BAU_Growth)^(N78-$F$78)","v":12889.827302369949}]
[]
[]
[null,null,null,null,0.3]
[null,null,null,null,0.5]
[null,null,null,null,{"$f":"TEXT(ChallengeGoal,\"##%\")&\" Reduction Goal\"","v":"50% Reduction Goal"}]

{"sheet":"Property Types","index":15,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Property Types","Space Types"]
[null,"Bank Branch","Bank Branch"]
[null,"Convention Center","Conference Room/Training Room"]
[null,"Data Center","Convention Center"]
[null,"Financial Office","Data Center"]
[null,"Hotel","Enclosed Parking/Garage"]
[null,"Manufacturing/Industrial Plant","Exterior Parking"]
[null,"Medical Office","Financial Office"]
[null,"Mixed Use Property","Fitness Center/Gym"]
[null,"Multifamily Housing","Hotel"]
[null,"Museum","HVAC/Mechanical Rooms"]
[null,"Office","Kitchen"]
[null,"Other","Laboratory"]
[null,"Parking/Garage","Medical Office"]
[null,"Recreation","Multifamily Housing"]
[null,"Residence Hall/Dorm","Museum"]
[null,"Restaurant/Cafeteria","Office"]
[null,"Single Family Home","Other"]
[null,"Theater","Recreation"]
[null,"Warehouse/Storage","Residence Hall/Dorm"]
[null,"Worship Facility","Restaurant/Cafeteria"]
[null,null,"Retail"]
[null,null,"Server Room"]
[null,null,"Swimming Pool"]
[null,null,"Telecom Room"]
[null,null,"Theater"]
[null,null,"Trading Desks"]
[null,null,"Warehouse/Storage"]
[null,null,"Worship Facility"]

{"sheet":"Coefficients","index":16,"n_rows":42,"n_cols":16,"rows_kept":42,"cut":false,"hidden":true,"merged":[[2,13,2,14],[4,15,8,17],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12]]}
["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,"On-Site Renewable Electricity",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-3,0.13800000000000001,1.0264026000000001E-2,0.14599999999999999,1.1016722E-2,0.15,1.1327549999999999E-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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-2,3.4121412000000001E-3,0,1.3301499999999999,8.6629610999999995E-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",{"$f":"VLOOKUP( [4]Inventory!$K$11,A5:O25,3,FALSE)","v":4.2270350071002902E-4},null,null,null,null,null,null,null,null,null,null,"Base year",{"$f":"VLOOKUP( [4]Inventory!$K$11,A5:O25,15,FALSE)","v":8.6629610999999995E-2}]
[null,"Current Year",{"$f":"VLOOKUP( [4]Inventory!$K$9,A5:O25,3,FALSE)","v":4.2270350071002902E-4},null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"VLOOKUP( [4]Inventory!$K$9,A5:O25,15,FALSE)","v":8.6629610999999995E-2}]
[null,"E Coefficientnct % Change to date ",{"$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":"[4]Summary!$AM$65","v":7.6259554287186599},null,null,null,null,null,null,null,null,null,null,"Change in Electricy Portion of Carbon Intensity from Base Year to Current Year",{"$f":"[4]Summary!$AS$65","v":0.6946119718363637}]
[]
[null,"Total Electricity Emission Intensity reduction due coefficient change",{"$f":"PRODUCT(C$34,C$37)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(O$34,O$37)","v":0}]
[]
[]
[null,"Total Benefit to Carbon Intensity of Emission Coefficient Change",{"$f":"SUM(C39,O39)","v":0}]