{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Intro & Instructions","Building Information","Quick Converter","Opportunity Summary","Opportunity Analysis","Percent Savings Calcs","Project Details 1","Project Details 2","Project Details 3","Project Details 4","Project Details 5","Project Details 6","Project Details 7","Project Details 8","Project Details 9","Project Details 10","Project Details 11","Project Details 12","Project Details 13","Project Details 14","Project Details 15","Project Details 16","Project Details 17","Project Details 18","Project Details 19","Project Details 20"],"not_rendered":{"charts":4,"images":85,"macros":1,"external_links":2,"defined_names":367,"comments":24,"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":"Intro & Instructions","index":0,"n_rows":111,"n_cols":2,"rows_kept":111,"cut":false,"hidden":false,"merged":[[48,1,48,11],[36,1,36,11],[29,1,29,11],[0,1,0,11],[6,1,6,11],[8,1,8,11],[4,1,4,11],[13,1,13,11],[15,1,15,11],[10,1,10,11],[23,1,23,11],[39,1,39,11],[42,1,42,11]]}
[null,"Energy Treasure Hunt Detail Sheet "]
[null,"Version 1.3 Buildings (Release May 5, 2021)"]
[]
[null,"Introduction"]
[null,"The Energy Treasure Hunt is a dynamic, effective process for identifying savings opportunities in a facility. Documenting these opportunities creates Action Plans for facilities and supports implementation of stronger energy management practices consistent with the EPA’s ENERGY STAR Guidelines for Energy Management (www.energystar.gov/guidelines)."]
[]
[null,"The Detail Sheet is used to systematically document and calculate potential energy-saving measures. The Detail Sheet provides a standard format for quantifying the energy cost and consumption reduction opportunities identified during the Energy Treasure Hunt. Each opportunity pinpointed during the Energy Treasure Hunt will have its own Project Detail sheet, and the Project Detail sheets roll up to populate the Opportunity Summary sheet."]
[]
[null,"The Project Detail sheets provided in this tool are designed to document energy savings opportunities across a variety of facilities.  Organizations often customize the Detail Sheet during the preparation phase of the Energy Treasure Hunt to meet their specific needs.  Learn more about options for customizing the Detail Sheet on page 13 of the Energy Treasure Hunt Guide: Simple Steps to Finding Energy Savings available at www.energystar.gov/treasurehunt."]
[]
[null,"This Detail Sheet is based on the earlier work of Toyota Motor Engineering & Manufacturing North America, Inc. and Bruce Bremer (Bremer Energy).  EPA thanks both for sharing these tools."]
[]
[null,"Instructions"]
[null,"Start by completing the Building Information worksheet. Then add specific project information into individual Project Details worksheets. The Opportunity Summary worksheet is automatically updated and will provide an overview of all the Energy Treasure Hunt findings."]
[]
[null,"On all worksheets, only enter data in the blue or green cells.  Values and formulas in white cells should not be altered unless the user understands how to customize these details to assure consistency across all worksheets.  Data or information entered into green cells does not affect calculations and is optional."]
[]
[null,"Building Information"]
[null,"Enter the following information in the Building Information worksheet to set up the Detail Sheet workbook:"]
[null,"ê      Name and location"]
[null,"ê      Metrics from Portfolio Manager, such as score, Building Gross Floor Area and Total GHG Emissions"]
[null,"ê      Utility, annual consumption, and annual costs "]
[null,"ê      Project implementation costs, such as cost per hour for different labor categories"]
[null,"Information on major building component systems can be added as reference but is not required for the detail sheet calculations to work."]
[]
[null,"Quick Converter"]
[null,"Use this tool to convert energy units, such as therms of natural gas, into MMBtus."]
[]
[null,"Project Details"]
[null,"This workbook contains Project Details worksheets for up to 20 opportunities. Complete a Project Details worksheet for each savings opportunity identified during the Energy Treasure Hunt by providing the data below:"]
[null,"ê      Opportunity title, type, background, and description"]
[null,"ê      Running data for specified equipment, during business and non-business hours"]
[null,"ê      Utility use data during business and non-business hours, for current and projected (post-implementation) status"]
[null,"ê      Implementation labor hours by category, and materials and other implementation costs"]
[]
[null,"Opportunity Summary"]
[null,"This worksheet provides a summary of individual project savings and the total findings of the Energy Treasure Hunt aggregated across all opportunities."]
[]
[null,"Opportunity Analysis"]
[null,"This worksheet provides a comparison of potential energy, cost, and emissions reductions identified during the Energy Treasure Hunt against current energy and costs."]
[]
[null,"Automatic Calculations"]
[null,"Please note that some user and workbook settings can reset Excel calculations to update manually.  Users should verify that their calculation option is set to automatic, or remember to periodically update the calculations."]
[]
[]
[null,"Questions and Feedback"]
[null,"If you have any questions or feedback please email energystrategy@energystar.gov."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["jss"]

{"sheet":"Building Information","index":1,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,1,0,8],[3,2,3,3],[4,2,4,3],[6,2,6,3],[2,2,2,3]]}
[null,"Building Information"]
[]
[null,"Organization Name","Enter Name"]
[null,"Building Name","Enter Name"]
[null,"Address","Enter Address"]
[null,"City, State","City","ST"]
[null,"Treasure Hunt Date","Enter Date"]
[]
[null,"Building Gross Floor Area",null,"Sq Ft"]
[null,"Business Hours",null,"Hours (Annual)"]
[null,"Non-Business Hours",null,"Hours (Annual)"]
[null,"Building ENERGY STAR Score"]
[]
[]
[null,"Utility Data"]
[]
[null,"Utility ","Annual Consumption"," Unit","Annual Cost ($)","Cost/Unit ($)","Source MMBtu/Unit","Site MMBtu/Unit","MT CO2e/Site MMBtu"]
[null,"Electricity ",null,"KWh",null,{"$f":"IF(OR(C18=0,C18=\"\"),0,E18/C18)","v":0},{"$f":"1*0.0095536","v":9.5536000000000006E-3},{"$f":"1*0.003412","v":3.4120000000000001E-3},{"$f":"133.48874062/1000","v":0.13348874061999999}]
[null,"Natural Gas",null,"MMBtu",null,{"$f":"IF(OR(C19=0,C19=\"\"),0,E19/C19)","v":0},1.05,1,{"$f":"53.1148/1000","v":5.3114800000000004E-2}]
[null,"District Steam",null,"MMBtu",null,0,1.2,1,{"$f":"66.3985/1000","v":6.6398499999999999E-2}]
[null,"District Hot Water",null,"MMBtu",null,0,1.2,1,{"$f":"66.3985/1000","v":6.6398499999999999E-2}]
[null,"District Chilled Water",null,"MMBtu",null,0,0.91,1,{"$f":"52.70041667/1000","v":5.270041667E-2}]
[null,"Water",null,"Kgal",null,0]
[null,"Sewer",null,"Kgal",null,0]
[null,"Other 1",null,"User defined",null,0]
[null,"Other 2",null,"User defined",null,0]
[null,"Other 3",null,"User defined",null,0]
[]
[null,"Project Implementation Costs"]
[]
[null,"Labor Type","$/hour"]
[null,"Engineering Services"]
[null,"In-house Labor"]
[null,"Contract Labor"]
[null,"Other 1"]
[null,"Other 2"]
[null,"Other 3"]
[]
[null,"Major Building Component Systems",null,"(For user reference only. Does not affect automated calculations.)"]
[]
[null,"Component/System","Number of Units","Hours Operated","Set Point (Summer)","Set Point (Winter)","Type","Size"]
[null,"HVAC"]
[null,"Chillers"]
[null,"Cooling Towers"]
[null,"Boilers"]
[null,"Lighting "]
[null,"Fans"]
[null,"Other"]

{"sheet":"Quick Converter","index":2,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[8,8,8,10],[4,7,4,8],[4,9,4,10],[5,7,5,8],[5,9,5,10],[6,7,6,8],[6,9,6,10],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,8,6],[8,7,9,7],[46,1,47,1],[34,8,34,9],[35,8,35,9],[36,8,36,9],[39,1,39,6],[41,1,42,1],[44,1,44,6]]}
[]
[null,"ENERGY STAR Quick Converter"]
[null,"Convert common energy units to Source BTUs",null,"NOTE: This tool converts units only within this worksheet. Users must manually copy values to the Building Information and Project Details sheets."]
[]
[null,"1. Enter the annual fuel use of your building in the Amount column below. ",null,null,null,null,null,{"$f":"K36+G48","v":0},null,"Total Source Electricity MMBTU"]
[null,"2. The tool converts all energy units to BTUs and to Source Energy BTUs.  ",null,null,null,null,null,{"$f":"K37+G43","v":0},null,"Total Source Thermal MMBTU"]
[null,"3. Use Site Energy MMBtu (column G) or Source Energy MMBtu (column K) depending upon your application.",null,null,null,null,null,{"$f":"SUM(K35+G43+G48)","v":0},null,"Total Source MMBTU"]
[]
[null,"Fuel /Unit","Amount","Conversion factor","Site Energy",null,null,"Site - Source Ratio","Source Energy"]
[null,null,null,null,"BTU","KBTU","MMBTU",null,"BTU","KBTU","MMBTU"]
[null,"Electric  (Purchased) - kWh",0,3412,{"$f":"C11*D11","v":0},{"$f":"E11*0.001","v":0},{"$f":"E11*0.000001","v":0},2.8,{"$f":"E11*H11","v":0},{"$f":"F11*H11","v":0},{"$f":"G11*H11","v":0}]
[null,"Electric (Purchased) - MWh",0,3412141.5,{"$f":"C12*D12","v":0},{"$f":"E12*0.001","v":0},{"$f":"E12*0.000001","v":0},2.8,{"$f":"E12*H12","v":0},{"$f":"F12*H12","v":0},{"$f":"G12*H12","v":0}]
[null,"Electric  (On Site Renewable) - kWh",0,3412,{"$f":"C13*D13","v":0},0,0,1,0,0,0]
[null,"Natural Gas  - Therms",0,100000,0,0,0,1.05,0,0,0]
[null,"Natural Gas - SCF",0,1029,0,0,0,1.05,0,0,0]
[null,"Natural Gas - HCF /CCF",0,102900,0,0,0,1.05,0,0,0]
[null,"Natural Gas - MCF",0,1029000,0,0,0,1.05,0,0,0]
[null,"Propane - Gallons",0,91647.6,0,0,0,1.01,0,0,0]
[null,"LPG - Gallons",0,91647.6,0,0,0,1.01,0,0,0]
[null,"Distillate Fuel Oil - Gallons",0,138690,0,0,0,1.01,0,0,0]
[null,"Residual Fuel Oil - Gallons",0,149690,0,0,0,1.01,0,0,0]
[null,"Heating Oil - Gallons",0,138690,0,0,0,1.01,0,0,0]
[null,"Diesel Fuel -Gallons",0,138690,0,0,0,1.01,0,0,0]
[null,"Motor Gasoline - Gallon",0,124238,0,0,0,1.01,0,0,0]
[null,"Kerosene - Gallon",0,135000,0,0,0,1.01,0,0,0]
[null,"Crude Oil - Barrels",0,5800000,0,0,0,1.01,0,0,0]
[null,"Coal (anthracite) - Tons",0,25090000,{"$f":"C27*D27","v":0},0,0,1,0,0,0]
[null,"Coal - (bituminous) - Tons",0,24930000,0,0,0,1,0,0,0]
[null,"District Steam (150 psig) - Pounds",0,1194,0,0,0,1.2,0,0,0]
[null,"District Chilled Water - Ton Hours",0,12000,0,0,0,0.91,0,0,0]
[null,"District Hot Water - Therms",0,100000,{"$f":"C31*D31","v":0},0,{"$f":"E31*0.000001","v":0},1.2,0,0,0]
[null,"Wood - Tons",0,15380000,0,0,0,1,0,0,0]
[null,"Biodiesel (100%) - Gallons",0,127000,{"$f":"C33*D33","v":0},0,0,1.01,0,0,0]
[null,"Ethanol (100%) - Gallons",0,84262,{"$f":"C34*D34","v":0},0,0,1.01,0,0,0]
[null,null,null,null,null,null,null,null,"Total Source MMBTU",null,{"$f":"SUM(K11:K34)","v":0}]
[null,null,null,null,null,null,null,null,"Source Electricity MMBTU",null,{"$f":"SUM(K11:K13)","v":0}]
[null,null,null,null,null,null,null,null,"Source Thermal MMBTU",null,{"$f":"SUM(K14:K34)","v":0}]
[null,"Purchased Industrial  Steam and Compressed Air "]
[]
[null,"Purchased Industrial (non-district) Steam:  If steam is transferred in from an external or third-party site whose energy does not appear in your building's energy total, then your building energy consumption must be adjusted to include it.  The Btu for producing steam should be calculated using actual boiler conversion efficiencies of the external or third-party producer, and included to your building's energy total (i.e., the Btu value of the fuel used to make the steam). "]
[]
[null,"Industrial Steam Plant - Pounds                    (@ 150 psig)","Amount","Btu/lb","Boiler Efficiency","MMBTU","Source MMBTU"]
[null,null,0,1128,0.85,{"$f":"C43*(D43/E43)*0.000001","v":0},{"$f":"F43*1.047","v":0}]
[]
[null,"Purchased Compressed Air:  If compressed air is transferred in from an external or third-party site whose energy does not appear in your building's energy total,  then your building energy consumption must be adjusted to include it.  The kW/SCFM for producing compressed air should be calculated using actual conversion efficiencies of the external or third-party producer, and included to your building's energy total. "]
[]
[null,"Purchased Compressed Air -SCFM*","Amount","kW/SCFM","Hours per Year","kWh","Source MMBTU"]
[null,null,0,0.2,4800,{"$f":"(C48*D48)*E48","v":0},{"$f":"((F48*3412)*3.14)*0.000001","v":0}]
[null,"*SCFM is Standard Cubic Feet of air per Minute"]
[]
["From QuickConverter_v2014.xls on 12/13/2015.  Additional sums for Electricity and Thermal added by J. Smith in March 2016."]
["Site - Source Ratios updated 8/8/2018."]
["https://www.energystar.gov/buildings/tools-and-resources/energy-star-challenge-industry-btu-quickconverter"]

{"sheet":"Opportunity Summary","index":3,"n_rows":205,"n_cols":8,"rows_kept":205,"cut":false,"hidden":false,"merged":[[2,1,2,8],[26,1,26,8],[35,1,35,8],[0,1,0,8],[3,1,3,8],[27,1,27,8],[4,1,4,4],[32,5,33,5],[32,6,33,6],[32,7,33,7],[62,1,62,8],[63,1,63,8],[71,1,71,8],[72,1,72,8],[80,1,80,8],[77,5,78,5],[77,6,78,6],[77,7,78,7],[36,1,36,8],[44,1,44,8],[45,1,45,8],[53,1,53,8],[54,1,54,8],[41,5,42,5],[41,6,42,6],[41,7,42,7],[50,5,51,5],[50,6,51,6],[50,7,51,7],[59,7,60,7],[68,5,69,5],[68,6,69,6],[68,7,69,7],[107,1,107,8],[108,1,108,8],[116,1,116,8],[117,1,117,8],[125,1,125,8],[122,5,123,5],[122,6,123,6],[122,7,123,7],[81,1,81,8],[89,1,89,8],[90,1,90,8],[98,1,98,8],[99,1,99,8],[86,5,87,5],[86,6,87,6],[86,7,87,7],[95,5,96,5],[95,6,96,6],[95,7,96,7],[170,1,170,8],[167,5,168,5],[167,6,168,6],[167,7,168,7],[126,1,126,8],[134,1,134,8],[135,1,135,8],[143,1,143,8],[144,1,144,8],[131,5,132,5],[131,6,132,6],[131,7,132,7],[140,5,141,5],[140,6,141,6],[140,7,141,7],[152,1,152,8],[153,1,153,8],[161,1,161,8],[162,1,162,8],[197,1,197,8],[198,1,198,8],[171,1,171,8],[179,1,179,8],[180,1,180,8],[188,1,188,8],[189,1,189,8],[176,5,177,5],[176,6,177,6],[176,7,177,7],[185,5,186,5],[185,6,186,6],[185,7,186,7],[194,5,195,5],[194,6,195,6],[194,7,195,7],[203,5,204,5],[203,6,204,6],[203,7,204,7],[8,1,9,1],[8,5,9,5],[10,1,11,1],[10,5,11,5],[12,1,13,1],[12,7,13,8],[21,7,22,8],[149,5,150,5],[149,6,150,6],[149,7,150,7],[158,5,159,5],[158,6,159,6],[158,7,159,7],[104,5,105,5],[104,6,105,6],[104,7,105,7],[113,5,114,5],[113,6,114,6],[113,7,114,7],[59,5,60,5],[59,6,60,6]]}
[null,"Energy Treasure Hunt Opportunity Summary"]
[]
[null,{"$f":"'Building Information'!C3","v":"Enter Name"}]
[null,{"$f":"'Building Information'!C4","v":"Enter Name"}]
[null,"Treasure Hunt Date:",null,null,null,{"$f":"'Building Information'!C7","v":"Enter Date"}]
[]
["Total Identified Building Savings"]
["          Combined savings from all projects as a share of total building utility data. "]
[null,"Annual Source Energy Savings\nas % of Building Source Energy",null,null,null,"Annual Cost Savings\nas % of Building Utility Spend"]
[null,null,{"$f":"'Percent Savings Calcs'!AG7","v":0},"%",null,null,{"$f":"'Percent Savings Calcs'!AB7*100","v":0},"%"]
[null,"Annual Site Energy Savings\nas % of Building Site Energy",null,null,null,"Annual Energy Cost Savings\nas % of Building Energy Spend"]
[null,null,{"$f":"'Percent Savings Calcs'!AI7","v":0},"%",null,null,{"$f":"'Percent Savings Calcs'!AC7*100","v":0},"%"]
[null,"Annual CO2e Savings\nas % of Building CO2e Emissions",null,null,null,"Energy Use Intensity Change*",{"$f":"IF(ISERROR('Percent Savings Calcs'!AM7),\"\",'Percent Savings Calcs'!AM7-'Percent Savings Calcs'!AL7)","v":""},"Sq Ft"]
[null,null,{"$f":"'Percent Savings Calcs'!AK7","v":0},"%",null,"   *Not normalized for weather or other variables."]
[]
["Total Identified Project Savings"]
["          Combined savings from all projects, with weighted average savings across all project areas. "]
[null,"Annual Source Energy Savings",{"$f":"'Percent Savings Calcs'!P7","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Percent Savings Calcs'!Z7","v":0},"$"]
[null,"Percent Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q7","v":0},"%",null,"Implementation Costs",{"$f":"G30+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G201","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Percent Savings Calcs'!R7","v":0},"MMBtu",null,"Simple Payback (aggregate)",{"$f":"IF(G18=0,\"\",G19/G18)","v":""},"Years"]
[null,"Percent Site Energy Savings",{"$f":"'Percent Savings Calcs'!S7","v":0},"%",null,"Annual Energy Cost Savings",{"$f":"'Percent Savings Calcs'!AA7","v":0},"$"]
[null,"Annual CO2e Savings",{"$f":"'Percent Savings Calcs'!T7","v":0},"MT CO2e"]
[null,"Percent CO2e Savings",{"$f":"'Percent Savings Calcs'!U7","v":0},"%"]
[]
["Individual Identified Project Savings"]
["          Projected savings, comparing utility data before and after opportunity implementation."]
["Project 1 ",{"$f":"'Project Details 1'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 1'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 1'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 1'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 1'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 1'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 1'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 1'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 1'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD38*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 1'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB38*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 1'!$H$53","v":0},"%"]
[]
["Project 2 ",{"$f":"'Project Details 2'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 2'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 2'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 2'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 2'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 2'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 2'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 2'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 2'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD53*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 2'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB53*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 2'!$H$53","v":0},"%"]
[]
["Project 3",{"$f":"'Project Details 3'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 3'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 3'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 3'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 3'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 3'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 3'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 3'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 3'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD68*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 3'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB68*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 3'!$H$53","v":0},"%"]
[]
["Project 4",{"$f":"'Project Details 4'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 4'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 4'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 4'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 4'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 4'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 4'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 4'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 4'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD83*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 4'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB83*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 4'!$H$53","v":0},"%"]
[]
["Project 5 ",{"$f":"'Project Details 5'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 5'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 5'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 5'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 5'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 5'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 5'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 5'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 5'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD98*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 5'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB98*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 5'!$H$53","v":0},"%"]
[]
["Project 6 ",{"$f":"'Project Details 6'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 6'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 6'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 6'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 6'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 6'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 6'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 6'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 6'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD113*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 6'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB113*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 6'!$H$53","v":0},"%"]
[]
["Project 7 ",{"$f":"'Project Details 7'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 7'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 7'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 7'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 7'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 7'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 7'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 7'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 7'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD128*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 7'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB128*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 7'!$H$53","v":0},"%"]
[]
["Project 8 ",{"$f":"'Project Details 8'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 8'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 8'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 8'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 8'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 8'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 8'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 8'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 8'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD143*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 8'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB143*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 8'!$H$53","v":0},"%"]
[]
["Project 9 ",{"$f":"'Project Details 9'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 9'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 9'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 9'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 9'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 9'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 9'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 9'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 9'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD158*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 9'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB158*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 9'!$H$53","v":0},"%"]
[]
["Project 10",{"$f":"'Project Details 10'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 10'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 10'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 10'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 10'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 10'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 10'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 10'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 10'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD173*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 10'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB173*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 10'!$H$53","v":0},"%"]
[]
["Project 11",{"$f":"'Project Details 11'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 11'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 11'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 11'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 11'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 11'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 11'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 11'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 11'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD188*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 11'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB188*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 11'!$H$53","v":0},"%"]
[]
["Project 12 ",{"$f":"'Project Details 12'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 12'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 12'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 12'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 12'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 12'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 12'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 12'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 12'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD203*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 12'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB203*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 12'!$H$53","v":0},"%"]
[]
["Project 13 ",{"$f":"'Project Details 13'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 13'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 13'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 13'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 13'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 13'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 13'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 13'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 13'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD218*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 13'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB218*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 13'!$H$53","v":0},"%"]
[]
["Project 14 ",{"$f":"'Project Details 14'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 14'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 14'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 14'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 14'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 14'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 14'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 14'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 14'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD233*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 14'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB233*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 14'!$H$53","v":0},"%"]
[]
["Project 15 ",{"$f":"'Project Details 15'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 15'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 15'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 15'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 15'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 15'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 15'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 15'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 15'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD248*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 15'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB248*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 15'!$H$53","v":0},"%"]
[]
["Project 16 ",{"$f":"'Project Details 16'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 16'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 16'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 16'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 16'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 16'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 16'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 16'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 16'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD263*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 16'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB263*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 16'!$H$53","v":0},"%"]
[]
["Project 17 ",{"$f":"'Project Details 17'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 17'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 17'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 17'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 17'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 17'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 17'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 17'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 17'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD278*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 17'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB278*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 17'!$H$53","v":0},"%"]
[]
["Project 18 ",{"$f":"'Project Details 18'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 18'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 18'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 18'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 18'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 18'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 18'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 18'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 18'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD293*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 18'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB293*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 18'!$H$53","v":0},"%"]
[]
["Project 19 ",{"$f":"'Project Details 19'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 19'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 19'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 19'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 19'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 19'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 19'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 19'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 19'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD308*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 19'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB308*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 19'!$H$53","v":0},"%"]
[]
["Project 20",{"$f":"'Project Details 20'!$C$3","v":"Opportunity Short Title "}]
[null,{"$f":"'Project Details 20'!$C$4","v":"Insert text describing the project area within the building."}]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 20'!$H$48","v":0},"MMBtu",null,"Annual Cost Savings",{"$f":"'Project Details 20'!$H$46","v":0},"$"]
[null,"Annual Source Energy Savings",{"$f":"'Project Details 20'!$H$49","v":0},"%",null,"Implementation Costs",{"$f":"'Project Details 20'!$E$46","v":0},"$"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 20'!$H$50","v":0},"MMBtu",null,"Simple Payback",{"$f":"'Project Details 20'!$H$47","v":0},"Years"]
[null,"Annual Site Energy Savings",{"$f":"'Project Details 20'!$H$51","v":0},"%",null,"Project Cost Savings",{"$f":"'Percent Savings Calcs'!AD323*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 20'!$H$52","v":0},"MT CO2e",null,"Project Cost Savings as % of Building Utility Spend",{"$f":"'Percent Savings Calcs'!AB323*100","v":{"$error":"#DIV/0!"}},"%"]
[null,"Annual CO2e Savings",{"$f":"'Project Details 20'!$H$53","v":0},"%"]

{"sheet":"Opportunity Analysis","index":4,"n_rows":145,"n_cols":10,"rows_kept":145,"cut":false,"hidden":false,"merged":[[4,2,4,3],[4,6,4,7],[0,1,0,9],[2,2,2,3],[2,6,2,7],[3,2,3,3],[3,6,3,7],[5,6,5,7],[6,2,6,3],[109,3,109,4],[109,5,109,6],[122,3,122,4],[122,5,122,6]]}
[null,"Opportunity Analysis"]
[]
[null,"Organization Name",{"$f":"'Building Information'!C3:D3","v":"Enter Name"},null,null,null,"Building Total Annual Site Energy Use",null,{"$f":"C31","v":0},"MMBtu"]
[null,"Building Name",{"$f":"'Building Information'!C4:D4","v":"Enter Name"},null,null,null,"Building Total Annual Site Energy Savings",null,{"$f":"E31","v":0},"MMBtu"]
[null,"Address",{"$f":"'Building Information'!C5:D5","v":"Enter Address"},null,null,null,"Building Total Annual Energy Cost Savings",null,{"$f":"'Opportunity Summary'!G21","v":0},"$"]
[null,"City, State",{"$f":"'Building Information'!C6","v":"City"},{"$f":"'Building Information'!D6","v":"ST"},null,null,"Building Total Annual CO2e Savings",null,{"$f":"'Opportunity Summary'!C22","v":0},"Metric Tons CO2e"]
[null,"Treasure Hunt Date",{"$f":"'Building Information'!C7:D7","v":"Enter Date"}]
[]
[null,"Building Gross Floor Area",{"$f":"'Building Information'!C9","v":0},"Sq Ft"]
[null,"Business Hours",{"$f":"'Building Information'!C10","v":0},"Hours (Annual)"]
[null,"Non-Business Hours",{"$f":"'Building Information'!C11","v":0},"Hours (Annual)"]
[null,"Building ENERGY STAR Score",{"$f":"'Building Information'!C12","v":0}]
[null,"Building Total GHG Emissions",{"$f":"'Percent Savings Calcs'!AJ7","v":0},"Metric Tons CO2e (An.)"]
[]
[null,"Savings Potential by Energy Source"]
[]
[]
[null,null,"Current Annual Building Consumption",null,"Treasure Hunt Potential (Sum of Project Results)"]
[null,null,null,null,"Site Energy Savings",null,"Cost Savings",null,"GHG Savings"]
[null,"Utility ","Site Energy (MMBtu)","Cost ($)","Site MMBtu","%","$","%","MT CO2e","%"]
[null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"'Building Information'!C18*'Building Information'!H18","v":0},{"$f":"'Building Information'!E18","v":0},{"$f":"'Percent Savings Calcs'!R13","v":0},{"$f":"IFERROR((E21)/C21,\"\")","v":""},{"$f":"'Percent Savings Calcs'!Z13","v":0},{"$f":"IFERROR(G21/D21,\"\")","v":""},{"$f":"'Percent Savings Calcs'!T13","v":0},{"$f":"IFERROR(I21/('Building Information'!I18*C21),\"\")","v":""}]
[null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"'Building Information'!C19*'Building Information'!H19","v":0},{"$f":"'Building Information'!E19","v":0},{"$f":"'Percent Savings Calcs'!R14","v":0},{"$f":"IFERROR((E22)/C22,\"\")","v":""},{"$f":"'Percent Savings Calcs'!Z14","v":0},{"$f":"IFERROR(G22/D22,\"\")","v":""},{"$f":"'Percent Savings Calcs'!T14","v":0},{"$f":"IFERROR(I22/('Building Information'!I19*C22),\"\")","v":""}]
[null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"'Building Information'!C20*'Building Information'!H20","v":0},{"$f":"'Building Information'!E20","v":0},{"$f":"'Percent Savings Calcs'!R15","v":0},"",{"$f":"'Percent Savings Calcs'!Z15","v":0},"",{"$f":"'Percent Savings Calcs'!T15","v":0},{"$f":"IFERROR(I23/('Building Information'!I20*C23),\"\")","v":""}]
[null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"'Building Information'!C21*'Building Information'!H21","v":0},{"$f":"'Building Information'!E21","v":0},{"$f":"'Percent Savings Calcs'!R16","v":0},"",{"$f":"'Percent Savings Calcs'!Z16","v":0},"",{"$f":"'Percent Savings Calcs'!T16","v":0},{"$f":"IFERROR(I24/('Building Information'!I21*C24),\"\")","v":""}]
[null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"'Building Information'!C22*'Building Information'!H22","v":0},{"$f":"'Building Information'!E22","v":0},{"$f":"'Percent Savings Calcs'!R17","v":0},"",{"$f":"'Percent Savings Calcs'!Z17","v":0},"",{"$f":"'Percent Savings Calcs'!T17","v":0},{"$f":"IFERROR(I25/('Building Information'!I22*C25),\"\")","v":""}]
[null,{"$f":"'Building Information'!B23","v":"Water"},null,{"$f":"'Building Information'!E23","v":0},null,null,{"$f":"'Percent Savings Calcs'!Z18","v":0},""]
[null,{"$f":"'Building Information'!B24","v":"Sewer"},null,{"$f":"'Building Information'!E24","v":0},null,null,{"$f":"'Percent Savings Calcs'!Z19","v":0},""]
[null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"'Building Information'!C25*'Building Information'!H25","v":0},{"$f":"'Building Information'!E25","v":0},{"$f":"'Percent Savings Calcs'!R20","v":0},"",{"$f":"'Percent Savings Calcs'!Z20","v":0},"",{"$f":"'Percent Savings Calcs'!T20","v":0},{"$f":"IFERROR(I28/('Building Information'!I25*C28),\"\")","v":""}]
[null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"'Building Information'!C26*'Building Information'!H26","v":0},{"$f":"'Building Information'!E26","v":0},{"$f":"'Percent Savings Calcs'!R21","v":0},"",{"$f":"'Percent Savings Calcs'!Z21","v":0},"",{"$f":"'Percent Savings Calcs'!T21","v":0},{"$f":"IFERROR(I29/('Building Information'!I26*C29),\"\")","v":""}]
[null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"'Building Information'!C27*'Building Information'!H27","v":0},{"$f":"'Building Information'!E27","v":0},{"$f":"'Percent Savings Calcs'!R22","v":0},"",{"$f":"'Percent Savings Calcs'!Z22","v":0},"",{"$f":"'Percent Savings Calcs'!T22","v":0},{"$f":"IFERROR(I30/('Building Information'!I27*C30),\"\")","v":""}]
[null,"Total",{"$f":"SUM(C21:C30)","v":0},{"$f":"SUM(D21:D30)","v":0},{"$f":"SUM(E21:E30)","v":0},"",{"$f":"'Percent Savings Calcs'!Z23","v":0},"",{"$f":"'Percent Savings Calcs'!T23","v":0},{"$f":"IFERROR(I31/('Building Information'!I28*C31),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Savings Potential by Project"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Data Tables for Analysis Charts, Energy Savings by Source"]
[null,null,null,"Current Usage",null,"Savings Potential",null,"Net Usage"]
[null,"Row Number","Source","Percent","MMBtu","MMBtu","Percent","MMBtu"]
[null,{"$f":"IFERROR(IF(NOT(F21=\"\"),ROW(F21),\"\"),\"\")","v":""},{"$f":"IFERROR(INDEX(B:B,SMALL($B$112:$B$121,ROW(B112)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(E112/SUM($E$112:$E$121),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,SMALL($B$112:$B$121,ROW(B112)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(INDEX(E:E,SMALL($B$112:$B$121,ROW(B112)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,SMALL($B$112:$B$121,ROW(B112)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(E112-F112,\"\")","v":""}]
[null,{"$f":"IFERROR(IF(NOT(F22=\"\"),ROW(F22),\"\"),\"\")","v":""},{"$f":"IFERROR(INDEX(B:B,SMALL($B$112:$B$121,ROW(B113)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(E113/SUM($E$112:$E$121),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,SMALL($B$112:$B$121,ROW(B113)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(INDEX(E:E,SMALL($B$112:$B$121,ROW(B113)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,SMALL($B$112:$B$121,ROW(B113)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(E113-F113,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,null,{"$f":"IFERROR(INDEX(B:B,SMALL($B$112:$B$120,ROW(B122)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,SMALL($B$112:$B$120,ROW(C122)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,SMALL($B$112:$B$120,ROW(D122)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(INDEX(E:E,SMALL($B$112:$B$120,ROW(E122)-ROW($B$112)+1)),\"\")","v":""},{"$f":"IFERROR(E122-F122,\"\")","v":""}]
[null,"Data Tables for Analysis Charts, Energy Savings by Project"]
[null,"Project Number","Project Description","Site Savings","Units","Cost Savings","Simple Payback (Years)","Implementation Cost"]
[null,"Total Identified Savings","Shows total potential savings across all projects",{"$f":"E31","v":0},"MMBtu",{"$f":"G31","v":0}]
[null,{"$f":"'Opportunity Summary'!A27","v":"Project 1 "},{"$f":"'Opportunity Summary'!B27","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C31>0,'Opportunity Summary'!C31*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D31","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G29>0,'Opportunity Summary'!G29,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G31>0,'Opportunity Summary'!G31,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G30>0,'Opportunity Summary'!G30,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A36","v":"Project 2 "},{"$f":"'Opportunity Summary'!B36","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C40>0,'Opportunity Summary'!C40*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D40","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G38>0,'Opportunity Summary'!G38,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G40>0,'Opportunity Summary'!G40,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G39>0,'Opportunity Summary'!G39,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A45","v":"Project 3"},{"$f":"'Opportunity Summary'!B45","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C49>0,'Opportunity Summary'!C49*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D49","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G47>0,'Opportunity Summary'!G47,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G49>0,'Opportunity Summary'!G49,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G48>0,'Opportunity Summary'!G48,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A54","v":"Project 4"},{"$f":"'Opportunity Summary'!B54","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C58>0,'Opportunity Summary'!C58*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D58","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G56>0,'Opportunity Summary'!G56,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G58>0,'Opportunity Summary'!G58,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G57>0,'Opportunity Summary'!G57,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A63","v":"Project 5 "},{"$f":"'Opportunity Summary'!B63","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C67>0,'Opportunity Summary'!C67*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D67","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G65>0,'Opportunity Summary'!G65,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G67>0,'Opportunity Summary'!G67,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G66>0,'Opportunity Summary'!G66,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A72","v":"Project 6 "},{"$f":"'Opportunity Summary'!B72","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C76>0,'Opportunity Summary'!C76*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D76","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G74>0,'Opportunity Summary'!G74,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G76>0,'Opportunity Summary'!G76,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G75>0,'Opportunity Summary'!G75,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A81","v":"Project 7 "},{"$f":"'Opportunity Summary'!B81","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C85>0,'Opportunity Summary'!C85*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D85","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G83>0,'Opportunity Summary'!G83,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G85>0,'Opportunity Summary'!G85,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G84>0,'Opportunity Summary'!G84,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A90","v":"Project 8 "},{"$f":"'Opportunity Summary'!B90","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C94>0,'Opportunity Summary'!C94*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D94","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G92>0,'Opportunity Summary'!G92,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G94>0,'Opportunity Summary'!G94,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G93>0,'Opportunity Summary'!G93,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A99","v":"Project 9 "},{"$f":"'Opportunity Summary'!B99","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C103>0,'Opportunity Summary'!C103*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D103","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G101>0,'Opportunity Summary'!G101,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G103>0,'Opportunity Summary'!G103,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G102>0,'Opportunity Summary'!G102,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A108","v":"Project 10"},{"$f":"'Opportunity Summary'!B108","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C112>0,'Opportunity Summary'!C112*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D112","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G110>0,'Opportunity Summary'!G110,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G112>0,'Opportunity Summary'!G112,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G111>0,'Opportunity Summary'!G111,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A117","v":"Project 11"},{"$f":"'Opportunity Summary'!B117","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C121>0,'Opportunity Summary'!C121*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D121","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G119>0,'Opportunity Summary'!G119,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G121>0,'Opportunity Summary'!G121,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G120>0,'Opportunity Summary'!G120,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A126","v":"Project 12 "},{"$f":"'Opportunity Summary'!B126","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C130>0,'Opportunity Summary'!C130*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D130","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G128>0,'Opportunity Summary'!G128,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G130>0,'Opportunity Summary'!G130,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G129>0,'Opportunity Summary'!G129,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A135","v":"Project 13 "},{"$f":"'Opportunity Summary'!B135","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C139>0,'Opportunity Summary'!C139*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D139","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G137>0,'Opportunity Summary'!G137,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G139>0,'Opportunity Summary'!G139,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G138>0,'Opportunity Summary'!G138,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A144","v":"Project 14 "},{"$f":"'Opportunity Summary'!B144","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C148>0,'Opportunity Summary'!C148*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D148","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G146>0,'Opportunity Summary'!G146,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G148>0,'Opportunity Summary'!G148,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G147>0,'Opportunity Summary'!G147,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A153","v":"Project 15 "},{"$f":"'Opportunity Summary'!B153","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C157>0,'Opportunity Summary'!C157*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D157","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G155>0,'Opportunity Summary'!G155,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G157>0,'Opportunity Summary'!G157,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G156>0,'Opportunity Summary'!G156,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A162","v":"Project 16 "},{"$f":"'Opportunity Summary'!B162","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C166>0,'Opportunity Summary'!C166*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D166","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G164>0,'Opportunity Summary'!G164,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G166>0,'Opportunity Summary'!G166,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G165>0,'Opportunity Summary'!G165,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A171","v":"Project 17 "},{"$f":"'Opportunity Summary'!B171","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C175>0,'Opportunity Summary'!C175*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D175","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G173>0,'Opportunity Summary'!G173,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G175>0,'Opportunity Summary'!G175,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G174>0,'Opportunity Summary'!G174,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A180","v":"Project 18 "},{"$f":"'Opportunity Summary'!B180","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C184>0,'Opportunity Summary'!C184*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D184","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G182>0,'Opportunity Summary'!G182,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G184>0,'Opportunity Summary'!G184,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G183>0,'Opportunity Summary'!G183,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A189","v":"Project 19 "},{"$f":"'Opportunity Summary'!B189","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C193>0,'Opportunity Summary'!C193*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D193","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G191>0,'Opportunity Summary'!G191,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G193>0,'Opportunity Summary'!G193,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G192>0,'Opportunity Summary'!G192,\"\")","v":""}]
[null,{"$f":"'Opportunity Summary'!A198","v":"Project 20"},{"$f":"'Opportunity Summary'!B198","v":"Opportunity Short Title "},{"$f":"IF('Opportunity Summary'!C202>0,'Opportunity Summary'!C202*-1,\"\")","v":""},{"$f":"'Opportunity Summary'!D202","v":"MMBtu"},{"$f":"IF('Opportunity Summary'!G200>0,'Opportunity Summary'!G200,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G202>0,'Opportunity Summary'!G202,\"\")","v":""},{"$f":"IF('Opportunity Summary'!G201>0,'Opportunity Summary'!G201,\"\")","v":""}]

{"sheet":"Percent Savings Calcs","index":5,"n_rows":323,"n_cols":39,"rows_kept":323,"cut":false,"hidden":true,"merged":[]}
["(Hidden Sheet)"]
[]
["Total Findings Across Projects"]
[]
[null,null,null,null,null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,null,null,null,null,"Source MMBtu","Site MMBtu","MT CO2e",null,null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e","Building Utility Costs","Building Energy Costs","Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend",null,null,"Facility Source Energy MMBtu","% Change Source MMBtu - Facility Total","Facility Site Energy MMBtu","% Change Site MMBtu - Facility Total","Facility GHG Emissions MT CO2e","% Change CO2e - Facility Total","EUI Before (MMBtu/Sq Ft)","EUI After (MMBtu/Sq Ft)"]
[null,null,null,null,"Total Across Projects",{"$f":"F38+F53+F68+F83+F98+F113+F128+F143+F158+F173+F188+F203+F218+F233+F248+F263+F278+F293+F308+F323","v":0},{"$f":"G38+G53+G68+G83+G98+G113+G128+G143+G158+G173+G188+G203+G218+G233+G248+G263+G278+G293+G308+G323","v":0},{"$f":"H38+H53+H68+H83+H98+H113+H128+H143+H158+H173+H188+H203+H218+H233+H248+H263+H278+H293+H308+H323","v":0},null,null,null,null,{"$f":"M38+M53+M68+M83+M98+M113+M128+M143+M158+M173+M188+M203+M218+M233+M248+M263+M278+M293+M308+M323","v":0},{"$f":"N38+N53+N68+N83+N98+N113+N128+N143+N158+N173+N188+N203+N218+N233+N248+N263+N278+N293+N308+N323","v":0},{"$f":"O38+O53+O68+O83+O98+O113+O128+O143+O158+O173+O188+O203+O218+O233+O248+O263+O278+O293+O308+O323","v":0},{"$f":"(F7-M7)","v":0},{"$f":"IF(F7=0,0,(F7-M7)/F7*100)","v":0},{"$f":"(G7-N7)","v":0},{"$f":"IF(G7=0,0,(G7-N7)/G7*100)","v":0},{"$f":"(H7-O7)","v":0},{"$f":"IF(H7=0,0,(H7-O7)/H7*100)","v":0},{"$f":"SUM('Building Information'!E18:E27)","v":0},{"$f":"SUM('Building Information'!E18:E22)+SUM('Building Information'!E25:E27)","v":0},{"$f":"X38+X53+X68+X83+X98+X113+X128+X143+X158+X173+X188+X203+X218+X233+X248+X263+X278+X293+X308+X323","v":0},{"$f":"Y38+Y53+Y68+Y83+Y98+Y113+Y128+Y143+Y158+Y173+Y188+Y203+Y218+Y233+Y248+Y263+Y278+Y293+Y308+Y323","v":0},{"$f":"Z38+Z53+Z68+Z83+Z98+Z113+Z128+Z143+Z158+Z173+Z188+Z203+Z218+Z233+Z248+Z263+Z278+Z293+Z308+Z323","v":0},{"$f":"AA38+AA53+AA68+AA83+AA98+AA113+AA128+AA143+AA158+AA173+AA188+AA203+AA218+AA233+AA248+AA263+AA278+AA293+AA308+AA323","v":0},{"$f":"IF(Z7=0,0,Z7/V7)","v":0},{"$f":"IF(AA7=0,0,AA7/W7)","v":0},null,null,{"$f":"SUMPRODUCT('Building Information'!C18:C27,'Building Information'!G18:G27)","v":0},{"$f":"IF(P7=0,0,P7/AF7*100)","v":0},{"$f":"SUMPRODUCT('Building Information'!C18:C27,'Building Information'!H18:H27)","v":0},{"$f":"IF(R7=0,0,R7/AH7*100)","v":0},{"$f":"SUMPRODUCT('Building Information'!C18:C27,'Building Information'!H18:H27,'Building Information'!I18:I27)","v":0},{"$f":"IF(T7=0,0,T7/AJ7*100)","v":0},{"$f":"AF7/'Building Information'!C9","v":{"$error":"#DIV/0!"}},{"$f":"(AF7-P7)/'Building Information'!C9","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,"Utility Use","(Results summed across projects)",null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use","(Results summed across projects)",null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"∑Project Cost","∑Project Energy Cost","∑Project Cost Savings","∑Project Energy Cost Savings","∑Project Cost Savings/Building Spend","∑Project E Cost Savings/Building E Spend","∑Project Cost Savings/∑Project Spend","∑Project E Cost Savings/∑Project E Spend"]
[null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"C28+C43+C58+C73+C88+C103+C118+C133+C148+C163+C178+C193+C208+C223+C238+C253+C268+C283+C298+C313","v":0},0,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"(C13+D13)*VLOOKUP(B13,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C13+D13)*VLOOKUP(B13,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G13*VLOOKUP(B13,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B13","v":"Electricity "},{"$f":"J28+J43+J58+J73+J88+J103+J118+J133+J148+J163+J178+J193+J208+J223+J238+J253+J268+J283+J298+J313","v":0},0,{"$f":"E13","v":"KWh"},{"$f":"(J13+K13)*VLOOKUP(I13,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J13+K13)*VLOOKUP(I13,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N13*VLOOKUP(I13,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F13-M13)","v":0},{"$f":"IF(F13=0,0,(F13-M13)/F13*100)","v":0},{"$f":"(G13-N13)","v":0},{"$f":"IF(G13=0,0,(G13-N13)/G13*100)","v":0},{"$f":"(H13-O13)","v":0},{"$f":"IF(H13=0,0,(H13-O13)/H13*100)","v":0},null,null,{"$f":"(C13+D13)*'Building Information'!F$18","v":0},{"$f":"(C13+D13)*'Building Information'!F$18","v":0},{"$f":"((C13+D13)-(J13+K13))*'Building Information'!F$18","v":0},{"$f":"((C13+D13)-(J13+K13))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Building Information'!B19","v":"Natural Gas"},0,0,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"(C14+D14)*VLOOKUP(B14,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C14+D14)*VLOOKUP(B14,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G14*VLOOKUP(B14,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B14","v":"Natural Gas"},0,0,{"$f":"E14","v":"MMBtu"},{"$f":"(J14+K14)*VLOOKUP(I14,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J14+K14)*VLOOKUP(I14,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N14*VLOOKUP(I14,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F14-M14)","v":0},{"$f":"IF(F14=0,0,(F14-M14)/F14*100)","v":0},{"$f":"(G14-N14)","v":0},{"$f":"IF(G14=0,0,(G14-N14)/G14*100)","v":0},{"$f":"(H14-O14)","v":0},{"$f":"IF(H14=0,0,(H14-O14)/H14*100)","v":0},null,null,{"$f":"(C14+D14)*'Building Information'!F$19","v":0},{"$f":"(C14+D14)*'Building Information'!F$19","v":0},{"$f":"((C14+D14)-(J14+K14))*'Building Information'!F$19","v":0},{"$f":"((C14+D14)-(J14+K14))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Building Information'!B20","v":"District Steam"},0,0,{"$f":"'Building Information'!D20","v":"MMBtu"},{"$f":"(C15+D15)*VLOOKUP(B15,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C15+D15)*VLOOKUP(B15,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G15*VLOOKUP(B15,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",0,0,"MMBtu",{"$f":"(J15+K15)*VLOOKUP(I15,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J15+K15)*VLOOKUP(I15,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N15*VLOOKUP(I15,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C15+D15)*'Building Information'!F$20","v":0},{"$f":"(C15+D15)*'Building Information'!F$20","v":0},{"$f":"((C15+D15)-(J15+K15))*'Building Information'!F$20","v":0},{"$f":"((C15+D15)-(J15+K15))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Building Information'!B21","v":"District Hot Water"},0,0,{"$f":"'Building Information'!D21","v":"MMBtu"},{"$f":"(C16+D16)*VLOOKUP(B16,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C16+D16)*VLOOKUP(B16,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G16*VLOOKUP(B16,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",0,0,"MMBtu",{"$f":"(J16+K16)*VLOOKUP(I16,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J16+K16)*VLOOKUP(I16,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N16*VLOOKUP(I16,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C16+D16)*'Building Information'!F$21","v":0},{"$f":"(C16+D16)*'Building Information'!F$21","v":0},{"$f":"((C16+D16)-(J16+K16))*'Building Information'!F$21","v":0},{"$f":"((C16+D16)-(J16+K16))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},0,0,{"$f":"'Building Information'!D22","v":"MMBtu"},{"$f":"(C17+D17)*VLOOKUP(B17,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C17+D17)*VLOOKUP(B17,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G17*VLOOKUP(B17,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",0,0,"MMBtu",{"$f":"(J17+K17)*VLOOKUP(I17,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J17+K17)*VLOOKUP(I17,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N17*VLOOKUP(I17,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C17+D17)*'Building Information'!F$22","v":0},{"$f":"(C17+D17)*'Building Information'!F$22","v":0},{"$f":"((C17+D17)-(J17+K17))*'Building Information'!F$22","v":0},{"$f":"((C17+D17)-(J17+K17))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Building Information'!B23","v":"Water"},0,0,{"$f":"'Building Information'!D23","v":"Kgal"},{"$f":"(C18+D18)*VLOOKUP(B18,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C18+D18)*VLOOKUP(B18,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G18*VLOOKUP(B18,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",0,0,"Kgal",{"$f":"(J18+K18)*VLOOKUP(I18,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J18+K18)*VLOOKUP(I18,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N18*VLOOKUP(I18,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C18+D18)*'Building Information'!F$23","v":0},null,{"$f":"((C18+D18)-(J18+K18))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Building Information'!B24","v":"Sewer"},0,0,{"$f":"'Building Information'!D24","v":"Kgal"},{"$f":"(C19+D19)*VLOOKUP(B19,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C19+D19)*VLOOKUP(B19,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G19*VLOOKUP(B19,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",0,0,"Kgal",{"$f":"(J19+K19)*VLOOKUP(I19,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J19+K19)*VLOOKUP(I19,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N19*VLOOKUP(I19,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C19+D19)*'Building Information'!F$24","v":0},null,{"$f":"((C19+D19)-(J19+K19))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Building Information'!B25","v":"Other 1"},0,0,{"$f":"'Building Information'!D25","v":"User defined"},{"$f":"(C20+D20)*VLOOKUP(B20,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C20+D20)*VLOOKUP(B20,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G20*VLOOKUP(B20,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",0,0,"User defined",{"$f":"(J20+K20)*VLOOKUP(I20,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J20+K20)*VLOOKUP(I20,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N20*VLOOKUP(I20,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C20+D20)*'Building Information'!F$25","v":0},{"$f":"(C20+D20)*'Building Information'!F$25","v":0},{"$f":"((C20+D20)-(J20+K20))*'Building Information'!F$25","v":0},{"$f":"((C20+D20)-(J20+K20))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Building Information'!B26","v":"Other 2"},0,0,{"$f":"'Building Information'!D26","v":"User defined"},{"$f":"(C21+D21)*VLOOKUP(B21,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C21+D21)*VLOOKUP(B21,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G21*VLOOKUP(B21,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",0,0,"User defined",{"$f":"(J21+K21)*VLOOKUP(I21,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J21+K21)*VLOOKUP(I21,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N21*VLOOKUP(I21,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C21+D21)*'Building Information'!F$26","v":0},{"$f":"(C21+D21)*'Building Information'!F$26","v":0},{"$f":"((C21+D21)-(J21+K21))*'Building Information'!F$26","v":0},{"$f":"((C21+D21)-(J21+K21))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Building Information'!B27","v":"Other 3"},0,0,{"$f":"'Building Information'!D27","v":"User defined"},{"$f":"(C22+D22)*VLOOKUP(B22,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C22+D22)*VLOOKUP(B22,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G22*VLOOKUP(B22,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",0,0,"User defined",{"$f":"(J22+K22)*VLOOKUP(I22,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J22+K22)*VLOOKUP(I22,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N22*VLOOKUP(I22,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C22+D22)*'Building Information'!F$27","v":0},{"$f":"(C22+D22)*'Building Information'!F$27","v":0},{"$f":"((C22+D22)-(J22+K22))*'Building Information'!F$27","v":0},{"$f":"((C22+D22)-(J22+K22))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F13:F22)","v":0},{"$f":"SUM(G13:G22)","v":0},{"$f":"SUM(H13:H22)","v":0},null,null,null,null,{"$f":"SUM(M13:M22)","v":0},{"$f":"SUM(N13:N22)","v":0},{"$f":"SUM(O13:O22)","v":0},{"$f":"(F23-M23)","v":0},{"$f":"IF(F23=0,0,(F23-M23)/F23*100)","v":0},{"$f":"(G23-N23)","v":0},{"$f":"IF(G23=0,0,(G23-N23)/G23*100)","v":0},{"$f":"(H23-O23)","v":0},{"$f":"IF(H23=0,0,(H23-O23)/H23*100)","v":0},null,null,{"$f":"SUM(X13:X22)","v":0},{"$f":"SUM(Y13:Y22)","v":0},{"$f":"SUM(Z13:Z22)","v":0},{"$f":"SUM(AA13:AA22)","v":0},{"$f":"Z23/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA23/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z23/X23","v":{"$error":"#DIV/0!"}},{"$f":"AA23/Y23","v":{"$error":"#DIV/0!"}}]
[]
["Project 1"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"∑Project Cost","∑Project Energy Cost","∑Project Cost Savings","∑Project Energy Cost Savings","∑Project Cost Savings/Building Spend","∑Project E Cost Savings/Building E Spend","∑Project Cost Savings/∑Project Spend","∑Project E Cost Savings/∑Project E Spend"]
[null,{"$f":"'Project Details 1'!$C$22","v":"Electricity "},{"$f":"'Project Details 1'!$D$22","v":0},{"$f":"'Project Details 1'!$E$22","v":0},{"$f":"'Project Details 1'!$F$22","v":"KWh"},{"$f":"(C28+D28)*VLOOKUP(B28,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C28+D28)*VLOOKUP(B28,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G28*VLOOKUP(B28,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B28","v":"Electricity "},{"$f":"'Project Details 1'!$H$22","v":0},{"$f":"'Project Details 1'!$I$22","v":0},{"$f":"E28","v":"KWh"},{"$f":"(J28+K28)*VLOOKUP(I28,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J28+K28)*VLOOKUP(I28,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N28*VLOOKUP(I28,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F28-M28)","v":0},{"$f":"IF(F28=0,0,(F28-M28)/F28*100)","v":0},{"$f":"(G28-N28)","v":0},{"$f":"IF(G28=0,0,(G28-N28)/G28*100)","v":0},{"$f":"(H28-O28)","v":0},{"$f":"IF(H28=0,0,(H28-O28)/H28*100)","v":0},null,null,{"$f":"(C28+D28)*'Building Information'!F$18","v":0},{"$f":"(C28+D28)*'Building Information'!F$18","v":0},{"$f":"((C28+D28)-(J28+K28))*'Building Information'!F$18","v":0},{"$f":"((C28+D28)-(J28+K28))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 1'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 1'!$D$23","v":0},{"$f":"'Project Details 1'!$E$23","v":0},{"$f":"'Project Details 1'!$F$23","v":"MMBtu"},{"$f":"(C29+D29)*VLOOKUP(B29,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C29+D29)*VLOOKUP(B29,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G29*VLOOKUP(B29,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 1'!$H$23","v":0},{"$f":"'Project Details 1'!$I$23","v":0},"MMBtu",{"$f":"(J29+K29)*VLOOKUP(I29,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J29+K29)*VLOOKUP(I29,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N29*VLOOKUP(I29,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F29-M29)","v":0},{"$f":"IF(F29=0,0,(F29-M29)/F29*100)","v":0},0,{"$f":"IF(G29=0,0,(G29-N29)/G29*100)","v":0},{"$f":"(H29-O29)","v":0},{"$f":"IF(H29=0,0,(H29-O29)/H29*100)","v":0},null,null,{"$f":"(C29+D29)*'Building Information'!F$19","v":0},{"$f":"(C29+D29)*'Building Information'!F$19","v":0},{"$f":"((C29+D29)-(J29+K29))*'Building Information'!F$19","v":0},{"$f":"((C29+D29)-(J29+K29))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 1'!$C$24","v":"District Steam"},{"$f":"'Project Details 1'!$D$24","v":0},{"$f":"'Project Details 1'!$E$24","v":0},{"$f":"'Project Details 1'!$F$24","v":"MMBtu"},{"$f":"(C30+D30)*VLOOKUP(B30,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C30+D30)*VLOOKUP(B30,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G30*VLOOKUP(B30,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 1'!$H$24","v":0},{"$f":"'Project Details 1'!$I$24","v":0},"MMBtu",{"$f":"(J30+K30)*VLOOKUP(I30,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J30+K30)*VLOOKUP(I30,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N30*VLOOKUP(I30,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C30+D30)*'Building Information'!F$20","v":0},{"$f":"(C30+D30)*'Building Information'!F$20","v":0},{"$f":"((C30+D30)-(J30+K30))*'Building Information'!F$20","v":0},{"$f":"((C30+D30)-(J30+K30))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 1'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 1'!$D$25","v":0},{"$f":"'Project Details 1'!$E$25","v":0},{"$f":"'Project Details 1'!$F$25","v":"MMBtu"},{"$f":"(C31+D31)*VLOOKUP(B31,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C31+D31)*VLOOKUP(B31,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G31*VLOOKUP(B31,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 1'!$H$25","v":0},{"$f":"'Project Details 1'!$I$25","v":0},"MMBtu",{"$f":"(J31+K31)*VLOOKUP(I31,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J31+K31)*VLOOKUP(I31,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N31*VLOOKUP(I31,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C31+D31)*'Building Information'!F$21","v":0},{"$f":"(C31+D31)*'Building Information'!F$21","v":0},{"$f":"((C31+D31)-(J31+K31))*'Building Information'!F$21","v":0},{"$f":"((C31+D31)-(J31+K31))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 1'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 1'!$D$26","v":0},{"$f":"'Project Details 1'!$E$26","v":0},{"$f":"'Project Details 1'!$F$26","v":"MMBtu"},{"$f":"(C32+D32)*VLOOKUP(B32,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C32+D32)*VLOOKUP(B32,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G32*VLOOKUP(B32,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 1'!$H$26","v":0},{"$f":"'Project Details 1'!$I$26","v":0},"MMBtu",{"$f":"(J32+K32)*VLOOKUP(I32,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J32+K32)*VLOOKUP(I32,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N32*VLOOKUP(I32,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C32+D32)*'Building Information'!F$22","v":0},{"$f":"(C32+D32)*'Building Information'!F$22","v":0},{"$f":"((C32+D32)-(J32+K32))*'Building Information'!F$22","v":0},{"$f":"((C32+D32)-(J32+K32))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 1'!$C$27","v":"Water"},{"$f":"'Project Details 1'!$D$27","v":0},{"$f":"'Project Details 1'!$E$27","v":0},{"$f":"'Project Details 1'!$F$27","v":"Kgal"},{"$f":"(C33+D33)*VLOOKUP(B33,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C33+D33)*VLOOKUP(B33,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G33*VLOOKUP(B33,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 1'!$H$27","v":0},{"$f":"'Project Details 1'!$I$27","v":0},"Kgal",{"$f":"(J33+K33)*VLOOKUP(I33,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J33+K33)*VLOOKUP(I33,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N33*VLOOKUP(I33,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C33+D33)*'Building Information'!F$23","v":0},null,{"$f":"((C33+D33)-(J33+K33))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 1'!$C$28","v":"Sewer"},{"$f":"'Project Details 1'!$D$28","v":0},{"$f":"'Project Details 1'!$E$28","v":0},{"$f":"'Project Details 1'!$F$28","v":"Kgal"},{"$f":"(C34+D34)*VLOOKUP(B34,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C34+D34)*VLOOKUP(B34,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G34*VLOOKUP(B34,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 1'!$H$28","v":0},{"$f":"'Project Details 1'!$I$28","v":0},"Kgal",{"$f":"(J34+K34)*VLOOKUP(I34,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J34+K34)*VLOOKUP(I34,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N34*VLOOKUP(I34,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C34+D34)*'Building Information'!F$24","v":0},null,{"$f":"((C34+D34)-(J34+K34))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 1'!$C$29","v":"Other 1"},{"$f":"'Project Details 1'!$D$29","v":0},{"$f":"'Project Details 1'!$E$29","v":0},{"$f":"'Project Details 1'!$F$29","v":"User defined"},{"$f":"(C35+D35)*VLOOKUP(B35,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C35+D35)*VLOOKUP(B35,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G35*VLOOKUP(B35,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 1'!$H$29","v":0},{"$f":"'Project Details 1'!$I$29","v":0},"User defined",{"$f":"(J35+K35)*VLOOKUP(I35,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J35+K35)*VLOOKUP(I35,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N35*VLOOKUP(I35,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C35+D35)*'Building Information'!F$25","v":0},{"$f":"(C35+D35)*'Building Information'!F$25","v":0},{"$f":"((C35+D35)-(J35+K35))*'Building Information'!F$25","v":0},{"$f":"((C35+D35)-(J35+K35))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 1'!$C$30","v":"Other 2"},{"$f":"'Project Details 1'!$D$30","v":0},{"$f":"'Project Details 1'!$E$30","v":0},{"$f":"'Project Details 1'!$F$30","v":"User defined"},{"$f":"(C36+D36)*VLOOKUP(B36,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C36+D36)*VLOOKUP(B36,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G36*VLOOKUP(B36,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 1'!$H$30","v":0},{"$f":"'Project Details 1'!$I$30","v":0},"User defined",{"$f":"(J36+K36)*VLOOKUP(I36,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J36+K36)*VLOOKUP(I36,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N36*VLOOKUP(I36,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C36+D36)*'Building Information'!F$26","v":0},{"$f":"(C36+D36)*'Building Information'!F$26","v":0},{"$f":"((C36+D36)-(J36+K36))*'Building Information'!F$26","v":0},{"$f":"((C36+D36)-(J36+K36))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 1'!$C$31","v":"Other 3"},{"$f":"'Project Details 1'!$D$31","v":0},{"$f":"'Project Details 1'!$E$31","v":0},{"$f":"'Project Details 1'!$F$31","v":"User defined"},{"$f":"(C37+D37)*VLOOKUP(B37,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C37+D37)*VLOOKUP(B37,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G37*VLOOKUP(B37,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 1'!$H$31","v":0},{"$f":"'Project Details 1'!$I$31","v":0},"User defined",{"$f":"(J37+K37)*VLOOKUP(I37,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J37+K37)*VLOOKUP(I37,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N37*VLOOKUP(I37,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F37-M37)","v":0},0,0,0,0,0,null,null,{"$f":"(C37+D37)*'Building Information'!F$27","v":0},{"$f":"(C37+D37)*'Building Information'!F$27","v":0},{"$f":"((C37+D37)-(J37+K37))*'Building Information'!F$27","v":0},{"$f":"((C37+D37)-(J37+K37))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F28:F37)","v":0},{"$f":"SUM(G28:G37)","v":0},0,null,null,null,null,{"$f":"SUM(M28:M37)","v":0},{"$f":"SUM(N28:N37)","v":0},{"$f":"SUM(O28:O37)","v":0},0,{"$f":"IF(F38=0,0,(F38-M38)/F38*100)","v":0},{"$f":"(G38-N38)","v":0},{"$f":"IF(G38=0,0,(G38-N38)/G38*100)","v":0},{"$f":"(H38-O38)","v":0},{"$f":"IF(H38=0,0,(H38-O38)/H38*100)","v":0},null,null,{"$f":"SUM(X28:X37)","v":0},{"$f":"SUM(Y28:Y37)","v":0},{"$f":"SUM(Z28:Z37)","v":0},{"$f":"SUM(AA28:AA37)","v":0},{"$f":"Z38/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA38/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z38/X38","v":{"$error":"#DIV/0!"}},{"$f":"AA38/Y38","v":{"$error":"#DIV/0!"}}]
[]
["Project 2"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 2'!$C$22","v":"Electricity "},{"$f":"'Project Details 2'!$D$22","v":0},{"$f":"'Project Details 2'!$E$22","v":0},{"$f":"'Project Details 2'!$F$22","v":"KWh"},{"$f":"(C43+D43)*VLOOKUP(B43,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C43+D43)*VLOOKUP(B43,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G43*VLOOKUP(B43,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B43","v":"Electricity "},{"$f":"'Project Details 2'!$H$22","v":0},{"$f":"'Project Details 2'!$I$22","v":0},{"$f":"E43","v":"KWh"},{"$f":"(J43+K43)*VLOOKUP(I43,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J43+K43)*VLOOKUP(I43,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N43*VLOOKUP(I43,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F43-M43)","v":0},{"$f":"IF(F43=0,0,(F43-M43)/F43*100)","v":0},{"$f":"(G43-N43)","v":0},{"$f":"IF(G43=0,0,(G43-N43)/G43*100)","v":0},{"$f":"(H43-O43)","v":0},{"$f":"IF(H43=0,0,(H43-O43)/H43*100)","v":0},null,null,{"$f":"(C43+D43)*'Building Information'!F$18","v":0},{"$f":"(C43+D43)*'Building Information'!F$18","v":0},{"$f":"((C43+D43)-(J43+K43))*'Building Information'!F$18","v":0},{"$f":"((C43+D43)-(J43+K43))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 2'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 2'!$D$23","v":0},{"$f":"'Project Details 2'!$E$23","v":0},{"$f":"'Project Details 2'!$F$23","v":"MMBtu"},{"$f":"(C44+D44)*VLOOKUP(B44,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C44+D44)*VLOOKUP(B44,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G44*VLOOKUP(B44,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 2'!$H$23","v":0},{"$f":"'Project Details 2'!$I$23","v":0},"MMBtu",{"$f":"(J44+K44)*VLOOKUP(I44,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J44+K44)*VLOOKUP(I44,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N44*VLOOKUP(I44,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F44-M44)","v":0},{"$f":"IF(F44=0,0,(F44-M44)/F44*100)","v":0},0,{"$f":"IF(G44=0,0,(G44-N44)/G44*100)","v":0},{"$f":"(H44-O44)","v":0},{"$f":"IF(H44=0,0,(H44-O44)/H44*100)","v":0},null,null,{"$f":"(C44+D44)*'Building Information'!F$19","v":0},{"$f":"(C44+D44)*'Building Information'!F$19","v":0},{"$f":"((C44+D44)-(J44+K44))*'Building Information'!F$19","v":0},{"$f":"((C44+D44)-(J44+K44))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 2'!$C$24","v":"District Steam"},{"$f":"'Project Details 2'!$D$24","v":0},{"$f":"'Project Details 2'!$E$24","v":0},{"$f":"'Project Details 2'!$F$24","v":"MMBtu"},{"$f":"(C45+D45)*VLOOKUP(B45,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C45+D45)*VLOOKUP(B45,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G45*VLOOKUP(B45,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 2'!$H$24","v":0},{"$f":"'Project Details 2'!$I$24","v":0},"MMBtu",{"$f":"(J45+K45)*VLOOKUP(I45,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J45+K45)*VLOOKUP(I45,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N45*VLOOKUP(I45,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C45+D45)*'Building Information'!F$20","v":0},{"$f":"(C45+D45)*'Building Information'!F$20","v":0},{"$f":"((C45+D45)-(J45+K45))*'Building Information'!F$20","v":0},{"$f":"((C45+D45)-(J45+K45))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 2'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 2'!$D$25","v":0},{"$f":"'Project Details 2'!$E$25","v":0},{"$f":"'Project Details 2'!$F$25","v":"MMBtu"},{"$f":"(C46+D46)*VLOOKUP(B46,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C46+D46)*VLOOKUP(B46,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G46*VLOOKUP(B46,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 2'!$H$25","v":0},{"$f":"'Project Details 2'!$I$25","v":0},"MMBtu",{"$f":"(J46+K46)*VLOOKUP(I46,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J46+K46)*VLOOKUP(I46,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N46*VLOOKUP(I46,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C46+D46)*'Building Information'!F$21","v":0},{"$f":"(C46+D46)*'Building Information'!F$21","v":0},{"$f":"((C46+D46)-(J46+K46))*'Building Information'!F$21","v":0},{"$f":"((C46+D46)-(J46+K46))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 2'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 2'!$D$26","v":0},{"$f":"'Project Details 2'!$E$26","v":0},{"$f":"'Project Details 2'!$F$26","v":"MMBtu"},{"$f":"(C47+D47)*VLOOKUP(B47,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C47+D47)*VLOOKUP(B47,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G47*VLOOKUP(B47,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 2'!$H$26","v":0},{"$f":"'Project Details 2'!$I$26","v":0},"MMBtu",{"$f":"(J47+K47)*VLOOKUP(I47,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J47+K47)*VLOOKUP(I47,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N47*VLOOKUP(I47,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C47+D47)*'Building Information'!F$22","v":0},{"$f":"(C47+D47)*'Building Information'!F$22","v":0},{"$f":"((C47+D47)-(J47+K47))*'Building Information'!F$22","v":0},{"$f":"((C47+D47)-(J47+K47))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 2'!$C$27","v":"Water"},{"$f":"'Project Details 2'!$D$27","v":0},{"$f":"'Project Details 2'!$E$27","v":0},{"$f":"'Project Details 2'!$F$27","v":"Kgal"},{"$f":"(C48+D48)*VLOOKUP(B48,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C48+D48)*VLOOKUP(B48,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G48*VLOOKUP(B48,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 2'!$H$27","v":0},{"$f":"'Project Details 2'!$I$27","v":0},"Kgal",{"$f":"(J48+K48)*VLOOKUP(I48,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J48+K48)*VLOOKUP(I48,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N48*VLOOKUP(I48,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C48+D48)*'Building Information'!F$23","v":0},null,{"$f":"((C48+D48)-(J48+K48))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 2'!$C$28","v":"Sewer"},{"$f":"'Project Details 2'!$D$28","v":0},{"$f":"'Project Details 2'!$E$28","v":0},{"$f":"'Project Details 2'!$F$28","v":"Kgal"},{"$f":"(C49+D49)*VLOOKUP(B49,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C49+D49)*VLOOKUP(B49,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G49*VLOOKUP(B49,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 2'!$H$28","v":0},{"$f":"'Project Details 2'!$I$28","v":0},"Kgal",{"$f":"(J49+K49)*VLOOKUP(I49,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J49+K49)*VLOOKUP(I49,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N49*VLOOKUP(I49,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C49+D49)*'Building Information'!F$24","v":0},null,{"$f":"((C49+D49)-(J49+K49))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 2'!$C$29","v":"Other 1"},{"$f":"'Project Details 2'!$D$29","v":0},{"$f":"'Project Details 2'!$E$29","v":0},{"$f":"'Project Details 2'!$F$29","v":"User defined"},{"$f":"(C50+D50)*VLOOKUP(B50,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C50+D50)*VLOOKUP(B50,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G50*VLOOKUP(B50,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 2'!$H$29","v":0},{"$f":"'Project Details 2'!$I$29","v":0},"User defined",{"$f":"(J50+K50)*VLOOKUP(I50,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J50+K50)*VLOOKUP(I50,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N50*VLOOKUP(I50,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C50+D50)*'Building Information'!F$25","v":0},{"$f":"(C50+D50)*'Building Information'!F$25","v":0},{"$f":"((C50+D50)-(J50+K50))*'Building Information'!F$25","v":0},{"$f":"((C50+D50)-(J50+K50))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 2'!$C$30","v":"Other 2"},{"$f":"'Project Details 2'!$D$30","v":0},{"$f":"'Project Details 2'!$E$30","v":0},{"$f":"'Project Details 2'!$F$30","v":"User defined"},{"$f":"(C51+D51)*VLOOKUP(B51,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C51+D51)*VLOOKUP(B51,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G51*VLOOKUP(B51,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 2'!$H$30","v":0},{"$f":"'Project Details 2'!$I$30","v":0},"User defined",{"$f":"(J51+K51)*VLOOKUP(I51,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J51+K51)*VLOOKUP(I51,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N51*VLOOKUP(I51,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C51+D51)*'Building Information'!F$26","v":0},{"$f":"(C51+D51)*'Building Information'!F$26","v":0},{"$f":"((C51+D51)-(J51+K51))*'Building Information'!F$26","v":0},{"$f":"((C51+D51)-(J51+K51))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 2'!$C$31","v":"Other 3"},{"$f":"'Project Details 2'!$D$31","v":0},{"$f":"'Project Details 2'!$E$31","v":0},{"$f":"'Project Details 2'!$F$31","v":"User defined"},{"$f":"(C52+D52)*VLOOKUP(B52,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C52+D52)*VLOOKUP(B52,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G52*VLOOKUP(B52,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 2'!$H$31","v":0},{"$f":"'Project Details 2'!$I$31","v":0},"User defined",{"$f":"(J52+K52)*VLOOKUP(I52,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J52+K52)*VLOOKUP(I52,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N52*VLOOKUP(I52,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C52+D52)*'Building Information'!F$27","v":0},{"$f":"(C52+D52)*'Building Information'!F$27","v":0},{"$f":"((C52+D52)-(J52+K52))*'Building Information'!F$27","v":0},{"$f":"((C52+D52)-(J52+K52))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F43:F52)","v":0},{"$f":"SUM(G43:G52)","v":0},0,null,null,null,null,{"$f":"SUM(M43:M52)","v":0},{"$f":"SUM(N43:N52)","v":0},{"$f":"SUM(O43:O52)","v":0},0,{"$f":"IF(F53=0,0,(F53-M53)/F53*100)","v":0},{"$f":"(G53-N53)","v":0},{"$f":"IF(G53=0,0,(G53-N53)/G53*100)","v":0},{"$f":"(H53-O53)","v":0},{"$f":"IF(H53=0,0,(H53-O53)/H53*100)","v":0},null,null,{"$f":"SUM(X43:X52)","v":0},{"$f":"SUM(Y43:Y52)","v":0},{"$f":"SUM(Z43:Z52)","v":0},{"$f":"SUM(AA43:AA52)","v":0},{"$f":"Z53/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA53/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z53/X53","v":{"$error":"#DIV/0!"}},{"$f":"AA53/Y53","v":{"$error":"#DIV/0!"}}]
[]
["Project 3"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 3'!$C$22","v":"Electricity "},{"$f":"'Project Details 3'!$D$22","v":0},{"$f":"'Project Details 3'!$E$22","v":0},{"$f":"'Project Details 3'!$F$22","v":"KWh"},{"$f":"(C58+D58)*VLOOKUP(B58,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C58+D58)*VLOOKUP(B58,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G58*VLOOKUP(B58,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B58","v":"Electricity "},{"$f":"'Project Details 3'!$H$22","v":0},{"$f":"'Project Details 3'!$I$22","v":0},{"$f":"E58","v":"KWh"},{"$f":"(J58+K58)*VLOOKUP(I58,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J58+K58)*VLOOKUP(I58,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N58*VLOOKUP(I58,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F58-M58)","v":0},{"$f":"IF(F58=0,0,(F58-M58)/F58*100)","v":0},{"$f":"(G58-N58)","v":0},{"$f":"IF(G58=0,0,(G58-N58)/G58*100)","v":0},{"$f":"(H58-O58)","v":0},{"$f":"IF(H58=0,0,(H58-O58)/H58*100)","v":0},null,null,{"$f":"(C58+D58)*'Building Information'!F$18","v":0},{"$f":"(C58+D58)*'Building Information'!F$18","v":0},{"$f":"((C58+D58)-(J58+K58))*'Building Information'!F$18","v":0},{"$f":"((C58+D58)-(J58+K58))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 3'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 3'!$D$23","v":0},{"$f":"'Project Details 3'!$E$23","v":0},{"$f":"'Project Details 3'!$F$23","v":"MMBtu"},{"$f":"(C59+D59)*VLOOKUP(B59,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C59+D59)*VLOOKUP(B59,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G59*VLOOKUP(B59,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 3'!$H$23","v":0},{"$f":"'Project Details 3'!$I$23","v":0},"MMBtu",{"$f":"(J59+K59)*VLOOKUP(I59,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J59+K59)*VLOOKUP(I59,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N59*VLOOKUP(I59,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F59-M59)","v":0},{"$f":"IF(F59=0,0,(F59-M59)/F59*100)","v":0},0,{"$f":"IF(G59=0,0,(G59-N59)/G59*100)","v":0},{"$f":"(H59-O59)","v":0},{"$f":"IF(H59=0,0,(H59-O59)/H59*100)","v":0},null,null,{"$f":"(C59+D59)*'Building Information'!F$19","v":0},{"$f":"(C59+D59)*'Building Information'!F$19","v":0},{"$f":"((C59+D59)-(J59+K59))*'Building Information'!F$19","v":0},{"$f":"((C59+D59)-(J59+K59))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 3'!$C$24","v":"District Steam"},{"$f":"'Project Details 3'!$D$24","v":0},{"$f":"'Project Details 3'!$E$24","v":0},{"$f":"'Project Details 3'!$F$24","v":"MMBtu"},{"$f":"(C60+D60)*VLOOKUP(B60,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C60+D60)*VLOOKUP(B60,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G60*VLOOKUP(B60,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 3'!$H$24","v":0},{"$f":"'Project Details 3'!$I$24","v":0},"MMBtu",{"$f":"(J60+K60)*VLOOKUP(I60,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J60+K60)*VLOOKUP(I60,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N60*VLOOKUP(I60,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C60+D60)*'Building Information'!F$20","v":0},{"$f":"(C60+D60)*'Building Information'!F$20","v":0},{"$f":"((C60+D60)-(J60+K60))*'Building Information'!F$20","v":0},{"$f":"((C60+D60)-(J60+K60))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 3'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 3'!$D$25","v":0},{"$f":"'Project Details 3'!$E$25","v":0},{"$f":"'Project Details 3'!$F$25","v":"MMBtu"},{"$f":"(C61+D61)*VLOOKUP(B61,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C61+D61)*VLOOKUP(B61,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G61*VLOOKUP(B61,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 3'!$H$25","v":0},{"$f":"'Project Details 3'!$I$25","v":0},"MMBtu",{"$f":"(J61+K61)*VLOOKUP(I61,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J61+K61)*VLOOKUP(I61,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N61*VLOOKUP(I61,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C61+D61)*'Building Information'!F$21","v":0},{"$f":"(C61+D61)*'Building Information'!F$21","v":0},{"$f":"((C61+D61)-(J61+K61))*'Building Information'!F$21","v":0},{"$f":"((C61+D61)-(J61+K61))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 3'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 3'!$D$26","v":0},{"$f":"'Project Details 3'!$E$26","v":0},{"$f":"'Project Details 3'!$F$26","v":"MMBtu"},{"$f":"(C62+D62)*VLOOKUP(B62,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C62+D62)*VLOOKUP(B62,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G62*VLOOKUP(B62,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 3'!$H$26","v":0},{"$f":"'Project Details 3'!$I$26","v":0},"MMBtu",{"$f":"(J62+K62)*VLOOKUP(I62,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J62+K62)*VLOOKUP(I62,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N62*VLOOKUP(I62,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C62+D62)*'Building Information'!F$22","v":0},{"$f":"(C62+D62)*'Building Information'!F$22","v":0},{"$f":"((C62+D62)-(J62+K62))*'Building Information'!F$22","v":0},{"$f":"((C62+D62)-(J62+K62))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 3'!$C$27","v":"Water"},{"$f":"'Project Details 3'!$D$27","v":0},{"$f":"'Project Details 3'!$E$27","v":0},{"$f":"'Project Details 3'!$F$27","v":"Kgal"},{"$f":"(C63+D63)*VLOOKUP(B63,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C63+D63)*VLOOKUP(B63,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G63*VLOOKUP(B63,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 3'!$H$27","v":0},{"$f":"'Project Details 3'!$I$27","v":0},"Kgal",{"$f":"(J63+K63)*VLOOKUP(I63,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J63+K63)*VLOOKUP(I63,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N63*VLOOKUP(I63,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C63+D63)*'Building Information'!F$23","v":0},null,{"$f":"((C63+D63)-(J63+K63))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 3'!$C$28","v":"Sewer"},{"$f":"'Project Details 3'!$D$28","v":0},{"$f":"'Project Details 3'!$E$28","v":0},{"$f":"'Project Details 3'!$F$28","v":"Kgal"},{"$f":"(C64+D64)*VLOOKUP(B64,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C64+D64)*VLOOKUP(B64,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G64*VLOOKUP(B64,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 3'!$H$28","v":0},{"$f":"'Project Details 3'!$I$28","v":0},"Kgal",{"$f":"(J64+K64)*VLOOKUP(I64,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J64+K64)*VLOOKUP(I64,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N64*VLOOKUP(I64,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C64+D64)*'Building Information'!F$24","v":0},null,{"$f":"((C64+D64)-(J64+K64))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 3'!$C$29","v":"Other 1"},{"$f":"'Project Details 3'!$D$29","v":0},{"$f":"'Project Details 3'!$E$29","v":0},{"$f":"'Project Details 3'!$F$29","v":"User defined"},{"$f":"(C65+D65)*VLOOKUP(B65,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C65+D65)*VLOOKUP(B65,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G65*VLOOKUP(B65,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 3'!$H$29","v":0},{"$f":"'Project Details 3'!$I$29","v":0},"User defined",{"$f":"(J65+K65)*VLOOKUP(I65,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J65+K65)*VLOOKUP(I65,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N65*VLOOKUP(I65,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C65+D65)*'Building Information'!F$25","v":0},{"$f":"(C65+D65)*'Building Information'!F$25","v":0},{"$f":"((C65+D65)-(J65+K65))*'Building Information'!F$25","v":0},{"$f":"((C65+D65)-(J65+K65))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 3'!$C$30","v":"Other 2"},{"$f":"'Project Details 3'!$D$30","v":0},{"$f":"'Project Details 3'!$E$30","v":0},{"$f":"'Project Details 3'!$F$30","v":"User defined"},{"$f":"(C66+D66)*VLOOKUP(B66,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C66+D66)*VLOOKUP(B66,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G66*VLOOKUP(B66,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 3'!$H$30","v":0},{"$f":"'Project Details 3'!$I$30","v":0},"User defined",{"$f":"(J66+K66)*VLOOKUP(I66,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J66+K66)*VLOOKUP(I66,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N66*VLOOKUP(I66,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C66+D66)*'Building Information'!F$26","v":0},{"$f":"(C66+D66)*'Building Information'!F$26","v":0},{"$f":"((C66+D66)-(J66+K66))*'Building Information'!F$26","v":0},{"$f":"((C66+D66)-(J66+K66))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 3'!$C$31","v":"Other 3"},{"$f":"'Project Details 3'!$D$31","v":0},{"$f":"'Project Details 3'!$E$31","v":0},{"$f":"'Project Details 3'!$F$31","v":"User defined"},{"$f":"(C67+D67)*VLOOKUP(B67,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C67+D67)*VLOOKUP(B67,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G67*VLOOKUP(B67,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 3'!$H$31","v":0},{"$f":"'Project Details 3'!$I$31","v":0},"User defined",{"$f":"(J67+K67)*VLOOKUP(I67,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J67+K67)*VLOOKUP(I67,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N67*VLOOKUP(I67,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C67+D67)*'Building Information'!F$27","v":0},{"$f":"(C67+D67)*'Building Information'!F$27","v":0},{"$f":"((C67+D67)-(J67+K67))*'Building Information'!F$27","v":0},{"$f":"((C67+D67)-(J67+K67))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F58:F67)","v":0},{"$f":"SUM(G58:G67)","v":0},0,null,null,null,null,{"$f":"SUM(M58:M67)","v":0},{"$f":"SUM(N58:N67)","v":0},{"$f":"SUM(O58:O67)","v":0},0,{"$f":"IF(F68=0,0,(F68-M68)/F68*100)","v":0},{"$f":"(G68-N68)","v":0},{"$f":"IF(G68=0,0,(G68-N68)/G68*100)","v":0},{"$f":"(H68-O68)","v":0},{"$f":"IF(H68=0,0,(H68-O68)/H68*100)","v":0},null,null,{"$f":"SUM(X58:X67)","v":0},{"$f":"SUM(Y58:Y67)","v":0},{"$f":"SUM(Z58:Z67)","v":0},{"$f":"SUM(AA58:AA67)","v":0},{"$f":"Z68/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA68/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z68/X68","v":{"$error":"#DIV/0!"}},{"$f":"AA68/Y68","v":{"$error":"#DIV/0!"}}]
[]
["Project 4"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 4'!$C$22","v":"Electricity "},{"$f":"'Project Details 4'!$D$22","v":0},{"$f":"'Project Details 4'!$E$22","v":0},{"$f":"'Project Details 4'!$F$22","v":"KWh"},{"$f":"(C73+D73)*VLOOKUP(B73,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C73+D73)*VLOOKUP(B73,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G73*VLOOKUP(B73,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B73","v":"Electricity "},{"$f":"'Project Details 4'!$H$22","v":0},{"$f":"'Project Details 4'!$I$22","v":0},{"$f":"E73","v":"KWh"},{"$f":"(J73+K73)*VLOOKUP(I73,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J73+K73)*VLOOKUP(I73,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N73*VLOOKUP(I73,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F73-M73)","v":0},{"$f":"IF(F73=0,0,(F73-M73)/F73*100)","v":0},{"$f":"(G73-N73)","v":0},{"$f":"IF(G73=0,0,(G73-N73)/G73*100)","v":0},{"$f":"(H73-O73)","v":0},{"$f":"IF(H73=0,0,(H73-O73)/H73*100)","v":0},null,null,{"$f":"(C73+D73)*'Building Information'!F$18","v":0},{"$f":"(C73+D73)*'Building Information'!F$18","v":0},{"$f":"((C73+D73)-(J73+K73))*'Building Information'!F$18","v":0},{"$f":"((C73+D73)-(J73+K73))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 4'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 4'!$D$23","v":0},{"$f":"'Project Details 4'!$E$23","v":0},{"$f":"'Project Details 4'!$F$23","v":"MMBtu"},{"$f":"(C74+D74)*VLOOKUP(B74,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C74+D74)*VLOOKUP(B74,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G74*VLOOKUP(B74,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 4'!$H$23","v":0},{"$f":"'Project Details 4'!$I$23","v":0},"MMBtu",{"$f":"(J74+K74)*VLOOKUP(I74,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J74+K74)*VLOOKUP(I74,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N74*VLOOKUP(I74,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F74-M74)","v":0},{"$f":"IF(F74=0,0,(F74-M74)/F74*100)","v":0},0,{"$f":"IF(G74=0,0,(G74-N74)/G74*100)","v":0},{"$f":"(H74-O74)","v":0},{"$f":"IF(H74=0,0,(H74-O74)/H74*100)","v":0},null,null,{"$f":"(C74+D74)*'Building Information'!F$19","v":0},{"$f":"(C74+D74)*'Building Information'!F$19","v":0},{"$f":"((C74+D74)-(J74+K74))*'Building Information'!F$19","v":0},{"$f":"((C74+D74)-(J74+K74))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 4'!$C$24","v":"District Steam"},{"$f":"'Project Details 4'!$D$24","v":0},{"$f":"'Project Details 4'!$E$24","v":0},{"$f":"'Project Details 4'!$F$24","v":"MMBtu"},{"$f":"(C75+D75)*VLOOKUP(B75,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C75+D75)*VLOOKUP(B75,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G75*VLOOKUP(B75,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 4'!$H$24","v":0},{"$f":"'Project Details 4'!$I$24","v":0},"MMBtu",{"$f":"(J75+K75)*VLOOKUP(I75,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J75+K75)*VLOOKUP(I75,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N75*VLOOKUP(I75,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C75+D75)*'Building Information'!F$20","v":0},{"$f":"(C75+D75)*'Building Information'!F$20","v":0},{"$f":"((C75+D75)-(J75+K75))*'Building Information'!F$20","v":0},{"$f":"((C75+D75)-(J75+K75))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 4'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 4'!$D$25","v":0},{"$f":"'Project Details 4'!$E$25","v":0},{"$f":"'Project Details 4'!$F$25","v":"MMBtu"},{"$f":"(C76+D76)*VLOOKUP(B76,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C76+D76)*VLOOKUP(B76,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G76*VLOOKUP(B76,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 4'!$H$25","v":0},{"$f":"'Project Details 4'!$I$25","v":0},"MMBtu",{"$f":"(J76+K76)*VLOOKUP(I76,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J76+K76)*VLOOKUP(I76,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N76*VLOOKUP(I76,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C76+D76)*'Building Information'!F$21","v":0},{"$f":"(C76+D76)*'Building Information'!F$21","v":0},{"$f":"((C76+D76)-(J76+K76))*'Building Information'!F$21","v":0},{"$f":"((C76+D76)-(J76+K76))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 4'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 4'!$D$26","v":0},{"$f":"'Project Details 4'!$E$26","v":0},{"$f":"'Project Details 4'!$F$26","v":"MMBtu"},{"$f":"(C77+D77)*VLOOKUP(B77,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C77+D77)*VLOOKUP(B77,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G77*VLOOKUP(B77,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 4'!$H$26","v":0},{"$f":"'Project Details 4'!$I$26","v":0},"MMBtu",{"$f":"(J77+K77)*VLOOKUP(I77,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J77+K77)*VLOOKUP(I77,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N77*VLOOKUP(I77,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C77+D77)*'Building Information'!F$22","v":0},{"$f":"(C77+D77)*'Building Information'!F$22","v":0},{"$f":"((C77+D77)-(J77+K77))*'Building Information'!F$22","v":0},{"$f":"((C77+D77)-(J77+K77))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 4'!$C$27","v":"Water"},{"$f":"'Project Details 4'!$D$27","v":0},{"$f":"'Project Details 4'!$E$27","v":0},{"$f":"'Project Details 4'!$F$27","v":"Kgal"},{"$f":"(C78+D78)*VLOOKUP(B78,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C78+D78)*VLOOKUP(B78,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G78*VLOOKUP(B78,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 4'!$H$27","v":0},{"$f":"'Project Details 4'!$I$27","v":0},"Kgal",{"$f":"(J78+K78)*VLOOKUP(I78,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J78+K78)*VLOOKUP(I78,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N78*VLOOKUP(I78,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C78+D78)*'Building Information'!F$23","v":0},null,{"$f":"((C78+D78)-(J78+K78))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 4'!$C$28","v":"Sewer"},{"$f":"'Project Details 4'!$D$28","v":0},{"$f":"'Project Details 4'!$E$28","v":0},{"$f":"'Project Details 4'!$F$28","v":"Kgal"},{"$f":"(C79+D79)*VLOOKUP(B79,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C79+D79)*VLOOKUP(B79,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G79*VLOOKUP(B79,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 4'!$H$28","v":0},{"$f":"'Project Details 4'!$I$28","v":0},"Kgal",{"$f":"(J79+K79)*VLOOKUP(I79,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J79+K79)*VLOOKUP(I79,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N79*VLOOKUP(I79,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C79+D79)*'Building Information'!F$24","v":0},null,{"$f":"((C79+D79)-(J79+K79))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 4'!$C$29","v":"Other 1"},{"$f":"'Project Details 4'!$D$29","v":0},{"$f":"'Project Details 4'!$E$29","v":0},{"$f":"'Project Details 4'!$F$29","v":"User defined"},{"$f":"(C80+D80)*VLOOKUP(B80,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C80+D80)*VLOOKUP(B80,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G80*VLOOKUP(B80,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 4'!$H$29","v":0},{"$f":"'Project Details 4'!$I$29","v":0},"User defined",{"$f":"(J80+K80)*VLOOKUP(I80,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J80+K80)*VLOOKUP(I80,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N80*VLOOKUP(I80,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C80+D80)*'Building Information'!F$25","v":0},{"$f":"(C80+D80)*'Building Information'!F$25","v":0},{"$f":"((C80+D80)-(J80+K80))*'Building Information'!F$25","v":0},{"$f":"((C80+D80)-(J80+K80))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 4'!$C$30","v":"Other 2"},{"$f":"'Project Details 4'!$D$30","v":0},{"$f":"'Project Details 4'!$E$30","v":0},{"$f":"'Project Details 4'!$F$30","v":"User defined"},{"$f":"(C81+D81)*VLOOKUP(B81,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C81+D81)*VLOOKUP(B81,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G81*VLOOKUP(B81,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 4'!$H$30","v":0},{"$f":"'Project Details 4'!$I$30","v":0},"User defined",{"$f":"(J81+K81)*VLOOKUP(I81,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J81+K81)*VLOOKUP(I81,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N81*VLOOKUP(I81,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C81+D81)*'Building Information'!F$26","v":0},{"$f":"(C81+D81)*'Building Information'!F$26","v":0},{"$f":"((C81+D81)-(J81+K81))*'Building Information'!F$26","v":0},{"$f":"((C81+D81)-(J81+K81))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 4'!$C$31","v":"Other 3"},{"$f":"'Project Details 4'!$D$31","v":0},{"$f":"'Project Details 4'!$E$31","v":0},{"$f":"'Project Details 4'!$F$31","v":"User defined"},{"$f":"(C82+D82)*VLOOKUP(B82,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C82+D82)*VLOOKUP(B82,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G82*VLOOKUP(B82,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 4'!$H$31","v":0},{"$f":"'Project Details 4'!$I$31","v":0},"User defined",{"$f":"(J82+K82)*VLOOKUP(I82,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J82+K82)*VLOOKUP(I82,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N82*VLOOKUP(I82,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C82+D82)*'Building Information'!F$27","v":0},{"$f":"(C82+D82)*'Building Information'!F$27","v":0},{"$f":"((C82+D82)-(J82+K82))*'Building Information'!F$27","v":0},{"$f":"((C82+D82)-(J82+K82))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F73:F82)","v":0},{"$f":"SUM(G73:G82)","v":0},0,null,null,null,null,{"$f":"SUM(M73:M82)","v":0},{"$f":"SUM(N73:N82)","v":0},{"$f":"SUM(O73:O82)","v":0},0,{"$f":"IF(F83=0,0,(F83-M83)/F83*100)","v":0},{"$f":"(G83-N83)","v":0},{"$f":"IF(G83=0,0,(G83-N83)/G83*100)","v":0},{"$f":"(H83-O83)","v":0},{"$f":"IF(H83=0,0,(H83-O83)/H83*100)","v":0},null,null,{"$f":"SUM(X73:X82)","v":0},{"$f":"SUM(Y73:Y82)","v":0},{"$f":"SUM(Z73:Z82)","v":0},{"$f":"SUM(AA73:AA82)","v":0},{"$f":"Z83/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA83/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z83/X83","v":{"$error":"#DIV/0!"}},{"$f":"AA83/Y83","v":{"$error":"#DIV/0!"}}]
[]
["Project 5"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 5'!$C$22","v":"Electricity "},{"$f":"'Project Details 5'!$D$22","v":0},{"$f":"'Project Details 5'!$E$22","v":0},{"$f":"'Project Details 5'!$F$22","v":"KWh"},{"$f":"(C88+D88)*VLOOKUP(B88,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C88+D88)*VLOOKUP(B88,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G88*VLOOKUP(B88,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B88","v":"Electricity "},{"$f":"'Project Details 5'!$H$22","v":0},{"$f":"'Project Details 5'!$I$22","v":0},{"$f":"E88","v":"KWh"},{"$f":"(J88+K88)*VLOOKUP(I88,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J88+K88)*VLOOKUP(I88,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N88*VLOOKUP(I88,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F88-M88)","v":0},{"$f":"IF(F88=0,0,(F88-M88)/F88*100)","v":0},{"$f":"(G88-N88)","v":0},{"$f":"IF(G88=0,0,(G88-N88)/G88*100)","v":0},{"$f":"(H88-O88)","v":0},{"$f":"IF(H88=0,0,(H88-O88)/H88*100)","v":0},null,null,{"$f":"(C88+D88)*'Building Information'!F$18","v":0},{"$f":"(C88+D88)*'Building Information'!F$18","v":0},{"$f":"((C88+D88)-(J88+K88))*'Building Information'!F$18","v":0},{"$f":"((C88+D88)-(J88+K88))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 5'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 5'!$D$23","v":0},{"$f":"'Project Details 5'!$E$23","v":0},{"$f":"'Project Details 5'!$F$23","v":"MMBtu"},{"$f":"(C89+D89)*VLOOKUP(B89,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C89+D89)*VLOOKUP(B89,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G89*VLOOKUP(B89,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 5'!$H$23","v":0},{"$f":"'Project Details 5'!$I$23","v":0},"MMBtu",{"$f":"(J89+K89)*VLOOKUP(I89,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J89+K89)*VLOOKUP(I89,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N89*VLOOKUP(I89,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F89-M89)","v":0},{"$f":"IF(F89=0,0,(F89-M89)/F89*100)","v":0},0,{"$f":"IF(G89=0,0,(G89-N89)/G89*100)","v":0},{"$f":"(H89-O89)","v":0},{"$f":"IF(H89=0,0,(H89-O89)/H89*100)","v":0},null,null,{"$f":"(C89+D89)*'Building Information'!F$19","v":0},{"$f":"(C89+D89)*'Building Information'!F$19","v":0},{"$f":"((C89+D89)-(J89+K89))*'Building Information'!F$19","v":0},{"$f":"((C89+D89)-(J89+K89))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 5'!$C$24","v":"District Steam"},{"$f":"'Project Details 5'!$D$24","v":0},{"$f":"'Project Details 5'!$E$24","v":0},{"$f":"'Project Details 5'!$F$24","v":"MMBtu"},{"$f":"(C90+D90)*VLOOKUP(B90,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C90+D90)*VLOOKUP(B90,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G90*VLOOKUP(B90,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 5'!$H$24","v":0},{"$f":"'Project Details 5'!$I$24","v":0},"MMBtu",{"$f":"(J90+K90)*VLOOKUP(I90,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J90+K90)*VLOOKUP(I90,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N90*VLOOKUP(I90,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C90+D90)*'Building Information'!F$20","v":0},{"$f":"(C90+D90)*'Building Information'!F$20","v":0},{"$f":"((C90+D90)-(J90+K90))*'Building Information'!F$20","v":0},{"$f":"((C90+D90)-(J90+K90))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 5'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 5'!$D$25","v":0},{"$f":"'Project Details 5'!$E$25","v":0},{"$f":"'Project Details 5'!$F$25","v":"MMBtu"},{"$f":"(C91+D91)*VLOOKUP(B91,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C91+D91)*VLOOKUP(B91,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G91*VLOOKUP(B91,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 5'!$H$25","v":0},{"$f":"'Project Details 5'!$I$25","v":0},"MMBtu",{"$f":"(J91+K91)*VLOOKUP(I91,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J91+K91)*VLOOKUP(I91,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N91*VLOOKUP(I91,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C91+D91)*'Building Information'!F$21","v":0},{"$f":"(C91+D91)*'Building Information'!F$21","v":0},{"$f":"((C91+D91)-(J91+K91))*'Building Information'!F$21","v":0},{"$f":"((C91+D91)-(J91+K91))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 5'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 5'!$D$26","v":0},{"$f":"'Project Details 5'!$E$26","v":0},{"$f":"'Project Details 5'!$F$26","v":"MMBtu"},{"$f":"(C92+D92)*VLOOKUP(B92,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C92+D92)*VLOOKUP(B92,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G92*VLOOKUP(B92,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 5'!$H$26","v":0},{"$f":"'Project Details 5'!$I$26","v":0},"MMBtu",{"$f":"(J92+K92)*VLOOKUP(I92,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J92+K92)*VLOOKUP(I92,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N92*VLOOKUP(I92,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C92+D92)*'Building Information'!F$22","v":0},{"$f":"(C92+D92)*'Building Information'!F$22","v":0},{"$f":"((C92+D92)-(J92+K92))*'Building Information'!F$22","v":0},{"$f":"((C92+D92)-(J92+K92))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 5'!$C$27","v":"Water"},{"$f":"'Project Details 5'!$D$27","v":0},{"$f":"'Project Details 5'!$E$27","v":0},{"$f":"'Project Details 5'!$F$27","v":"Kgal"},{"$f":"(C93+D93)*VLOOKUP(B93,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C93+D93)*VLOOKUP(B93,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G93*VLOOKUP(B93,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 5'!$H$27","v":0},{"$f":"'Project Details 5'!$I$27","v":0},"Kgal",{"$f":"(J93+K93)*VLOOKUP(I93,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J93+K93)*VLOOKUP(I93,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N93*VLOOKUP(I93,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C93+D93)*'Building Information'!F$23","v":0},null,{"$f":"((C93+D93)-(J93+K93))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 5'!$C$28","v":"Sewer"},{"$f":"'Project Details 5'!$D$28","v":0},{"$f":"'Project Details 5'!$E$28","v":0},{"$f":"'Project Details 5'!$F$28","v":"Kgal"},{"$f":"(C94+D94)*VLOOKUP(B94,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C94+D94)*VLOOKUP(B94,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G94*VLOOKUP(B94,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 5'!$H$28","v":0},{"$f":"'Project Details 5'!$I$28","v":0},"Kgal",{"$f":"(J94+K94)*VLOOKUP(I94,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J94+K94)*VLOOKUP(I94,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N94*VLOOKUP(I94,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C94+D94)*'Building Information'!F$24","v":0},null,{"$f":"((C94+D94)-(J94+K94))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 5'!$C$29","v":"Other 1"},{"$f":"'Project Details 5'!$D$29","v":0},{"$f":"'Project Details 5'!$E$29","v":0},{"$f":"'Project Details 5'!$F$29","v":"User defined"},{"$f":"(C95+D95)*VLOOKUP(B95,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C95+D95)*VLOOKUP(B95,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G95*VLOOKUP(B95,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 5'!$H$29","v":0},{"$f":"'Project Details 5'!$I$29","v":0},"User defined",{"$f":"(J95+K95)*VLOOKUP(I95,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J95+K95)*VLOOKUP(I95,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N95*VLOOKUP(I95,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C95+D95)*'Building Information'!F$25","v":0},{"$f":"(C95+D95)*'Building Information'!F$25","v":0},{"$f":"((C95+D95)-(J95+K95))*'Building Information'!F$25","v":0},{"$f":"((C95+D95)-(J95+K95))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 5'!$C$30","v":"Other 2"},{"$f":"'Project Details 5'!$D$30","v":0},{"$f":"'Project Details 5'!$E$30","v":0},{"$f":"'Project Details 5'!$F$30","v":"User defined"},{"$f":"(C96+D96)*VLOOKUP(B96,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C96+D96)*VLOOKUP(B96,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G96*VLOOKUP(B96,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 5'!$H$30","v":0},{"$f":"'Project Details 5'!$I$30","v":0},"User defined",{"$f":"(J96+K96)*VLOOKUP(I96,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J96+K96)*VLOOKUP(I96,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N96*VLOOKUP(I96,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C96+D96)*'Building Information'!F$26","v":0},{"$f":"(C96+D96)*'Building Information'!F$26","v":0},{"$f":"((C96+D96)-(J96+K96))*'Building Information'!F$26","v":0},{"$f":"((C96+D96)-(J96+K96))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 5'!$C$31","v":"Other 3"},{"$f":"'Project Details 5'!$D$31","v":0},{"$f":"'Project Details 5'!$E$31","v":0},{"$f":"'Project Details 5'!$F$31","v":"User defined"},{"$f":"(C97+D97)*VLOOKUP(B97,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C97+D97)*VLOOKUP(B97,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G97*VLOOKUP(B97,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 5'!$H$31","v":0},{"$f":"'Project Details 5'!$I$31","v":0},"User defined",{"$f":"(J97+K97)*VLOOKUP(I97,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J97+K97)*VLOOKUP(I97,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N97*VLOOKUP(I97,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C97+D97)*'Building Information'!F$27","v":0},{"$f":"(C97+D97)*'Building Information'!F$27","v":0},{"$f":"((C97+D97)-(J97+K97))*'Building Information'!F$27","v":0},{"$f":"((C97+D97)-(J97+K97))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F88:F97)","v":0},{"$f":"SUM(G88:G97)","v":0},0,null,null,null,null,{"$f":"SUM(M88:M97)","v":0},{"$f":"SUM(N88:N97)","v":0},{"$f":"SUM(O88:O97)","v":0},0,{"$f":"IF(F98=0,0,(F98-M98)/F98*100)","v":0},{"$f":"(G98-N98)","v":0},{"$f":"IF(G98=0,0,(G98-N98)/G98*100)","v":0},{"$f":"(H98-O98)","v":0},{"$f":"IF(H98=0,0,(H98-O98)/H98*100)","v":0},null,null,{"$f":"SUM(X88:X97)","v":0},{"$f":"SUM(Y88:Y97)","v":0},{"$f":"SUM(Z88:Z97)","v":0},{"$f":"SUM(AA88:AA97)","v":0},{"$f":"Z98/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA98/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z98/X98","v":{"$error":"#DIV/0!"}},{"$f":"AA98/Y98","v":{"$error":"#DIV/0!"}}]
[]
["Project 6"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 6'!$C$22","v":"Electricity "},{"$f":"'Project Details 6'!$D$22","v":0},{"$f":"'Project Details 6'!$E$22","v":0},{"$f":"'Project Details 6'!$F$22","v":"KWh"},{"$f":"(C103+D103)*VLOOKUP(B103,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C103+D103)*VLOOKUP(B103,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G103*VLOOKUP(B103,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B103","v":"Electricity "},{"$f":"'Project Details 6'!$H$22","v":0},{"$f":"'Project Details 6'!$I$22","v":0},{"$f":"E103","v":"KWh"},{"$f":"(J103+K103)*VLOOKUP(I103,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J103+K103)*VLOOKUP(I103,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N103*VLOOKUP(I103,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F103-M103)","v":0},{"$f":"IF(F103=0,0,(F103-M103)/F103*100)","v":0},{"$f":"(G103-N103)","v":0},{"$f":"IF(G103=0,0,(G103-N103)/G103*100)","v":0},{"$f":"(H103-O103)","v":0},{"$f":"IF(H103=0,0,(H103-O103)/H103*100)","v":0},null,null,{"$f":"(C103+D103)*'Building Information'!F$18","v":0},{"$f":"(C103+D103)*'Building Information'!F$18","v":0},{"$f":"((C103+D103)-(J103+K103))*'Building Information'!F$18","v":0},{"$f":"((C103+D103)-(J103+K103))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 6'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 6'!$D$23","v":0},{"$f":"'Project Details 6'!$E$23","v":0},{"$f":"'Project Details 6'!$F$23","v":"MMBtu"},{"$f":"(C104+D104)*VLOOKUP(B104,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C104+D104)*VLOOKUP(B104,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G104*VLOOKUP(B104,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 6'!$H$23","v":0},{"$f":"'Project Details 6'!$I$23","v":0},"MMBtu",{"$f":"(J104+K104)*VLOOKUP(I104,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J104+K104)*VLOOKUP(I104,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N104*VLOOKUP(I104,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F104-M104)","v":0},{"$f":"IF(F104=0,0,(F104-M104)/F104*100)","v":0},0,{"$f":"IF(G104=0,0,(G104-N104)/G104*100)","v":0},{"$f":"(H104-O104)","v":0},{"$f":"IF(H104=0,0,(H104-O104)/H104*100)","v":0},null,null,{"$f":"(C104+D104)*'Building Information'!F$19","v":0},{"$f":"(C104+D104)*'Building Information'!F$19","v":0},{"$f":"((C104+D104)-(J104+K104))*'Building Information'!F$19","v":0},{"$f":"((C104+D104)-(J104+K104))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 6'!$C$24","v":"District Steam"},{"$f":"'Project Details 6'!$D$24","v":0},{"$f":"'Project Details 6'!$E$24","v":0},{"$f":"'Project Details 6'!$F$24","v":"MMBtu"},{"$f":"(C105+D105)*VLOOKUP(B105,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C105+D105)*VLOOKUP(B105,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G105*VLOOKUP(B105,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 6'!$H$24","v":0},{"$f":"'Project Details 6'!$I$24","v":0},"MMBtu",{"$f":"(J105+K105)*VLOOKUP(I105,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J105+K105)*VLOOKUP(I105,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N105*VLOOKUP(I105,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C105+D105)*'Building Information'!F$20","v":0},{"$f":"(C105+D105)*'Building Information'!F$20","v":0},{"$f":"((C105+D105)-(J105+K105))*'Building Information'!F$20","v":0},{"$f":"((C105+D105)-(J105+K105))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 6'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 6'!$D$25","v":0},{"$f":"'Project Details 6'!$E$25","v":0},{"$f":"'Project Details 6'!$F$25","v":"MMBtu"},{"$f":"(C106+D106)*VLOOKUP(B106,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C106+D106)*VLOOKUP(B106,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G106*VLOOKUP(B106,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 6'!$H$25","v":0},{"$f":"'Project Details 6'!$I$25","v":0},"MMBtu",{"$f":"(J106+K106)*VLOOKUP(I106,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J106+K106)*VLOOKUP(I106,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N106*VLOOKUP(I106,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C106+D106)*'Building Information'!F$21","v":0},{"$f":"(C106+D106)*'Building Information'!F$21","v":0},{"$f":"((C106+D106)-(J106+K106))*'Building Information'!F$21","v":0},{"$f":"((C106+D106)-(J106+K106))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 6'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 6'!$D$26","v":0},{"$f":"'Project Details 6'!$E$26","v":0},{"$f":"'Project Details 6'!$F$26","v":"MMBtu"},{"$f":"(C107+D107)*VLOOKUP(B107,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C107+D107)*VLOOKUP(B107,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G107*VLOOKUP(B107,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 6'!$H$26","v":0},{"$f":"'Project Details 6'!$I$26","v":0},"MMBtu",{"$f":"(J107+K107)*VLOOKUP(I107,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J107+K107)*VLOOKUP(I107,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N107*VLOOKUP(I107,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C107+D107)*'Building Information'!F$22","v":0},{"$f":"(C107+D107)*'Building Information'!F$22","v":0},{"$f":"((C107+D107)-(J107+K107))*'Building Information'!F$22","v":0},{"$f":"((C107+D107)-(J107+K107))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 6'!$C$27","v":"Water"},{"$f":"'Project Details 6'!$D$27","v":0},{"$f":"'Project Details 6'!$E$27","v":0},{"$f":"'Project Details 6'!$F$27","v":"Kgal"},{"$f":"(C108+D108)*VLOOKUP(B108,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C108+D108)*VLOOKUP(B108,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G108*VLOOKUP(B108,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 6'!$H$27","v":0},{"$f":"'Project Details 6'!$I$27","v":0},"Kgal",{"$f":"(J108+K108)*VLOOKUP(I108,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J108+K108)*VLOOKUP(I108,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N108*VLOOKUP(I108,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C108+D108)*'Building Information'!F$23","v":0},null,{"$f":"((C108+D108)-(J108+K108))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 6'!$C$28","v":"Sewer"},{"$f":"'Project Details 6'!$D$28","v":0},{"$f":"'Project Details 6'!$E$28","v":0},{"$f":"'Project Details 6'!$F$28","v":"Kgal"},{"$f":"(C109+D109)*VLOOKUP(B109,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C109+D109)*VLOOKUP(B109,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G109*VLOOKUP(B109,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 6'!$H$28","v":0},{"$f":"'Project Details 6'!$I$28","v":0},"Kgal",{"$f":"(J109+K109)*VLOOKUP(I109,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J109+K109)*VLOOKUP(I109,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N109*VLOOKUP(I109,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C109+D109)*'Building Information'!F$24","v":0},null,{"$f":"((C109+D109)-(J109+K109))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 6'!$C$29","v":"Other 1"},{"$f":"'Project Details 6'!$D$29","v":0},{"$f":"'Project Details 6'!$E$29","v":0},{"$f":"'Project Details 6'!$F$29","v":"User defined"},{"$f":"(C110+D110)*VLOOKUP(B110,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C110+D110)*VLOOKUP(B110,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G110*VLOOKUP(B110,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 6'!$H$29","v":0},{"$f":"'Project Details 6'!$I$29","v":0},"User defined",{"$f":"(J110+K110)*VLOOKUP(I110,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J110+K110)*VLOOKUP(I110,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N110*VLOOKUP(I110,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C110+D110)*'Building Information'!F$25","v":0},{"$f":"(C110+D110)*'Building Information'!F$25","v":0},{"$f":"((C110+D110)-(J110+K110))*'Building Information'!F$25","v":0},{"$f":"((C110+D110)-(J110+K110))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 6'!$C$30","v":"Other 2"},{"$f":"'Project Details 6'!$D$30","v":0},{"$f":"'Project Details 6'!$E$30","v":0},{"$f":"'Project Details 6'!$F$30","v":"User defined"},{"$f":"(C111+D111)*VLOOKUP(B111,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C111+D111)*VLOOKUP(B111,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G111*VLOOKUP(B111,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 6'!$H$30","v":0},{"$f":"'Project Details 6'!$I$30","v":0},"User defined",{"$f":"(J111+K111)*VLOOKUP(I111,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J111+K111)*VLOOKUP(I111,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N111*VLOOKUP(I111,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C111+D111)*'Building Information'!F$26","v":0},{"$f":"(C111+D111)*'Building Information'!F$26","v":0},{"$f":"((C111+D111)-(J111+K111))*'Building Information'!F$26","v":0},{"$f":"((C111+D111)-(J111+K111))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 6'!$C$31","v":"Other 3"},{"$f":"'Project Details 6'!$D$31","v":0},{"$f":"'Project Details 6'!$E$31","v":0},{"$f":"'Project Details 6'!$F$31","v":"User defined"},{"$f":"(C112+D112)*VLOOKUP(B112,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C112+D112)*VLOOKUP(B112,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G112*VLOOKUP(B112,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 6'!$H$31","v":0},{"$f":"'Project Details 6'!$I$31","v":0},"User defined",{"$f":"(J112+K112)*VLOOKUP(I112,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J112+K112)*VLOOKUP(I112,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N112*VLOOKUP(I112,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C112+D112)*'Building Information'!F$27","v":0},{"$f":"(C112+D112)*'Building Information'!F$27","v":0},{"$f":"((C112+D112)-(J112+K112))*'Building Information'!F$27","v":0},{"$f":"((C112+D112)-(J112+K112))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F103:F112)","v":0},{"$f":"SUM(G103:G112)","v":0},0,null,null,null,null,{"$f":"SUM(M103:M112)","v":0},{"$f":"SUM(N103:N112)","v":0},{"$f":"SUM(O103:O112)","v":0},0,{"$f":"IF(F113=0,0,(F113-M113)/F113*100)","v":0},{"$f":"(G113-N113)","v":0},{"$f":"IF(G113=0,0,(G113-N113)/G113*100)","v":0},{"$f":"(H113-O113)","v":0},{"$f":"IF(H113=0,0,(H113-O113)/H113*100)","v":0},null,null,{"$f":"SUM(X103:X112)","v":0},{"$f":"SUM(Y103:Y112)","v":0},{"$f":"SUM(Z103:Z112)","v":0},{"$f":"SUM(AA103:AA112)","v":0},{"$f":"Z113/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA113/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z113/X113","v":{"$error":"#DIV/0!"}},{"$f":"AA113/Y113","v":{"$error":"#DIV/0!"}}]
[]
["Project 7"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 7'!$C$22","v":"Electricity "},{"$f":"'Project Details 7'!$D$22","v":0},{"$f":"'Project Details 7'!$E$22","v":0},{"$f":"'Project Details 7'!$F$22","v":"KWh"},{"$f":"(C118+D118)*VLOOKUP(B118,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C118+D118)*VLOOKUP(B118,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G118*VLOOKUP(B118,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B118","v":"Electricity "},{"$f":"'Project Details 7'!$H$22","v":0},{"$f":"'Project Details 7'!$I$22","v":0},{"$f":"E118","v":"KWh"},{"$f":"(J118+K118)*VLOOKUP(I118,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J118+K118)*VLOOKUP(I118,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N118*VLOOKUP(I118,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F118-M118)","v":0},{"$f":"IF(F118=0,0,(F118-M118)/F118*100)","v":0},{"$f":"(G118-N118)","v":0},{"$f":"IF(G118=0,0,(G118-N118)/G118*100)","v":0},{"$f":"(H118-O118)","v":0},{"$f":"IF(H118=0,0,(H118-O118)/H118*100)","v":0},null,null,{"$f":"(C118+D118)*'Building Information'!F$18","v":0},{"$f":"(C118+D118)*'Building Information'!F$18","v":0},{"$f":"((C118+D118)-(J118+K118))*'Building Information'!F$18","v":0},{"$f":"((C118+D118)-(J118+K118))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 7'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 7'!$D$23","v":0},{"$f":"'Project Details 7'!$E$23","v":0},{"$f":"'Project Details 7'!$F$23","v":"MMBtu"},{"$f":"(C119+D119)*VLOOKUP(B119,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C119+D119)*VLOOKUP(B119,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G119*VLOOKUP(B119,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 7'!$H$23","v":0},{"$f":"'Project Details 7'!$I$23","v":0},"MMBtu",{"$f":"(J119+K119)*VLOOKUP(I119,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J119+K119)*VLOOKUP(I119,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N119*VLOOKUP(I119,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F119-M119)","v":0},{"$f":"IF(F119=0,0,(F119-M119)/F119*100)","v":0},0,{"$f":"IF(G119=0,0,(G119-N119)/G119*100)","v":0},{"$f":"(H119-O119)","v":0},{"$f":"IF(H119=0,0,(H119-O119)/H119*100)","v":0},null,null,{"$f":"(C119+D119)*'Building Information'!F$19","v":0},{"$f":"(C119+D119)*'Building Information'!F$19","v":0},{"$f":"((C119+D119)-(J119+K119))*'Building Information'!F$19","v":0},{"$f":"((C119+D119)-(J119+K119))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 7'!$C$24","v":"District Steam"},{"$f":"'Project Details 7'!$D$24","v":0},{"$f":"'Project Details 7'!$E$24","v":0},{"$f":"'Project Details 7'!$F$24","v":"MMBtu"},{"$f":"(C120+D120)*VLOOKUP(B120,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C120+D120)*VLOOKUP(B120,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G120*VLOOKUP(B120,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 7'!$H$24","v":0},{"$f":"'Project Details 7'!$I$24","v":0},"MMBtu",{"$f":"(J120+K120)*VLOOKUP(I120,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J120+K120)*VLOOKUP(I120,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N120*VLOOKUP(I120,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C120+D120)*'Building Information'!F$20","v":0},{"$f":"(C120+D120)*'Building Information'!F$20","v":0},{"$f":"((C120+D120)-(J120+K120))*'Building Information'!F$20","v":0},{"$f":"((C120+D120)-(J120+K120))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 7'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 7'!$D$25","v":0},{"$f":"'Project Details 7'!$E$25","v":0},{"$f":"'Project Details 7'!$F$25","v":"MMBtu"},{"$f":"(C121+D121)*VLOOKUP(B121,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C121+D121)*VLOOKUP(B121,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G121*VLOOKUP(B121,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 7'!$H$25","v":0},{"$f":"'Project Details 7'!$I$25","v":0},"MMBtu",{"$f":"(J121+K121)*VLOOKUP(I121,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J121+K121)*VLOOKUP(I121,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N121*VLOOKUP(I121,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C121+D121)*'Building Information'!F$21","v":0},{"$f":"(C121+D121)*'Building Information'!F$21","v":0},{"$f":"((C121+D121)-(J121+K121))*'Building Information'!F$21","v":0},{"$f":"((C121+D121)-(J121+K121))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 7'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 7'!$D$26","v":0},{"$f":"'Project Details 7'!$E$26","v":0},{"$f":"'Project Details 7'!$F$26","v":"MMBtu"},{"$f":"(C122+D122)*VLOOKUP(B122,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C122+D122)*VLOOKUP(B122,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G122*VLOOKUP(B122,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 7'!$H$26","v":0},{"$f":"'Project Details 7'!$I$26","v":0},"MMBtu",{"$f":"(J122+K122)*VLOOKUP(I122,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J122+K122)*VLOOKUP(I122,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N122*VLOOKUP(I122,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C122+D122)*'Building Information'!F$22","v":0},{"$f":"(C122+D122)*'Building Information'!F$22","v":0},{"$f":"((C122+D122)-(J122+K122))*'Building Information'!F$22","v":0},{"$f":"((C122+D122)-(J122+K122))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 7'!$C$27","v":"Water"},{"$f":"'Project Details 7'!$D$27","v":0},{"$f":"'Project Details 7'!$E$27","v":0},{"$f":"'Project Details 7'!$F$27","v":"Kgal"},{"$f":"(C123+D123)*VLOOKUP(B123,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C123+D123)*VLOOKUP(B123,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G123*VLOOKUP(B123,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 7'!$H$27","v":0},{"$f":"'Project Details 7'!$I$27","v":0},"Kgal",{"$f":"(J123+K123)*VLOOKUP(I123,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J123+K123)*VLOOKUP(I123,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N123*VLOOKUP(I123,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C123+D123)*'Building Information'!F$23","v":0},null,{"$f":"((C123+D123)-(J123+K123))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 7'!$C$28","v":"Sewer"},{"$f":"'Project Details 7'!$D$28","v":0},{"$f":"'Project Details 7'!$E$28","v":0},{"$f":"'Project Details 7'!$F$28","v":"Kgal"},{"$f":"(C124+D124)*VLOOKUP(B124,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C124+D124)*VLOOKUP(B124,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G124*VLOOKUP(B124,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 7'!$H$28","v":0},{"$f":"'Project Details 7'!$I$28","v":0},"Kgal",{"$f":"(J124+K124)*VLOOKUP(I124,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J124+K124)*VLOOKUP(I124,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N124*VLOOKUP(I124,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C124+D124)*'Building Information'!F$24","v":0},null,{"$f":"((C124+D124)-(J124+K124))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 7'!$C$29","v":"Other 1"},{"$f":"'Project Details 7'!$D$29","v":0},{"$f":"'Project Details 7'!$E$29","v":0},{"$f":"'Project Details 7'!$F$29","v":"User defined"},{"$f":"(C125+D125)*VLOOKUP(B125,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C125+D125)*VLOOKUP(B125,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G125*VLOOKUP(B125,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 7'!$H$29","v":0},{"$f":"'Project Details 7'!$I$29","v":0},"User defined",{"$f":"(J125+K125)*VLOOKUP(I125,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J125+K125)*VLOOKUP(I125,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N125*VLOOKUP(I125,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C125+D125)*'Building Information'!F$25","v":0},{"$f":"(C125+D125)*'Building Information'!F$25","v":0},{"$f":"((C125+D125)-(J125+K125))*'Building Information'!F$25","v":0},{"$f":"((C125+D125)-(J125+K125))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 7'!$C$30","v":"Other 2"},{"$f":"'Project Details 7'!$D$30","v":0},{"$f":"'Project Details 7'!$E$30","v":0},{"$f":"'Project Details 7'!$F$30","v":"User defined"},{"$f":"(C126+D126)*VLOOKUP(B126,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C126+D126)*VLOOKUP(B126,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G126*VLOOKUP(B126,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 7'!$H$30","v":0},{"$f":"'Project Details 7'!$I$30","v":0},"User defined",{"$f":"(J126+K126)*VLOOKUP(I126,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J126+K126)*VLOOKUP(I126,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N126*VLOOKUP(I126,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C126+D126)*'Building Information'!F$26","v":0},{"$f":"(C126+D126)*'Building Information'!F$26","v":0},{"$f":"((C126+D126)-(J126+K126))*'Building Information'!F$26","v":0},{"$f":"((C126+D126)-(J126+K126))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 7'!$C$31","v":"Other 3"},{"$f":"'Project Details 7'!$D$31","v":0},{"$f":"'Project Details 7'!$E$31","v":0},{"$f":"'Project Details 7'!$F$31","v":"User defined"},{"$f":"(C127+D127)*VLOOKUP(B127,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C127+D127)*VLOOKUP(B127,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G127*VLOOKUP(B127,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 7'!$H$31","v":0},{"$f":"'Project Details 7'!$I$31","v":0},"User defined",{"$f":"(J127+K127)*VLOOKUP(I127,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J127+K127)*VLOOKUP(I127,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N127*VLOOKUP(I127,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C127+D127)*'Building Information'!F$27","v":0},{"$f":"(C127+D127)*'Building Information'!F$27","v":0},{"$f":"((C127+D127)-(J127+K127))*'Building Information'!F$27","v":0},{"$f":"((C127+D127)-(J127+K127))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F118:F127)","v":0},{"$f":"SUM(G118:G127)","v":0},0,null,null,null,null,{"$f":"SUM(M118:M127)","v":0},{"$f":"SUM(N118:N127)","v":0},{"$f":"SUM(O118:O127)","v":0},0,{"$f":"IF(F128=0,0,(F128-M128)/F128*100)","v":0},{"$f":"(G128-N128)","v":0},{"$f":"IF(G128=0,0,(G128-N128)/G128*100)","v":0},{"$f":"(H128-O128)","v":0},{"$f":"IF(H128=0,0,(H128-O128)/H128*100)","v":0},null,null,{"$f":"SUM(X118:X127)","v":0},{"$f":"SUM(Y118:Y127)","v":0},{"$f":"SUM(Z118:Z127)","v":0},{"$f":"SUM(AA118:AA127)","v":0},{"$f":"Z128/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA128/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z128/X128","v":{"$error":"#DIV/0!"}},{"$f":"AA128/Y128","v":{"$error":"#DIV/0!"}}]
[]
["Project 8"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 8'!$C$22","v":"Electricity "},{"$f":"'Project Details 8'!$D$22","v":0},{"$f":"'Project Details 8'!$E$22","v":0},{"$f":"'Project Details 8'!$F$22","v":"KWh"},{"$f":"(C133+D133)*VLOOKUP(B133,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C133+D133)*VLOOKUP(B133,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G133*VLOOKUP(B133,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B133","v":"Electricity "},{"$f":"'Project Details 8'!$H$22","v":0},{"$f":"'Project Details 8'!$I$22","v":0},{"$f":"E133","v":"KWh"},{"$f":"(J133+K133)*VLOOKUP(I133,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J133+K133)*VLOOKUP(I133,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N133*VLOOKUP(I133,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F133-M133)","v":0},{"$f":"IF(F133=0,0,(F133-M133)/F133*100)","v":0},{"$f":"(G133-N133)","v":0},{"$f":"IF(G133=0,0,(G133-N133)/G133*100)","v":0},{"$f":"(H133-O133)","v":0},{"$f":"IF(H133=0,0,(H133-O133)/H133*100)","v":0},null,null,{"$f":"(C133+D133)*'Building Information'!F$18","v":0},{"$f":"(C133+D133)*'Building Information'!F$18","v":0},{"$f":"((C133+D133)-(J133+K133))*'Building Information'!F$18","v":0},{"$f":"((C133+D133)-(J133+K133))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 8'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 8'!$D$23","v":0},{"$f":"'Project Details 8'!$E$23","v":0},{"$f":"'Project Details 8'!$F$23","v":"MMBtu"},{"$f":"(C134+D134)*VLOOKUP(B134,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C134+D134)*VLOOKUP(B134,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G134*VLOOKUP(B134,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 8'!$H$23","v":0},{"$f":"'Project Details 8'!$I$23","v":0},"MMBtu",{"$f":"(J134+K134)*VLOOKUP(I134,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J134+K134)*VLOOKUP(I134,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N134*VLOOKUP(I134,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F134-M134)","v":0},{"$f":"IF(F134=0,0,(F134-M134)/F134*100)","v":0},0,{"$f":"IF(G134=0,0,(G134-N134)/G134*100)","v":0},{"$f":"(H134-O134)","v":0},{"$f":"IF(H134=0,0,(H134-O134)/H134*100)","v":0},null,null,{"$f":"(C134+D134)*'Building Information'!F$19","v":0},{"$f":"(C134+D134)*'Building Information'!F$19","v":0},{"$f":"((C134+D134)-(J134+K134))*'Building Information'!F$19","v":0},{"$f":"((C134+D134)-(J134+K134))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 8'!$C$24","v":"District Steam"},{"$f":"'Project Details 8'!$D$24","v":0},{"$f":"'Project Details 8'!$E$24","v":0},{"$f":"'Project Details 8'!$F$24","v":"MMBtu"},{"$f":"(C135+D135)*VLOOKUP(B135,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C135+D135)*VLOOKUP(B135,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G135*VLOOKUP(B135,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 8'!$H$24","v":0},{"$f":"'Project Details 8'!$I$24","v":0},"MMBtu",{"$f":"(J135+K135)*VLOOKUP(I135,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J135+K135)*VLOOKUP(I135,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N135*VLOOKUP(I135,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C135+D135)*'Building Information'!F$20","v":0},{"$f":"(C135+D135)*'Building Information'!F$20","v":0},{"$f":"((C135+D135)-(J135+K135))*'Building Information'!F$20","v":0},{"$f":"((C135+D135)-(J135+K135))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 8'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 8'!$D$25","v":0},{"$f":"'Project Details 8'!$E$25","v":0},{"$f":"'Project Details 8'!$F$25","v":"MMBtu"},{"$f":"(C136+D136)*VLOOKUP(B136,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C136+D136)*VLOOKUP(B136,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G136*VLOOKUP(B136,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 8'!$H$25","v":0},{"$f":"'Project Details 8'!$I$25","v":0},"MMBtu",{"$f":"(J136+K136)*VLOOKUP(I136,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J136+K136)*VLOOKUP(I136,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N136*VLOOKUP(I136,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C136+D136)*'Building Information'!F$21","v":0},{"$f":"(C136+D136)*'Building Information'!F$21","v":0},{"$f":"((C136+D136)-(J136+K136))*'Building Information'!F$21","v":0},{"$f":"((C136+D136)-(J136+K136))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 8'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 8'!$D$26","v":0},{"$f":"'Project Details 8'!$E$26","v":0},{"$f":"'Project Details 8'!$F$26","v":"MMBtu"},{"$f":"(C137+D137)*VLOOKUP(B137,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C137+D137)*VLOOKUP(B137,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G137*VLOOKUP(B137,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 8'!$H$26","v":0},{"$f":"'Project Details 8'!$I$26","v":0},"MMBtu",{"$f":"(J137+K137)*VLOOKUP(I137,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J137+K137)*VLOOKUP(I137,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N137*VLOOKUP(I137,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C137+D137)*'Building Information'!F$22","v":0},{"$f":"(C137+D137)*'Building Information'!F$22","v":0},{"$f":"((C137+D137)-(J137+K137))*'Building Information'!F$22","v":0},{"$f":"((C137+D137)-(J137+K137))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 8'!$C$27","v":"Water"},{"$f":"'Project Details 8'!$D$27","v":0},{"$f":"'Project Details 8'!$E$27","v":0},{"$f":"'Project Details 8'!$F$27","v":"Kgal"},{"$f":"(C138+D138)*VLOOKUP(B138,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C138+D138)*VLOOKUP(B138,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G138*VLOOKUP(B138,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 8'!$H$27","v":0},{"$f":"'Project Details 8'!$I$27","v":0},"Kgal",{"$f":"(J138+K138)*VLOOKUP(I138,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J138+K138)*VLOOKUP(I138,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N138*VLOOKUP(I138,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C138+D138)*'Building Information'!F$23","v":0},null,{"$f":"((C138+D138)-(J138+K138))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 8'!$C$28","v":"Sewer"},{"$f":"'Project Details 8'!$D$28","v":0},{"$f":"'Project Details 8'!$E$28","v":0},{"$f":"'Project Details 8'!$F$28","v":"Kgal"},{"$f":"(C139+D139)*VLOOKUP(B139,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C139+D139)*VLOOKUP(B139,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G139*VLOOKUP(B139,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 8'!$H$28","v":0},{"$f":"'Project Details 8'!$I$28","v":0},"Kgal",{"$f":"(J139+K139)*VLOOKUP(I139,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J139+K139)*VLOOKUP(I139,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N139*VLOOKUP(I139,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C139+D139)*'Building Information'!F$24","v":0},null,{"$f":"((C139+D139)-(J139+K139))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 8'!$C$29","v":"Other 1"},{"$f":"'Project Details 8'!$D$29","v":0},{"$f":"'Project Details 8'!$E$29","v":0},{"$f":"'Project Details 8'!$F$29","v":"User defined"},{"$f":"(C140+D140)*VLOOKUP(B140,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C140+D140)*VLOOKUP(B140,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G140*VLOOKUP(B140,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 8'!$H$29","v":0},{"$f":"'Project Details 8'!$I$29","v":0},"User defined",{"$f":"(J140+K140)*VLOOKUP(I140,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J140+K140)*VLOOKUP(I140,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N140*VLOOKUP(I140,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C140+D140)*'Building Information'!F$25","v":0},{"$f":"(C140+D140)*'Building Information'!F$25","v":0},{"$f":"((C140+D140)-(J140+K140))*'Building Information'!F$25","v":0},{"$f":"((C140+D140)-(J140+K140))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 8'!$C$30","v":"Other 2"},{"$f":"'Project Details 8'!$D$30","v":0},{"$f":"'Project Details 8'!$E$30","v":0},{"$f":"'Project Details 8'!$F$30","v":"User defined"},{"$f":"(C141+D141)*VLOOKUP(B141,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C141+D141)*VLOOKUP(B141,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G141*VLOOKUP(B141,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 8'!$H$30","v":0},{"$f":"'Project Details 8'!$I$30","v":0},"User defined",{"$f":"(J141+K141)*VLOOKUP(I141,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J141+K141)*VLOOKUP(I141,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N141*VLOOKUP(I141,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C141+D141)*'Building Information'!F$26","v":0},{"$f":"(C141+D141)*'Building Information'!F$26","v":0},{"$f":"((C141+D141)-(J141+K141))*'Building Information'!F$26","v":0},{"$f":"((C141+D141)-(J141+K141))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 8'!$C$31","v":"Other 3"},{"$f":"'Project Details 8'!$D$31","v":0},{"$f":"'Project Details 8'!$E$31","v":0},{"$f":"'Project Details 8'!$F$31","v":"User defined"},{"$f":"(C142+D142)*VLOOKUP(B142,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C142+D142)*VLOOKUP(B142,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G142*VLOOKUP(B142,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 8'!$H$31","v":0},{"$f":"'Project Details 8'!$I$31","v":0},"User defined",{"$f":"(J142+K142)*VLOOKUP(I142,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J142+K142)*VLOOKUP(I142,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N142*VLOOKUP(I142,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C142+D142)*'Building Information'!F$27","v":0},{"$f":"(C142+D142)*'Building Information'!F$27","v":0},{"$f":"((C142+D142)-(J142+K142))*'Building Information'!F$27","v":0},{"$f":"((C142+D142)-(J142+K142))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F133:F142)","v":0},{"$f":"SUM(G133:G142)","v":0},0,null,null,null,null,{"$f":"SUM(M133:M142)","v":0},{"$f":"SUM(N133:N142)","v":0},{"$f":"SUM(O133:O142)","v":0},0,{"$f":"IF(F143=0,0,(F143-M143)/F143*100)","v":0},{"$f":"(G143-N143)","v":0},{"$f":"IF(G143=0,0,(G143-N143)/G143*100)","v":0},{"$f":"(H143-O143)","v":0},{"$f":"IF(H143=0,0,(H143-O143)/H143*100)","v":0},null,null,{"$f":"SUM(X133:X142)","v":0},{"$f":"SUM(Y133:Y142)","v":0},{"$f":"SUM(Z133:Z142)","v":0},{"$f":"SUM(AA133:AA142)","v":0},{"$f":"Z143/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA143/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z143/X143","v":{"$error":"#DIV/0!"}},{"$f":"AA143/Y143","v":{"$error":"#DIV/0!"}}]
[]
["Project 9"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 9'!$C$22","v":"Electricity "},{"$f":"'Project Details 9'!$D$22","v":0},{"$f":"'Project Details 9'!$E$22","v":0},{"$f":"'Project Details 9'!$F$22","v":"KWh"},{"$f":"(C148+D148)*VLOOKUP(B148,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C148+D148)*VLOOKUP(B148,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G148*VLOOKUP(B148,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B148","v":"Electricity "},{"$f":"'Project Details 9'!$H$22","v":0},{"$f":"'Project Details 9'!$I$22","v":0},{"$f":"E148","v":"KWh"},{"$f":"(J148+K148)*VLOOKUP(I148,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J148+K148)*VLOOKUP(I148,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N148*VLOOKUP(I148,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F148-M148)","v":0},{"$f":"IF(F148=0,0,(F148-M148)/F148*100)","v":0},{"$f":"(G148-N148)","v":0},{"$f":"IF(G148=0,0,(G148-N148)/G148*100)","v":0},{"$f":"(H148-O148)","v":0},{"$f":"IF(H148=0,0,(H148-O148)/H148*100)","v":0},null,null,{"$f":"(C148+D148)*'Building Information'!F$18","v":0},{"$f":"(C148+D148)*'Building Information'!F$18","v":0},{"$f":"((C148+D148)-(J148+K148))*'Building Information'!F$18","v":0},{"$f":"((C148+D148)-(J148+K148))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 9'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 9'!$D$23","v":0},{"$f":"'Project Details 9'!$E$23","v":0},{"$f":"'Project Details 9'!$F$23","v":"MMBtu"},{"$f":"(C149+D149)*VLOOKUP(B149,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C149+D149)*VLOOKUP(B149,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G149*VLOOKUP(B149,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 9'!$H$23","v":0},{"$f":"'Project Details 9'!$I$23","v":0},"MMBtu",{"$f":"(J149+K149)*VLOOKUP(I149,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J149+K149)*VLOOKUP(I149,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N149*VLOOKUP(I149,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F149-M149)","v":0},{"$f":"IF(F149=0,0,(F149-M149)/F149*100)","v":0},0,{"$f":"IF(G149=0,0,(G149-N149)/G149*100)","v":0},{"$f":"(H149-O149)","v":0},{"$f":"IF(H149=0,0,(H149-O149)/H149*100)","v":0},null,null,{"$f":"(C149+D149)*'Building Information'!F$19","v":0},{"$f":"(C149+D149)*'Building Information'!F$19","v":0},{"$f":"((C149+D149)-(J149+K149))*'Building Information'!F$19","v":0},{"$f":"((C149+D149)-(J149+K149))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 9'!$C$24","v":"District Steam"},{"$f":"'Project Details 9'!$D$24","v":0},{"$f":"'Project Details 9'!$E$24","v":0},{"$f":"'Project Details 9'!$F$24","v":"MMBtu"},{"$f":"(C150+D150)*VLOOKUP(B150,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C150+D150)*VLOOKUP(B150,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G150*VLOOKUP(B150,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 9'!$H$24","v":0},{"$f":"'Project Details 9'!$I$24","v":0},"MMBtu",{"$f":"(J150+K150)*VLOOKUP(I150,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J150+K150)*VLOOKUP(I150,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N150*VLOOKUP(I150,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C150+D150)*'Building Information'!F$20","v":0},{"$f":"(C150+D150)*'Building Information'!F$20","v":0},{"$f":"((C150+D150)-(J150+K150))*'Building Information'!F$20","v":0},{"$f":"((C150+D150)-(J150+K150))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 9'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 9'!$D$25","v":0},{"$f":"'Project Details 9'!$E$25","v":0},{"$f":"'Project Details 9'!$F$25","v":"MMBtu"},{"$f":"(C151+D151)*VLOOKUP(B151,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C151+D151)*VLOOKUP(B151,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G151*VLOOKUP(B151,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 9'!$H$25","v":0},{"$f":"'Project Details 9'!$I$25","v":0},"MMBtu",{"$f":"(J151+K151)*VLOOKUP(I151,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J151+K151)*VLOOKUP(I151,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N151*VLOOKUP(I151,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C151+D151)*'Building Information'!F$21","v":0},{"$f":"(C151+D151)*'Building Information'!F$21","v":0},{"$f":"((C151+D151)-(J151+K151))*'Building Information'!F$21","v":0},{"$f":"((C151+D151)-(J151+K151))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 9'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 9'!$D$26","v":0},{"$f":"'Project Details 9'!$E$26","v":0},{"$f":"'Project Details 9'!$F$26","v":"MMBtu"},{"$f":"(C152+D152)*VLOOKUP(B152,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C152+D152)*VLOOKUP(B152,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G152*VLOOKUP(B152,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 9'!$H$26","v":0},{"$f":"'Project Details 9'!$I$26","v":0},"MMBtu",{"$f":"(J152+K152)*VLOOKUP(I152,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J152+K152)*VLOOKUP(I152,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N152*VLOOKUP(I152,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C152+D152)*'Building Information'!F$22","v":0},{"$f":"(C152+D152)*'Building Information'!F$22","v":0},{"$f":"((C152+D152)-(J152+K152))*'Building Information'!F$22","v":0},{"$f":"((C152+D152)-(J152+K152))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 9'!$C$27","v":"Water"},{"$f":"'Project Details 9'!$D$27","v":0},{"$f":"'Project Details 9'!$E$27","v":0},{"$f":"'Project Details 9'!$F$27","v":"Kgal"},{"$f":"(C153+D153)*VLOOKUP(B153,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C153+D153)*VLOOKUP(B153,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G153*VLOOKUP(B153,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 9'!$H$27","v":0},{"$f":"'Project Details 9'!$I$27","v":0},"Kgal",{"$f":"(J153+K153)*VLOOKUP(I153,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J153+K153)*VLOOKUP(I153,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N153*VLOOKUP(I153,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C153+D153)*'Building Information'!F$23","v":0},null,{"$f":"((C153+D153)-(J153+K153))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 9'!$C$28","v":"Sewer"},{"$f":"'Project Details 9'!$D$28","v":0},{"$f":"'Project Details 9'!$E$28","v":0},{"$f":"'Project Details 9'!$F$28","v":"Kgal"},{"$f":"(C154+D154)*VLOOKUP(B154,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C154+D154)*VLOOKUP(B154,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G154*VLOOKUP(B154,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 9'!$H$28","v":0},{"$f":"'Project Details 9'!$I$28","v":0},"Kgal",{"$f":"(J154+K154)*VLOOKUP(I154,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J154+K154)*VLOOKUP(I154,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N154*VLOOKUP(I154,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C154+D154)*'Building Information'!F$24","v":0},null,{"$f":"((C154+D154)-(J154+K154))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 9'!$C$29","v":"Other 1"},{"$f":"'Project Details 9'!$D$29","v":0},{"$f":"'Project Details 9'!$E$29","v":0},{"$f":"'Project Details 9'!$F$29","v":"User defined"},{"$f":"(C155+D155)*VLOOKUP(B155,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C155+D155)*VLOOKUP(B155,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G155*VLOOKUP(B155,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 9'!$H$29","v":0},{"$f":"'Project Details 9'!$I$29","v":0},"User defined",{"$f":"(J155+K155)*VLOOKUP(I155,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J155+K155)*VLOOKUP(I155,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N155*VLOOKUP(I155,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C155+D155)*'Building Information'!F$25","v":0},{"$f":"(C155+D155)*'Building Information'!F$25","v":0},{"$f":"((C155+D155)-(J155+K155))*'Building Information'!F$25","v":0},{"$f":"((C155+D155)-(J155+K155))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 9'!$C$30","v":"Other 2"},{"$f":"'Project Details 9'!$D$30","v":0},{"$f":"'Project Details 9'!$E$30","v":0},{"$f":"'Project Details 9'!$F$30","v":"User defined"},{"$f":"(C156+D156)*VLOOKUP(B156,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C156+D156)*VLOOKUP(B156,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G156*VLOOKUP(B156,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 9'!$H$30","v":0},{"$f":"'Project Details 9'!$I$30","v":0},"User defined",{"$f":"(J156+K156)*VLOOKUP(I156,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J156+K156)*VLOOKUP(I156,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N156*VLOOKUP(I156,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C156+D156)*'Building Information'!F$26","v":0},{"$f":"(C156+D156)*'Building Information'!F$26","v":0},{"$f":"((C156+D156)-(J156+K156))*'Building Information'!F$26","v":0},{"$f":"((C156+D156)-(J156+K156))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 9'!$C$31","v":"Other 3"},{"$f":"'Project Details 9'!$D$31","v":0},{"$f":"'Project Details 9'!$E$31","v":0},{"$f":"'Project Details 9'!$F$31","v":"User defined"},{"$f":"(C157+D157)*VLOOKUP(B157,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C157+D157)*VLOOKUP(B157,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G157*VLOOKUP(B157,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 9'!$H$31","v":0},{"$f":"'Project Details 9'!$I$31","v":0},"User defined",{"$f":"(J157+K157)*VLOOKUP(I157,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J157+K157)*VLOOKUP(I157,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N157*VLOOKUP(I157,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C157+D157)*'Building Information'!F$27","v":0},{"$f":"(C157+D157)*'Building Information'!F$27","v":0},{"$f":"((C157+D157)-(J157+K157))*'Building Information'!F$27","v":0},{"$f":"((C157+D157)-(J157+K157))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F148:F157)","v":0},{"$f":"SUM(G148:G157)","v":0},0,null,null,null,null,{"$f":"SUM(M148:M157)","v":0},{"$f":"SUM(N148:N157)","v":0},{"$f":"SUM(O148:O157)","v":0},0,{"$f":"IF(F158=0,0,(F158-M158)/F158*100)","v":0},{"$f":"(G158-N158)","v":0},{"$f":"IF(G158=0,0,(G158-N158)/G158*100)","v":0},{"$f":"(H158-O158)","v":0},{"$f":"IF(H158=0,0,(H158-O158)/H158*100)","v":0},null,null,{"$f":"SUM(X148:X157)","v":0},{"$f":"SUM(Y148:Y157)","v":0},{"$f":"SUM(Z148:Z157)","v":0},{"$f":"SUM(AA148:AA157)","v":0},{"$f":"Z158/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA158/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z158/X158","v":{"$error":"#DIV/0!"}},{"$f":"AA158/Y158","v":{"$error":"#DIV/0!"}}]
[]
["Project 10"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 10'!$C$22","v":"Electricity "},{"$f":"'Project Details 10'!$D$22","v":0},{"$f":"'Project Details 10'!$E$22","v":0},{"$f":"'Project Details 10'!$F$22","v":"KWh"},{"$f":"(C163+D163)*VLOOKUP(B163,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C163+D163)*VLOOKUP(B163,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G163*VLOOKUP(B163,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B163","v":"Electricity "},{"$f":"'Project Details 10'!$H$22","v":0},{"$f":"'Project Details 10'!$I$22","v":0},{"$f":"E163","v":"KWh"},{"$f":"(J163+K163)*VLOOKUP(I163,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J163+K163)*VLOOKUP(I163,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N163*VLOOKUP(I163,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F163-M163)","v":0},{"$f":"IF(F163=0,0,(F163-M163)/F163*100)","v":0},{"$f":"(G163-N163)","v":0},{"$f":"IF(G163=0,0,(G163-N163)/G163*100)","v":0},{"$f":"(H163-O163)","v":0},{"$f":"IF(H163=0,0,(H163-O163)/H163*100)","v":0},null,null,{"$f":"(C163+D163)*'Building Information'!F$18","v":0},{"$f":"(C163+D163)*'Building Information'!F$18","v":0},{"$f":"((C163+D163)-(J163+K163))*'Building Information'!F$18","v":0},{"$f":"((C163+D163)-(J163+K163))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 10'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 10'!$D$23","v":0},{"$f":"'Project Details 10'!$E$23","v":0},{"$f":"'Project Details 10'!$F$23","v":"MMBtu"},{"$f":"(C164+D164)*VLOOKUP(B164,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C164+D164)*VLOOKUP(B164,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G164*VLOOKUP(B164,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 10'!$H$23","v":0},{"$f":"'Project Details 10'!$I$23","v":0},"MMBtu",{"$f":"(J164+K164)*VLOOKUP(I164,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J164+K164)*VLOOKUP(I164,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N164*VLOOKUP(I164,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F164-M164)","v":0},{"$f":"IF(F164=0,0,(F164-M164)/F164*100)","v":0},0,{"$f":"IF(G164=0,0,(G164-N164)/G164*100)","v":0},{"$f":"(H164-O164)","v":0},{"$f":"IF(H164=0,0,(H164-O164)/H164*100)","v":0},null,null,{"$f":"(C164+D164)*'Building Information'!F$19","v":0},{"$f":"(C164+D164)*'Building Information'!F$19","v":0},{"$f":"((C164+D164)-(J164+K164))*'Building Information'!F$19","v":0},{"$f":"((C164+D164)-(J164+K164))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 10'!$C$24","v":"District Steam"},{"$f":"'Project Details 10'!$D$24","v":0},{"$f":"'Project Details 10'!$E$24","v":0},{"$f":"'Project Details 10'!$F$24","v":"MMBtu"},{"$f":"(C165+D165)*VLOOKUP(B165,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C165+D165)*VLOOKUP(B165,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G165*VLOOKUP(B165,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 10'!$H$24","v":0},{"$f":"'Project Details 10'!$I$24","v":0},"MMBtu",{"$f":"(J165+K165)*VLOOKUP(I165,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J165+K165)*VLOOKUP(I165,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N165*VLOOKUP(I165,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C165+D165)*'Building Information'!F$20","v":0},{"$f":"(C165+D165)*'Building Information'!F$20","v":0},{"$f":"((C165+D165)-(J165+K165))*'Building Information'!F$20","v":0},{"$f":"((C165+D165)-(J165+K165))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 10'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 10'!$D$25","v":0},{"$f":"'Project Details 10'!$E$25","v":0},{"$f":"'Project Details 10'!$F$25","v":"MMBtu"},{"$f":"(C166+D166)*VLOOKUP(B166,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C166+D166)*VLOOKUP(B166,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G166*VLOOKUP(B166,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 10'!$H$25","v":0},{"$f":"'Project Details 10'!$I$25","v":0},"MMBtu",{"$f":"(J166+K166)*VLOOKUP(I166,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J166+K166)*VLOOKUP(I166,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N166*VLOOKUP(I166,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C166+D166)*'Building Information'!F$21","v":0},{"$f":"(C166+D166)*'Building Information'!F$21","v":0},{"$f":"((C166+D166)-(J166+K166))*'Building Information'!F$21","v":0},{"$f":"((C166+D166)-(J166+K166))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 10'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 10'!$D$26","v":0},{"$f":"'Project Details 10'!$E$26","v":0},{"$f":"'Project Details 10'!$F$26","v":"MMBtu"},{"$f":"(C167+D167)*VLOOKUP(B167,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C167+D167)*VLOOKUP(B167,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G167*VLOOKUP(B167,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 10'!$H$26","v":0},{"$f":"'Project Details 10'!$I$26","v":0},"MMBtu",{"$f":"(J167+K167)*VLOOKUP(I167,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J167+K167)*VLOOKUP(I167,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N167*VLOOKUP(I167,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C167+D167)*'Building Information'!F$22","v":0},{"$f":"(C167+D167)*'Building Information'!F$22","v":0},{"$f":"((C167+D167)-(J167+K167))*'Building Information'!F$22","v":0},{"$f":"((C167+D167)-(J167+K167))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 10'!$C$27","v":"Water"},{"$f":"'Project Details 10'!$D$27","v":0},{"$f":"'Project Details 10'!$E$27","v":0},{"$f":"'Project Details 10'!$F$27","v":"Kgal"},{"$f":"(C168+D168)*VLOOKUP(B168,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C168+D168)*VLOOKUP(B168,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G168*VLOOKUP(B168,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 10'!$H$27","v":0},{"$f":"'Project Details 10'!$I$27","v":0},"Kgal",{"$f":"(J168+K168)*VLOOKUP(I168,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J168+K168)*VLOOKUP(I168,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N168*VLOOKUP(I168,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C168+D168)*'Building Information'!F$23","v":0},null,{"$f":"((C168+D168)-(J168+K168))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 10'!$C$28","v":"Sewer"},{"$f":"'Project Details 10'!$D$28","v":0},{"$f":"'Project Details 10'!$E$28","v":0},{"$f":"'Project Details 10'!$F$28","v":"Kgal"},{"$f":"(C169+D169)*VLOOKUP(B169,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C169+D169)*VLOOKUP(B169,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G169*VLOOKUP(B169,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 10'!$H$28","v":0},{"$f":"'Project Details 10'!$I$28","v":0},"Kgal",{"$f":"(J169+K169)*VLOOKUP(I169,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J169+K169)*VLOOKUP(I169,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N169*VLOOKUP(I169,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C169+D169)*'Building Information'!F$24","v":0},null,{"$f":"((C169+D169)-(J169+K169))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 10'!$C$29","v":"Other 1"},{"$f":"'Project Details 10'!$D$29","v":0},{"$f":"'Project Details 10'!$E$29","v":0},{"$f":"'Project Details 10'!$F$29","v":"User defined"},{"$f":"(C170+D170)*VLOOKUP(B170,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C170+D170)*VLOOKUP(B170,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G170*VLOOKUP(B170,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 10'!$H$29","v":0},{"$f":"'Project Details 10'!$I$29","v":0},"User defined",{"$f":"(J170+K170)*VLOOKUP(I170,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J170+K170)*VLOOKUP(I170,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N170*VLOOKUP(I170,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C170+D170)*'Building Information'!F$25","v":0},{"$f":"(C170+D170)*'Building Information'!F$25","v":0},{"$f":"((C170+D170)-(J170+K170))*'Building Information'!F$25","v":0},{"$f":"((C170+D170)-(J170+K170))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 10'!$C$30","v":"Other 2"},{"$f":"'Project Details 10'!$D$30","v":0},{"$f":"'Project Details 10'!$E$30","v":0},{"$f":"'Project Details 10'!$F$30","v":"User defined"},{"$f":"(C171+D171)*VLOOKUP(B171,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C171+D171)*VLOOKUP(B171,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G171*VLOOKUP(B171,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 10'!$H$30","v":0},{"$f":"'Project Details 10'!$I$30","v":0},"User defined",{"$f":"(J171+K171)*VLOOKUP(I171,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J171+K171)*VLOOKUP(I171,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N171*VLOOKUP(I171,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C171+D171)*'Building Information'!F$26","v":0},{"$f":"(C171+D171)*'Building Information'!F$26","v":0},{"$f":"((C171+D171)-(J171+K171))*'Building Information'!F$26","v":0},{"$f":"((C171+D171)-(J171+K171))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 10'!$C$31","v":"Other 3"},{"$f":"'Project Details 10'!$D$31","v":0},{"$f":"'Project Details 10'!$E$31","v":0},{"$f":"'Project Details 10'!$F$31","v":"User defined"},{"$f":"(C172+D172)*VLOOKUP(B172,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C172+D172)*VLOOKUP(B172,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G172*VLOOKUP(B172,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 10'!$H$31","v":0},{"$f":"'Project Details 10'!$I$31","v":0},"User defined",{"$f":"(J172+K172)*VLOOKUP(I172,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J172+K172)*VLOOKUP(I172,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N172*VLOOKUP(I172,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C172+D172)*'Building Information'!F$27","v":0},{"$f":"(C172+D172)*'Building Information'!F$27","v":0},{"$f":"((C172+D172)-(J172+K172))*'Building Information'!F$27","v":0},{"$f":"((C172+D172)-(J172+K172))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F163:F172)","v":0},{"$f":"SUM(G163:G172)","v":0},0,null,null,null,null,{"$f":"SUM(M163:M172)","v":0},{"$f":"SUM(N163:N172)","v":0},{"$f":"SUM(O163:O172)","v":0},0,{"$f":"IF(F173=0,0,(F173-M173)/F173*100)","v":0},{"$f":"(G173-N173)","v":0},{"$f":"IF(G173=0,0,(G173-N173)/G173*100)","v":0},{"$f":"(H173-O173)","v":0},{"$f":"IF(H173=0,0,(H173-O173)/H173*100)","v":0},null,null,{"$f":"SUM(X163:X172)","v":0},{"$f":"SUM(Y163:Y172)","v":0},{"$f":"SUM(Z163:Z172)","v":0},{"$f":"SUM(AA163:AA172)","v":0},{"$f":"Z173/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA173/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z173/X173","v":{"$error":"#DIV/0!"}},{"$f":"AA173/Y173","v":{"$error":"#DIV/0!"}}]
[]
["Project 11"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 11'!$C$22","v":"Electricity "},{"$f":"'Project Details 11'!$D$22","v":0},{"$f":"'Project Details 11'!$E$22","v":0},{"$f":"'Project Details 11'!$F$22","v":"KWh"},{"$f":"(C178+D178)*VLOOKUP(B178,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C178+D178)*VLOOKUP(B178,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G178*VLOOKUP(B178,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B178","v":"Electricity "},{"$f":"'Project Details 11'!$H$22","v":0},{"$f":"'Project Details 11'!$I$22","v":0},{"$f":"E178","v":"KWh"},{"$f":"(J178+K178)*VLOOKUP(I178,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J178+K178)*VLOOKUP(I178,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N178*VLOOKUP(I178,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F178-M178)","v":0},{"$f":"IF(F178=0,0,(F178-M178)/F178*100)","v":0},{"$f":"(G178-N178)","v":0},{"$f":"IF(G178=0,0,(G178-N178)/G178*100)","v":0},{"$f":"(H178-O178)","v":0},{"$f":"IF(H178=0,0,(H178-O178)/H178*100)","v":0},null,null,{"$f":"(C178+D178)*'Building Information'!F$18","v":0},{"$f":"(C178+D178)*'Building Information'!F$18","v":0},{"$f":"((C178+D178)-(J178+K178))*'Building Information'!F$18","v":0},{"$f":"((C178+D178)-(J178+K178))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 11'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 11'!$D$23","v":0},{"$f":"'Project Details 11'!$E$23","v":0},{"$f":"'Project Details 11'!$F$23","v":"MMBtu"},{"$f":"(C179+D179)*VLOOKUP(B179,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C179+D179)*VLOOKUP(B179,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G179*VLOOKUP(B179,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 11'!$H$23","v":0},{"$f":"'Project Details 11'!$I$23","v":0},"MMBtu",{"$f":"(J179+K179)*VLOOKUP(I179,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J179+K179)*VLOOKUP(I179,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N179*VLOOKUP(I179,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F179-M179)","v":0},{"$f":"IF(F179=0,0,(F179-M179)/F179*100)","v":0},0,{"$f":"IF(G179=0,0,(G179-N179)/G179*100)","v":0},{"$f":"(H179-O179)","v":0},{"$f":"IF(H179=0,0,(H179-O179)/H179*100)","v":0},null,null,{"$f":"(C179+D179)*'Building Information'!F$19","v":0},{"$f":"(C179+D179)*'Building Information'!F$19","v":0},{"$f":"((C179+D179)-(J179+K179))*'Building Information'!F$19","v":0},{"$f":"((C179+D179)-(J179+K179))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 11'!$C$24","v":"District Steam"},{"$f":"'Project Details 11'!$D$24","v":0},{"$f":"'Project Details 11'!$E$24","v":0},{"$f":"'Project Details 11'!$F$24","v":"MMBtu"},{"$f":"(C180+D180)*VLOOKUP(B180,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C180+D180)*VLOOKUP(B180,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G180*VLOOKUP(B180,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 11'!$H$24","v":0},{"$f":"'Project Details 11'!$I$24","v":0},"MMBtu",{"$f":"(J180+K180)*VLOOKUP(I180,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J180+K180)*VLOOKUP(I180,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N180*VLOOKUP(I180,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C180+D180)*'Building Information'!F$20","v":0},{"$f":"(C180+D180)*'Building Information'!F$20","v":0},{"$f":"((C180+D180)-(J180+K180))*'Building Information'!F$20","v":0},{"$f":"((C180+D180)-(J180+K180))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 11'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 11'!$D$25","v":0},{"$f":"'Project Details 11'!$E$25","v":0},{"$f":"'Project Details 11'!$F$25","v":"MMBtu"},{"$f":"(C181+D181)*VLOOKUP(B181,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C181+D181)*VLOOKUP(B181,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G181*VLOOKUP(B181,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 11'!$H$25","v":0},{"$f":"'Project Details 11'!$I$25","v":0},"MMBtu",{"$f":"(J181+K181)*VLOOKUP(I181,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J181+K181)*VLOOKUP(I181,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N181*VLOOKUP(I181,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C181+D181)*'Building Information'!F$21","v":0},{"$f":"(C181+D181)*'Building Information'!F$21","v":0},{"$f":"((C181+D181)-(J181+K181))*'Building Information'!F$21","v":0},{"$f":"((C181+D181)-(J181+K181))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 11'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 11'!$D$26","v":0},{"$f":"'Project Details 11'!$E$26","v":0},{"$f":"'Project Details 11'!$F$26","v":"MMBtu"},{"$f":"(C182+D182)*VLOOKUP(B182,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C182+D182)*VLOOKUP(B182,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G182*VLOOKUP(B182,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 11'!$H$26","v":0},{"$f":"'Project Details 11'!$I$26","v":0},"MMBtu",{"$f":"(J182+K182)*VLOOKUP(I182,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J182+K182)*VLOOKUP(I182,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N182*VLOOKUP(I182,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C182+D182)*'Building Information'!F$22","v":0},{"$f":"(C182+D182)*'Building Information'!F$22","v":0},{"$f":"((C182+D182)-(J182+K182))*'Building Information'!F$22","v":0},{"$f":"((C182+D182)-(J182+K182))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 11'!$C$27","v":"Water"},{"$f":"'Project Details 11'!$D$27","v":0},{"$f":"'Project Details 11'!$E$27","v":0},{"$f":"'Project Details 11'!$F$27","v":"Kgal"},{"$f":"(C183+D183)*VLOOKUP(B183,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C183+D183)*VLOOKUP(B183,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G183*VLOOKUP(B183,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 11'!$H$27","v":0},{"$f":"'Project Details 11'!$I$27","v":0},"Kgal",{"$f":"(J183+K183)*VLOOKUP(I183,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J183+K183)*VLOOKUP(I183,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N183*VLOOKUP(I183,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C183+D183)*'Building Information'!F$23","v":0},null,{"$f":"((C183+D183)-(J183+K183))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 11'!$C$28","v":"Sewer"},{"$f":"'Project Details 11'!$D$28","v":0},{"$f":"'Project Details 11'!$E$28","v":0},{"$f":"'Project Details 11'!$F$28","v":"Kgal"},{"$f":"(C184+D184)*VLOOKUP(B184,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C184+D184)*VLOOKUP(B184,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G184*VLOOKUP(B184,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 11'!$H$28","v":0},{"$f":"'Project Details 11'!$I$28","v":0},"Kgal",{"$f":"(J184+K184)*VLOOKUP(I184,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J184+K184)*VLOOKUP(I184,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N184*VLOOKUP(I184,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C184+D184)*'Building Information'!F$24","v":0},null,{"$f":"((C184+D184)-(J184+K184))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 11'!$C$29","v":"Other 1"},{"$f":"'Project Details 11'!$D$29","v":0},{"$f":"'Project Details 11'!$E$29","v":0},{"$f":"'Project Details 11'!$F$29","v":"User defined"},{"$f":"(C185+D185)*VLOOKUP(B185,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C185+D185)*VLOOKUP(B185,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G185*VLOOKUP(B185,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 11'!$H$29","v":0},{"$f":"'Project Details 11'!$I$29","v":0},"User defined",{"$f":"(J185+K185)*VLOOKUP(I185,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J185+K185)*VLOOKUP(I185,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N185*VLOOKUP(I185,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C185+D185)*'Building Information'!F$25","v":0},{"$f":"(C185+D185)*'Building Information'!F$25","v":0},{"$f":"((C185+D185)-(J185+K185))*'Building Information'!F$25","v":0},{"$f":"((C185+D185)-(J185+K185))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 11'!$C$30","v":"Other 2"},{"$f":"'Project Details 11'!$D$30","v":0},{"$f":"'Project Details 11'!$E$30","v":0},{"$f":"'Project Details 11'!$F$30","v":"User defined"},{"$f":"(C186+D186)*VLOOKUP(B186,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C186+D186)*VLOOKUP(B186,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G186*VLOOKUP(B186,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 11'!$H$30","v":0},{"$f":"'Project Details 11'!$I$30","v":0},"User defined",{"$f":"(J186+K186)*VLOOKUP(I186,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J186+K186)*VLOOKUP(I186,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N186*VLOOKUP(I186,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C186+D186)*'Building Information'!F$26","v":0},{"$f":"(C186+D186)*'Building Information'!F$26","v":0},{"$f":"((C186+D186)-(J186+K186))*'Building Information'!F$26","v":0},{"$f":"((C186+D186)-(J186+K186))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 11'!$C$31","v":"Other 3"},{"$f":"'Project Details 11'!$D$31","v":0},{"$f":"'Project Details 11'!$E$31","v":0},{"$f":"'Project Details 11'!$F$31","v":"User defined"},{"$f":"(C187+D187)*VLOOKUP(B187,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C187+D187)*VLOOKUP(B187,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G187*VLOOKUP(B187,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 11'!$H$31","v":0},{"$f":"'Project Details 11'!$I$31","v":0},"User defined",{"$f":"(J187+K187)*VLOOKUP(I187,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J187+K187)*VLOOKUP(I187,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N187*VLOOKUP(I187,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C187+D187)*'Building Information'!F$27","v":0},{"$f":"(C187+D187)*'Building Information'!F$27","v":0},{"$f":"((C187+D187)-(J187+K187))*'Building Information'!F$27","v":0},{"$f":"((C187+D187)-(J187+K187))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F178:F187)","v":0},{"$f":"SUM(G178:G187)","v":0},0,null,null,null,null,{"$f":"SUM(M178:M187)","v":0},{"$f":"SUM(N178:N187)","v":0},{"$f":"SUM(O178:O187)","v":0},0,{"$f":"IF(F188=0,0,(F188-M188)/F188*100)","v":0},{"$f":"(G188-N188)","v":0},{"$f":"IF(G188=0,0,(G188-N188)/G188*100)","v":0},{"$f":"(H188-O188)","v":0},{"$f":"IF(H188=0,0,(H188-O188)/H188*100)","v":0},null,null,{"$f":"SUM(X178:X187)","v":0},{"$f":"SUM(Y178:Y187)","v":0},{"$f":"SUM(Z178:Z187)","v":0},{"$f":"SUM(AA178:AA187)","v":0},{"$f":"Z188/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA188/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z188/X188","v":{"$error":"#DIV/0!"}},{"$f":"AA188/Y188","v":{"$error":"#DIV/0!"}}]
[]
["Project 12"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 12'!$C$22","v":"Electricity "},{"$f":"'Project Details 12'!$D$22","v":0},{"$f":"'Project Details 12'!$E$22","v":0},{"$f":"'Project Details 12'!$F$22","v":"KWh"},{"$f":"(C193+D193)*VLOOKUP(B193,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C193+D193)*VLOOKUP(B193,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G193*VLOOKUP(B193,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B193","v":"Electricity "},{"$f":"'Project Details 12'!$H$22","v":0},{"$f":"'Project Details 12'!$I$22","v":0},{"$f":"E193","v":"KWh"},{"$f":"(J193+K193)*VLOOKUP(I193,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J193+K193)*VLOOKUP(I193,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N193*VLOOKUP(I193,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F193-M193)","v":0},{"$f":"IF(F193=0,0,(F193-M193)/F193*100)","v":0},{"$f":"(G193-N193)","v":0},{"$f":"IF(G193=0,0,(G193-N193)/G193*100)","v":0},{"$f":"(H193-O193)","v":0},{"$f":"IF(H193=0,0,(H193-O193)/H193*100)","v":0},null,null,{"$f":"(C193+D193)*'Building Information'!F$18","v":0},{"$f":"(C193+D193)*'Building Information'!F$18","v":0},{"$f":"((C193+D193)-(J193+K193))*'Building Information'!F$18","v":0},{"$f":"((C193+D193)-(J193+K193))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 12'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 12'!$D$23","v":0},{"$f":"'Project Details 12'!$E$23","v":0},{"$f":"'Project Details 12'!$F$23","v":"MMBtu"},{"$f":"(C194+D194)*VLOOKUP(B194,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C194+D194)*VLOOKUP(B194,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G194*VLOOKUP(B194,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 12'!$H$23","v":0},{"$f":"'Project Details 12'!$I$23","v":0},"MMBtu",{"$f":"(J194+K194)*VLOOKUP(I194,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J194+K194)*VLOOKUP(I194,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N194*VLOOKUP(I194,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F194-M194)","v":0},{"$f":"IF(F194=0,0,(F194-M194)/F194*100)","v":0},0,{"$f":"IF(G194=0,0,(G194-N194)/G194*100)","v":0},{"$f":"(H194-O194)","v":0},{"$f":"IF(H194=0,0,(H194-O194)/H194*100)","v":0},null,null,{"$f":"(C194+D194)*'Building Information'!F$19","v":0},{"$f":"(C194+D194)*'Building Information'!F$19","v":0},{"$f":"((C194+D194)-(J194+K194))*'Building Information'!F$19","v":0},{"$f":"((C194+D194)-(J194+K194))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 12'!$C$24","v":"District Steam"},{"$f":"'Project Details 12'!$D$24","v":0},{"$f":"'Project Details 12'!$E$24","v":0},{"$f":"'Project Details 12'!$F$24","v":"MMBtu"},{"$f":"(C195+D195)*VLOOKUP(B195,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C195+D195)*VLOOKUP(B195,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G195*VLOOKUP(B195,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 12'!$H$24","v":0},{"$f":"'Project Details 12'!$I$24","v":0},"MMBtu",{"$f":"(J195+K195)*VLOOKUP(I195,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J195+K195)*VLOOKUP(I195,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N195*VLOOKUP(I195,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C195+D195)*'Building Information'!F$20","v":0},{"$f":"(C195+D195)*'Building Information'!F$20","v":0},{"$f":"((C195+D195)-(J195+K195))*'Building Information'!F$20","v":0},{"$f":"((C195+D195)-(J195+K195))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 12'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 12'!$D$25","v":0},{"$f":"'Project Details 12'!$E$25","v":0},{"$f":"'Project Details 12'!$F$25","v":"MMBtu"},{"$f":"(C196+D196)*VLOOKUP(B196,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C196+D196)*VLOOKUP(B196,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G196*VLOOKUP(B196,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 12'!$H$25","v":0},{"$f":"'Project Details 12'!$I$25","v":0},"MMBtu",{"$f":"(J196+K196)*VLOOKUP(I196,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J196+K196)*VLOOKUP(I196,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N196*VLOOKUP(I196,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C196+D196)*'Building Information'!F$21","v":0},{"$f":"(C196+D196)*'Building Information'!F$21","v":0},{"$f":"((C196+D196)-(J196+K196))*'Building Information'!F$21","v":0},{"$f":"((C196+D196)-(J196+K196))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 12'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 12'!$D$26","v":0},{"$f":"'Project Details 12'!$E$26","v":0},{"$f":"'Project Details 12'!$F$26","v":"MMBtu"},{"$f":"(C197+D197)*VLOOKUP(B197,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C197+D197)*VLOOKUP(B197,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G197*VLOOKUP(B197,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 12'!$H$26","v":0},{"$f":"'Project Details 12'!$I$26","v":0},"MMBtu",{"$f":"(J197+K197)*VLOOKUP(I197,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J197+K197)*VLOOKUP(I197,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N197*VLOOKUP(I197,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C197+D197)*'Building Information'!F$22","v":0},{"$f":"(C197+D197)*'Building Information'!F$22","v":0},{"$f":"((C197+D197)-(J197+K197))*'Building Information'!F$22","v":0},{"$f":"((C197+D197)-(J197+K197))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 12'!$C$27","v":"Water"},{"$f":"'Project Details 12'!$D$27","v":0},{"$f":"'Project Details 12'!$E$27","v":0},{"$f":"'Project Details 12'!$F$27","v":"Kgal"},{"$f":"(C198+D198)*VLOOKUP(B198,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C198+D198)*VLOOKUP(B198,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G198*VLOOKUP(B198,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 12'!$H$27","v":0},{"$f":"'Project Details 12'!$I$27","v":0},"Kgal",{"$f":"(J198+K198)*VLOOKUP(I198,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J198+K198)*VLOOKUP(I198,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N198*VLOOKUP(I198,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C198+D198)*'Building Information'!F$23","v":0},null,{"$f":"((C198+D198)-(J198+K198))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 12'!$C$28","v":"Sewer"},{"$f":"'Project Details 12'!$D$28","v":0},{"$f":"'Project Details 12'!$E$28","v":0},{"$f":"'Project Details 12'!$F$28","v":"Kgal"},{"$f":"(C199+D199)*VLOOKUP(B199,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C199+D199)*VLOOKUP(B199,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G199*VLOOKUP(B199,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 12'!$H$28","v":0},{"$f":"'Project Details 12'!$I$28","v":0},"Kgal",{"$f":"(J199+K199)*VLOOKUP(I199,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J199+K199)*VLOOKUP(I199,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N199*VLOOKUP(I199,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C199+D199)*'Building Information'!F$24","v":0},null,{"$f":"((C199+D199)-(J199+K199))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 12'!$C$29","v":"Other 1"},{"$f":"'Project Details 12'!$D$29","v":0},{"$f":"'Project Details 12'!$E$29","v":0},{"$f":"'Project Details 12'!$F$29","v":"User defined"},{"$f":"(C200+D200)*VLOOKUP(B200,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C200+D200)*VLOOKUP(B200,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G200*VLOOKUP(B200,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 12'!$H$29","v":0},{"$f":"'Project Details 12'!$I$29","v":0},"User defined",{"$f":"(J200+K200)*VLOOKUP(I200,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J200+K200)*VLOOKUP(I200,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N200*VLOOKUP(I200,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C200+D200)*'Building Information'!F$25","v":0},{"$f":"(C200+D200)*'Building Information'!F$25","v":0},{"$f":"((C200+D200)-(J200+K200))*'Building Information'!F$25","v":0},{"$f":"((C200+D200)-(J200+K200))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 12'!$C$30","v":"Other 2"},{"$f":"'Project Details 12'!$D$30","v":0},{"$f":"'Project Details 12'!$E$30","v":0},{"$f":"'Project Details 12'!$F$30","v":"User defined"},{"$f":"(C201+D201)*VLOOKUP(B201,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C201+D201)*VLOOKUP(B201,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G201*VLOOKUP(B201,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 12'!$H$30","v":0},{"$f":"'Project Details 12'!$I$30","v":0},"User defined",{"$f":"(J201+K201)*VLOOKUP(I201,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J201+K201)*VLOOKUP(I201,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N201*VLOOKUP(I201,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C201+D201)*'Building Information'!F$26","v":0},{"$f":"(C201+D201)*'Building Information'!F$26","v":0},{"$f":"((C201+D201)-(J201+K201))*'Building Information'!F$26","v":0},{"$f":"((C201+D201)-(J201+K201))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 12'!$C$31","v":"Other 3"},{"$f":"'Project Details 12'!$D$31","v":0},{"$f":"'Project Details 12'!$E$31","v":0},{"$f":"'Project Details 12'!$F$31","v":"User defined"},{"$f":"(C202+D202)*VLOOKUP(B202,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C202+D202)*VLOOKUP(B202,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G202*VLOOKUP(B202,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 12'!$H$31","v":0},{"$f":"'Project Details 12'!$I$31","v":0},"User defined",{"$f":"(J202+K202)*VLOOKUP(I202,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J202+K202)*VLOOKUP(I202,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N202*VLOOKUP(I202,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C202+D202)*'Building Information'!F$27","v":0},{"$f":"(C202+D202)*'Building Information'!F$27","v":0},{"$f":"((C202+D202)-(J202+K202))*'Building Information'!F$27","v":0},{"$f":"((C202+D202)-(J202+K202))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F193:F202)","v":0},{"$f":"SUM(G193:G202)","v":0},0,null,null,null,null,{"$f":"SUM(M193:M202)","v":0},{"$f":"SUM(N193:N202)","v":0},{"$f":"SUM(O193:O202)","v":0},0,{"$f":"IF(F203=0,0,(F203-M203)/F203*100)","v":0},{"$f":"(G203-N203)","v":0},{"$f":"IF(G203=0,0,(G203-N203)/G203*100)","v":0},{"$f":"(H203-O203)","v":0},{"$f":"IF(H203=0,0,(H203-O203)/H203*100)","v":0},null,null,{"$f":"SUM(X193:X202)","v":0},{"$f":"SUM(Y193:Y202)","v":0},{"$f":"SUM(Z193:Z202)","v":0},{"$f":"SUM(AA193:AA202)","v":0},{"$f":"Z203/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA203/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z203/X203","v":{"$error":"#DIV/0!"}},{"$f":"AA203/Y203","v":{"$error":"#DIV/0!"}}]
[]
["Project 13"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 13'!$C$22","v":"Electricity "},{"$f":"'Project Details 13'!$D$22","v":0},{"$f":"'Project Details 13'!$E$22","v":0},{"$f":"'Project Details 13'!$F$22","v":"KWh"},{"$f":"(C208+D208)*VLOOKUP(B208,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C208+D208)*VLOOKUP(B208,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G208*VLOOKUP(B208,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B208","v":"Electricity "},{"$f":"'Project Details 13'!$H$22","v":0},{"$f":"'Project Details 13'!$I$22","v":0},{"$f":"E208","v":"KWh"},{"$f":"(J208+K208)*VLOOKUP(I208,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J208+K208)*VLOOKUP(I208,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N208*VLOOKUP(I208,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F208-M208)","v":0},{"$f":"IF(F208=0,0,(F208-M208)/F208*100)","v":0},{"$f":"(G208-N208)","v":0},{"$f":"IF(G208=0,0,(G208-N208)/G208*100)","v":0},{"$f":"(H208-O208)","v":0},{"$f":"IF(H208=0,0,(H208-O208)/H208*100)","v":0},null,null,{"$f":"(C208+D208)*'Building Information'!F$18","v":0},{"$f":"(C208+D208)*'Building Information'!F$18","v":0},{"$f":"((C208+D208)-(J208+K208))*'Building Information'!F$18","v":0},{"$f":"((C208+D208)-(J208+K208))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 13'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 13'!$D$23","v":0},{"$f":"'Project Details 13'!$E$23","v":0},{"$f":"'Project Details 13'!$F$23","v":"MMBtu"},{"$f":"(C209+D209)*VLOOKUP(B209,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C209+D209)*VLOOKUP(B209,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G209*VLOOKUP(B209,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 13'!$H$23","v":0},{"$f":"'Project Details 13'!$I$23","v":0},"MMBtu",{"$f":"(J209+K209)*VLOOKUP(I209,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J209+K209)*VLOOKUP(I209,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N209*VLOOKUP(I209,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F209-M209)","v":0},{"$f":"IF(F209=0,0,(F209-M209)/F209*100)","v":0},0,{"$f":"IF(G209=0,0,(G209-N209)/G209*100)","v":0},{"$f":"(H209-O209)","v":0},{"$f":"IF(H209=0,0,(H209-O209)/H209*100)","v":0},null,null,{"$f":"(C209+D209)*'Building Information'!F$19","v":0},{"$f":"(C209+D209)*'Building Information'!F$19","v":0},{"$f":"((C209+D209)-(J209+K209))*'Building Information'!F$19","v":0},{"$f":"((C209+D209)-(J209+K209))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 13'!$C$24","v":"District Steam"},{"$f":"'Project Details 13'!$D$24","v":0},{"$f":"'Project Details 13'!$E$24","v":0},{"$f":"'Project Details 13'!$F$24","v":"MMBtu"},{"$f":"(C210+D210)*VLOOKUP(B210,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C210+D210)*VLOOKUP(B210,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G210*VLOOKUP(B210,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 13'!$H$24","v":0},{"$f":"'Project Details 13'!$I$24","v":0},"MMBtu",{"$f":"(J210+K210)*VLOOKUP(I210,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J210+K210)*VLOOKUP(I210,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N210*VLOOKUP(I210,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C210+D210)*'Building Information'!F$20","v":0},{"$f":"(C210+D210)*'Building Information'!F$20","v":0},{"$f":"((C210+D210)-(J210+K210))*'Building Information'!F$20","v":0},{"$f":"((C210+D210)-(J210+K210))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 13'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 13'!$D$25","v":0},{"$f":"'Project Details 13'!$E$25","v":0},{"$f":"'Project Details 13'!$F$25","v":"MMBtu"},{"$f":"(C211+D211)*VLOOKUP(B211,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C211+D211)*VLOOKUP(B211,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G211*VLOOKUP(B211,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 13'!$H$25","v":0},{"$f":"'Project Details 13'!$I$25","v":0},"MMBtu",{"$f":"(J211+K211)*VLOOKUP(I211,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J211+K211)*VLOOKUP(I211,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N211*VLOOKUP(I211,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C211+D211)*'Building Information'!F$21","v":0},{"$f":"(C211+D211)*'Building Information'!F$21","v":0},{"$f":"((C211+D211)-(J211+K211))*'Building Information'!F$21","v":0},{"$f":"((C211+D211)-(J211+K211))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 13'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 13'!$D$26","v":0},{"$f":"'Project Details 13'!$E$26","v":0},{"$f":"'Project Details 13'!$F$26","v":"MMBtu"},{"$f":"(C212+D212)*VLOOKUP(B212,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C212+D212)*VLOOKUP(B212,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G212*VLOOKUP(B212,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 13'!$H$26","v":0},{"$f":"'Project Details 13'!$I$26","v":0},"MMBtu",{"$f":"(J212+K212)*VLOOKUP(I212,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J212+K212)*VLOOKUP(I212,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N212*VLOOKUP(I212,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C212+D212)*'Building Information'!F$22","v":0},{"$f":"(C212+D212)*'Building Information'!F$22","v":0},{"$f":"((C212+D212)-(J212+K212))*'Building Information'!F$22","v":0},{"$f":"((C212+D212)-(J212+K212))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 13'!$C$27","v":"Water"},{"$f":"'Project Details 13'!$D$27","v":0},{"$f":"'Project Details 13'!$E$27","v":0},{"$f":"'Project Details 13'!$F$27","v":"Kgal"},{"$f":"(C213+D213)*VLOOKUP(B213,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C213+D213)*VLOOKUP(B213,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G213*VLOOKUP(B213,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 13'!$H$27","v":0},{"$f":"'Project Details 13'!$I$27","v":0},"Kgal",{"$f":"(J213+K213)*VLOOKUP(I213,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J213+K213)*VLOOKUP(I213,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N213*VLOOKUP(I213,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C213+D213)*'Building Information'!F$23","v":0},null,{"$f":"((C213+D213)-(J213+K213))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 13'!$C$28","v":"Sewer"},{"$f":"'Project Details 13'!$D$28","v":0},{"$f":"'Project Details 13'!$E$28","v":0},{"$f":"'Project Details 13'!$F$28","v":"Kgal"},{"$f":"(C214+D214)*VLOOKUP(B214,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C214+D214)*VLOOKUP(B214,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G214*VLOOKUP(B214,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 13'!$H$28","v":0},{"$f":"'Project Details 13'!$I$28","v":0},"Kgal",{"$f":"(J214+K214)*VLOOKUP(I214,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J214+K214)*VLOOKUP(I214,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N214*VLOOKUP(I214,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C214+D214)*'Building Information'!F$24","v":0},null,{"$f":"((C214+D214)-(J214+K214))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 13'!$C$29","v":"Other 1"},{"$f":"'Project Details 13'!$D$29","v":0},{"$f":"'Project Details 13'!$E$29","v":0},{"$f":"'Project Details 13'!$F$29","v":"User defined"},{"$f":"(C215+D215)*VLOOKUP(B215,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C215+D215)*VLOOKUP(B215,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G215*VLOOKUP(B215,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 13'!$H$29","v":0},{"$f":"'Project Details 13'!$I$29","v":0},"User defined",{"$f":"(J215+K215)*VLOOKUP(I215,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J215+K215)*VLOOKUP(I215,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N215*VLOOKUP(I215,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C215+D215)*'Building Information'!F$25","v":0},{"$f":"(C215+D215)*'Building Information'!F$25","v":0},{"$f":"((C215+D215)-(J215+K215))*'Building Information'!F$25","v":0},{"$f":"((C215+D215)-(J215+K215))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 13'!$C$30","v":"Other 2"},{"$f":"'Project Details 13'!$D$30","v":0},{"$f":"'Project Details 13'!$E$30","v":0},{"$f":"'Project Details 13'!$F$30","v":"User defined"},{"$f":"(C216+D216)*VLOOKUP(B216,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C216+D216)*VLOOKUP(B216,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G216*VLOOKUP(B216,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 13'!$H$30","v":0},{"$f":"'Project Details 13'!$I$30","v":0},"User defined",{"$f":"(J216+K216)*VLOOKUP(I216,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J216+K216)*VLOOKUP(I216,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N216*VLOOKUP(I216,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C216+D216)*'Building Information'!F$26","v":0},{"$f":"(C216+D216)*'Building Information'!F$26","v":0},{"$f":"((C216+D216)-(J216+K216))*'Building Information'!F$26","v":0},{"$f":"((C216+D216)-(J216+K216))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 13'!$C$31","v":"Other 3"},{"$f":"'Project Details 13'!$D$31","v":0},{"$f":"'Project Details 13'!$E$31","v":0},{"$f":"'Project Details 13'!$F$31","v":"User defined"},{"$f":"(C217+D217)*VLOOKUP(B217,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C217+D217)*VLOOKUP(B217,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G217*VLOOKUP(B217,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 13'!$H$31","v":0},{"$f":"'Project Details 13'!$I$31","v":0},"User defined",{"$f":"(J217+K217)*VLOOKUP(I217,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J217+K217)*VLOOKUP(I217,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N217*VLOOKUP(I217,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C217+D217)*'Building Information'!F$27","v":0},{"$f":"(C217+D217)*'Building Information'!F$27","v":0},{"$f":"((C217+D217)-(J217+K217))*'Building Information'!F$27","v":0},{"$f":"((C217+D217)-(J217+K217))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F208:F217)","v":0},{"$f":"SUM(G208:G217)","v":0},0,null,null,null,null,{"$f":"SUM(M208:M217)","v":0},{"$f":"SUM(N208:N217)","v":0},{"$f":"SUM(O208:O217)","v":0},0,{"$f":"IF(F218=0,0,(F218-M218)/F218*100)","v":0},{"$f":"(G218-N218)","v":0},{"$f":"IF(G218=0,0,(G218-N218)/G218*100)","v":0},{"$f":"(H218-O218)","v":0},{"$f":"IF(H218=0,0,(H218-O218)/H218*100)","v":0},null,null,{"$f":"SUM(X208:X217)","v":0},{"$f":"SUM(Y208:Y217)","v":0},{"$f":"SUM(Z208:Z217)","v":0},{"$f":"SUM(AA208:AA217)","v":0},{"$f":"Z218/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA218/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z218/X218","v":{"$error":"#DIV/0!"}},{"$f":"AA218/Y218","v":{"$error":"#DIV/0!"}}]
[]
["Project 14"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 14'!$C$22","v":"Electricity "},{"$f":"'Project Details 14'!$D$22","v":0},{"$f":"'Project Details 14'!$E$22","v":0},{"$f":"'Project Details 14'!$F$22","v":"KWh"},{"$f":"(C223+D223)*VLOOKUP(B223,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C223+D223)*VLOOKUP(B223,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G223*VLOOKUP(B223,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B223","v":"Electricity "},{"$f":"'Project Details 14'!$H$22","v":0},{"$f":"'Project Details 14'!$I$22","v":0},{"$f":"E223","v":"KWh"},{"$f":"(J223+K223)*VLOOKUP(I223,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J223+K223)*VLOOKUP(I223,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N223*VLOOKUP(I223,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F223-M223)","v":0},{"$f":"IF(F223=0,0,(F223-M223)/F223*100)","v":0},{"$f":"(G223-N223)","v":0},{"$f":"IF(G223=0,0,(G223-N223)/G223*100)","v":0},{"$f":"(H223-O223)","v":0},{"$f":"IF(H223=0,0,(H223-O223)/H223*100)","v":0},null,null,{"$f":"(C223+D223)*'Building Information'!F$18","v":0},{"$f":"(C223+D223)*'Building Information'!F$18","v":0},{"$f":"((C223+D223)-(J223+K223))*'Building Information'!F$18","v":0},{"$f":"((C223+D223)-(J223+K223))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 14'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 14'!$D$23","v":0},{"$f":"'Project Details 14'!$E$23","v":0},{"$f":"'Project Details 14'!$F$23","v":"MMBtu"},{"$f":"(C224+D224)*VLOOKUP(B224,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C224+D224)*VLOOKUP(B224,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G224*VLOOKUP(B224,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 14'!$H$23","v":0},{"$f":"'Project Details 14'!$I$23","v":0},"MMBtu",{"$f":"(J224+K224)*VLOOKUP(I224,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J224+K224)*VLOOKUP(I224,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N224*VLOOKUP(I224,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F224-M224)","v":0},{"$f":"IF(F224=0,0,(F224-M224)/F224*100)","v":0},0,{"$f":"IF(G224=0,0,(G224-N224)/G224*100)","v":0},{"$f":"(H224-O224)","v":0},{"$f":"IF(H224=0,0,(H224-O224)/H224*100)","v":0},null,null,{"$f":"(C224+D224)*'Building Information'!F$19","v":0},{"$f":"(C224+D224)*'Building Information'!F$19","v":0},{"$f":"((C224+D224)-(J224+K224))*'Building Information'!F$19","v":0},{"$f":"((C224+D224)-(J224+K224))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 14'!$C$24","v":"District Steam"},{"$f":"'Project Details 14'!$D$24","v":0},{"$f":"'Project Details 14'!$E$24","v":0},{"$f":"'Project Details 14'!$F$24","v":"MMBtu"},{"$f":"(C225+D225)*VLOOKUP(B225,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C225+D225)*VLOOKUP(B225,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G225*VLOOKUP(B225,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 14'!$H$24","v":0},{"$f":"'Project Details 14'!$I$24","v":0},"MMBtu",{"$f":"(J225+K225)*VLOOKUP(I225,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J225+K225)*VLOOKUP(I225,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N225*VLOOKUP(I225,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C225+D225)*'Building Information'!F$20","v":0},{"$f":"(C225+D225)*'Building Information'!F$20","v":0},{"$f":"((C225+D225)-(J225+K225))*'Building Information'!F$20","v":0},{"$f":"((C225+D225)-(J225+K225))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 14'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 14'!$D$25","v":0},{"$f":"'Project Details 14'!$E$25","v":0},{"$f":"'Project Details 14'!$F$25","v":"MMBtu"},{"$f":"(C226+D226)*VLOOKUP(B226,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C226+D226)*VLOOKUP(B226,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G226*VLOOKUP(B226,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 14'!$H$25","v":0},{"$f":"'Project Details 14'!$I$25","v":0},"MMBtu",{"$f":"(J226+K226)*VLOOKUP(I226,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J226+K226)*VLOOKUP(I226,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N226*VLOOKUP(I226,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C226+D226)*'Building Information'!F$21","v":0},{"$f":"(C226+D226)*'Building Information'!F$21","v":0},{"$f":"((C226+D226)-(J226+K226))*'Building Information'!F$21","v":0},{"$f":"((C226+D226)-(J226+K226))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 14'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 14'!$D$26","v":0},{"$f":"'Project Details 14'!$E$26","v":0},{"$f":"'Project Details 14'!$F$26","v":"MMBtu"},{"$f":"(C227+D227)*VLOOKUP(B227,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C227+D227)*VLOOKUP(B227,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G227*VLOOKUP(B227,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 14'!$H$26","v":0},{"$f":"'Project Details 14'!$I$26","v":0},"MMBtu",{"$f":"(J227+K227)*VLOOKUP(I227,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J227+K227)*VLOOKUP(I227,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N227*VLOOKUP(I227,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C227+D227)*'Building Information'!F$22","v":0},{"$f":"(C227+D227)*'Building Information'!F$22","v":0},{"$f":"((C227+D227)-(J227+K227))*'Building Information'!F$22","v":0},{"$f":"((C227+D227)-(J227+K227))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 14'!$C$27","v":"Water"},{"$f":"'Project Details 14'!$D$27","v":0},{"$f":"'Project Details 14'!$E$27","v":0},{"$f":"'Project Details 14'!$F$27","v":"Kgal"},{"$f":"(C228+D228)*VLOOKUP(B228,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C228+D228)*VLOOKUP(B228,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G228*VLOOKUP(B228,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 14'!$H$27","v":0},{"$f":"'Project Details 14'!$I$27","v":0},"Kgal",{"$f":"(J228+K228)*VLOOKUP(I228,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J228+K228)*VLOOKUP(I228,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N228*VLOOKUP(I228,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C228+D228)*'Building Information'!F$23","v":0},null,{"$f":"((C228+D228)-(J228+K228))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 14'!$C$28","v":"Sewer"},{"$f":"'Project Details 14'!$D$28","v":0},{"$f":"'Project Details 14'!$E$28","v":0},{"$f":"'Project Details 14'!$F$28","v":"Kgal"},{"$f":"(C229+D229)*VLOOKUP(B229,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C229+D229)*VLOOKUP(B229,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G229*VLOOKUP(B229,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 14'!$H$28","v":0},{"$f":"'Project Details 14'!$I$28","v":0},"Kgal",{"$f":"(J229+K229)*VLOOKUP(I229,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J229+K229)*VLOOKUP(I229,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N229*VLOOKUP(I229,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C229+D229)*'Building Information'!F$24","v":0},null,{"$f":"((C229+D229)-(J229+K229))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 14'!$C$29","v":"Other 1"},{"$f":"'Project Details 14'!$D$29","v":0},{"$f":"'Project Details 14'!$E$29","v":0},{"$f":"'Project Details 14'!$F$29","v":"User defined"},{"$f":"(C230+D230)*VLOOKUP(B230,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C230+D230)*VLOOKUP(B230,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G230*VLOOKUP(B230,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 14'!$H$29","v":0},{"$f":"'Project Details 14'!$I$29","v":0},"User defined",{"$f":"(J230+K230)*VLOOKUP(I230,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J230+K230)*VLOOKUP(I230,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N230*VLOOKUP(I230,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C230+D230)*'Building Information'!F$25","v":0},{"$f":"(C230+D230)*'Building Information'!F$25","v":0},{"$f":"((C230+D230)-(J230+K230))*'Building Information'!F$25","v":0},{"$f":"((C230+D230)-(J230+K230))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 14'!$C$30","v":"Other 2"},{"$f":"'Project Details 14'!$D$30","v":0},{"$f":"'Project Details 14'!$E$30","v":0},{"$f":"'Project Details 14'!$F$30","v":"User defined"},{"$f":"(C231+D231)*VLOOKUP(B231,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C231+D231)*VLOOKUP(B231,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G231*VLOOKUP(B231,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 14'!$H$30","v":0},{"$f":"'Project Details 14'!$I$30","v":0},"User defined",{"$f":"(J231+K231)*VLOOKUP(I231,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J231+K231)*VLOOKUP(I231,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N231*VLOOKUP(I231,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C231+D231)*'Building Information'!F$26","v":0},{"$f":"(C231+D231)*'Building Information'!F$26","v":0},{"$f":"((C231+D231)-(J231+K231))*'Building Information'!F$26","v":0},{"$f":"((C231+D231)-(J231+K231))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 14'!$C$31","v":"Other 3"},{"$f":"'Project Details 14'!$D$31","v":0},{"$f":"'Project Details 14'!$E$31","v":0},{"$f":"'Project Details 14'!$F$31","v":"User defined"},{"$f":"(C232+D232)*VLOOKUP(B232,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C232+D232)*VLOOKUP(B232,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G232*VLOOKUP(B232,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 14'!$H$31","v":0},{"$f":"'Project Details 14'!$I$31","v":0},"User defined",{"$f":"(J232+K232)*VLOOKUP(I232,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J232+K232)*VLOOKUP(I232,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N232*VLOOKUP(I232,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C232+D232)*'Building Information'!F$27","v":0},{"$f":"(C232+D232)*'Building Information'!F$27","v":0},{"$f":"((C232+D232)-(J232+K232))*'Building Information'!F$27","v":0},{"$f":"((C232+D232)-(J232+K232))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F223:F232)","v":0},{"$f":"SUM(G223:G232)","v":0},0,null,null,null,null,{"$f":"SUM(M223:M232)","v":0},{"$f":"SUM(N223:N232)","v":0},{"$f":"SUM(O223:O232)","v":0},0,{"$f":"IF(F233=0,0,(F233-M233)/F233*100)","v":0},{"$f":"(G233-N233)","v":0},{"$f":"IF(G233=0,0,(G233-N233)/G233*100)","v":0},{"$f":"(H233-O233)","v":0},{"$f":"IF(H233=0,0,(H233-O233)/H233*100)","v":0},null,null,{"$f":"SUM(X223:X232)","v":0},{"$f":"SUM(Y223:Y232)","v":0},{"$f":"SUM(Z223:Z232)","v":0},{"$f":"SUM(AA223:AA232)","v":0},{"$f":"Z233/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA233/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z233/X233","v":{"$error":"#DIV/0!"}},{"$f":"AA233/Y233","v":{"$error":"#DIV/0!"}}]
[]
["Project 15"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 15'!$C$22","v":"Electricity "},{"$f":"'Project Details 15'!$D$22","v":0},{"$f":"'Project Details 15'!$E$22","v":0},{"$f":"'Project Details 15'!$F$22","v":"KWh"},{"$f":"(C238+D238)*VLOOKUP(B238,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C238+D238)*VLOOKUP(B238,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G238*VLOOKUP(B238,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B238","v":"Electricity "},{"$f":"'Project Details 15'!$H$22","v":0},{"$f":"'Project Details 15'!$I$22","v":0},{"$f":"E238","v":"KWh"},{"$f":"(J238+K238)*VLOOKUP(I238,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J238+K238)*VLOOKUP(I238,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N238*VLOOKUP(I238,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F238-M238)","v":0},{"$f":"IF(F238=0,0,(F238-M238)/F238*100)","v":0},{"$f":"(G238-N238)","v":0},{"$f":"IF(G238=0,0,(G238-N238)/G238*100)","v":0},{"$f":"(H238-O238)","v":0},{"$f":"IF(H238=0,0,(H238-O238)/H238*100)","v":0},null,null,{"$f":"(C238+D238)*'Building Information'!F$18","v":0},{"$f":"(C238+D238)*'Building Information'!F$18","v":0},{"$f":"((C238+D238)-(J238+K238))*'Building Information'!F$18","v":0},{"$f":"((C238+D238)-(J238+K238))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 15'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 15'!$D$23","v":0},{"$f":"'Project Details 15'!$E$23","v":0},{"$f":"'Project Details 15'!$F$23","v":"MMBtu"},{"$f":"(C239+D239)*VLOOKUP(B239,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C239+D239)*VLOOKUP(B239,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G239*VLOOKUP(B239,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 15'!$H$23","v":0},{"$f":"'Project Details 15'!$I$23","v":0},"MMBtu",{"$f":"(J239+K239)*VLOOKUP(I239,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J239+K239)*VLOOKUP(I239,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N239*VLOOKUP(I239,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F239-M239)","v":0},{"$f":"IF(F239=0,0,(F239-M239)/F239*100)","v":0},0,{"$f":"IF(G239=0,0,(G239-N239)/G239*100)","v":0},{"$f":"(H239-O239)","v":0},{"$f":"IF(H239=0,0,(H239-O239)/H239*100)","v":0},null,null,{"$f":"(C239+D239)*'Building Information'!F$19","v":0},{"$f":"(C239+D239)*'Building Information'!F$19","v":0},{"$f":"((C239+D239)-(J239+K239))*'Building Information'!F$19","v":0},{"$f":"((C239+D239)-(J239+K239))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 15'!$C$24","v":"District Steam"},{"$f":"'Project Details 15'!$D$24","v":0},{"$f":"'Project Details 15'!$E$24","v":0},{"$f":"'Project Details 15'!$F$24","v":"MMBtu"},{"$f":"(C240+D240)*VLOOKUP(B240,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C240+D240)*VLOOKUP(B240,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G240*VLOOKUP(B240,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 15'!$H$24","v":0},{"$f":"'Project Details 15'!$I$24","v":0},"MMBtu",{"$f":"(J240+K240)*VLOOKUP(I240,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J240+K240)*VLOOKUP(I240,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N240*VLOOKUP(I240,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C240+D240)*'Building Information'!F$20","v":0},{"$f":"(C240+D240)*'Building Information'!F$20","v":0},{"$f":"((C240+D240)-(J240+K240))*'Building Information'!F$20","v":0},{"$f":"((C240+D240)-(J240+K240))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 15'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 15'!$D$25","v":0},{"$f":"'Project Details 15'!$E$25","v":0},{"$f":"'Project Details 15'!$F$25","v":"MMBtu"},{"$f":"(C241+D241)*VLOOKUP(B241,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C241+D241)*VLOOKUP(B241,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G241*VLOOKUP(B241,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 15'!$H$25","v":0},{"$f":"'Project Details 15'!$I$25","v":0},"MMBtu",{"$f":"(J241+K241)*VLOOKUP(I241,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J241+K241)*VLOOKUP(I241,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N241*VLOOKUP(I241,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C241+D241)*'Building Information'!F$21","v":0},{"$f":"(C241+D241)*'Building Information'!F$21","v":0},{"$f":"((C241+D241)-(J241+K241))*'Building Information'!F$21","v":0},{"$f":"((C241+D241)-(J241+K241))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 15'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 15'!$D$26","v":0},{"$f":"'Project Details 15'!$E$26","v":0},{"$f":"'Project Details 15'!$F$26","v":"MMBtu"},{"$f":"(C242+D242)*VLOOKUP(B242,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C242+D242)*VLOOKUP(B242,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G242*VLOOKUP(B242,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 15'!$H$26","v":0},{"$f":"'Project Details 15'!$I$26","v":0},"MMBtu",{"$f":"(J242+K242)*VLOOKUP(I242,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J242+K242)*VLOOKUP(I242,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N242*VLOOKUP(I242,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C242+D242)*'Building Information'!F$22","v":0},{"$f":"(C242+D242)*'Building Information'!F$22","v":0},{"$f":"((C242+D242)-(J242+K242))*'Building Information'!F$22","v":0},{"$f":"((C242+D242)-(J242+K242))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 15'!$C$27","v":"Water"},{"$f":"'Project Details 15'!$D$27","v":0},{"$f":"'Project Details 15'!$E$27","v":0},{"$f":"'Project Details 15'!$F$27","v":"Kgal"},{"$f":"(C243+D243)*VLOOKUP(B243,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C243+D243)*VLOOKUP(B243,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G243*VLOOKUP(B243,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 15'!$H$27","v":0},{"$f":"'Project Details 15'!$I$27","v":0},"Kgal",{"$f":"(J243+K243)*VLOOKUP(I243,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J243+K243)*VLOOKUP(I243,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N243*VLOOKUP(I243,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C243+D243)*'Building Information'!F$23","v":0},null,{"$f":"((C243+D243)-(J243+K243))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 15'!$C$28","v":"Sewer"},{"$f":"'Project Details 15'!$D$28","v":0},{"$f":"'Project Details 15'!$E$28","v":0},{"$f":"'Project Details 15'!$F$28","v":"Kgal"},{"$f":"(C244+D244)*VLOOKUP(B244,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C244+D244)*VLOOKUP(B244,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G244*VLOOKUP(B244,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 15'!$H$28","v":0},{"$f":"'Project Details 15'!$I$28","v":0},"Kgal",{"$f":"(J244+K244)*VLOOKUP(I244,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J244+K244)*VLOOKUP(I244,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N244*VLOOKUP(I244,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C244+D244)*'Building Information'!F$24","v":0},null,{"$f":"((C244+D244)-(J244+K244))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 15'!$C$29","v":"Other 1"},{"$f":"'Project Details 15'!$D$29","v":0},{"$f":"'Project Details 15'!$E$29","v":0},{"$f":"'Project Details 15'!$F$29","v":"User defined"},{"$f":"(C245+D245)*VLOOKUP(B245,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C245+D245)*VLOOKUP(B245,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G245*VLOOKUP(B245,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 15'!$H$29","v":0},{"$f":"'Project Details 15'!$I$29","v":0},"User defined",{"$f":"(J245+K245)*VLOOKUP(I245,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J245+K245)*VLOOKUP(I245,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N245*VLOOKUP(I245,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C245+D245)*'Building Information'!F$25","v":0},{"$f":"(C245+D245)*'Building Information'!F$25","v":0},{"$f":"((C245+D245)-(J245+K245))*'Building Information'!F$25","v":0},{"$f":"((C245+D245)-(J245+K245))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 15'!$C$30","v":"Other 2"},{"$f":"'Project Details 15'!$D$30","v":0},{"$f":"'Project Details 15'!$E$30","v":0},{"$f":"'Project Details 15'!$F$30","v":"User defined"},{"$f":"(C246+D246)*VLOOKUP(B246,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C246+D246)*VLOOKUP(B246,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G246*VLOOKUP(B246,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 15'!$H$30","v":0},{"$f":"'Project Details 15'!$I$30","v":0},"User defined",{"$f":"(J246+K246)*VLOOKUP(I246,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J246+K246)*VLOOKUP(I246,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N246*VLOOKUP(I246,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C246+D246)*'Building Information'!F$26","v":0},{"$f":"(C246+D246)*'Building Information'!F$26","v":0},{"$f":"((C246+D246)-(J246+K246))*'Building Information'!F$26","v":0},{"$f":"((C246+D246)-(J246+K246))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 15'!$C$31","v":"Other 3"},{"$f":"'Project Details 15'!$D$31","v":0},{"$f":"'Project Details 15'!$E$31","v":0},{"$f":"'Project Details 15'!$F$31","v":"User defined"},{"$f":"(C247+D247)*VLOOKUP(B247,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C247+D247)*VLOOKUP(B247,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G247*VLOOKUP(B247,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 15'!$H$31","v":0},{"$f":"'Project Details 15'!$I$31","v":0},"User defined",{"$f":"(J247+K247)*VLOOKUP(I247,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J247+K247)*VLOOKUP(I247,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N247*VLOOKUP(I247,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C247+D247)*'Building Information'!F$27","v":0},{"$f":"(C247+D247)*'Building Information'!F$27","v":0},{"$f":"((C247+D247)-(J247+K247))*'Building Information'!F$27","v":0},{"$f":"((C247+D247)-(J247+K247))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F238:F247)","v":0},{"$f":"SUM(G238:G247)","v":0},0,null,null,null,null,{"$f":"SUM(M238:M247)","v":0},{"$f":"SUM(N238:N247)","v":0},{"$f":"SUM(O238:O247)","v":0},0,{"$f":"IF(F248=0,0,(F248-M248)/F248*100)","v":0},{"$f":"(G248-N248)","v":0},{"$f":"IF(G248=0,0,(G248-N248)/G248*100)","v":0},{"$f":"(H248-O248)","v":0},{"$f":"IF(H248=0,0,(H248-O248)/H248*100)","v":0},null,null,{"$f":"SUM(X238:X247)","v":0},{"$f":"SUM(Y238:Y247)","v":0},{"$f":"SUM(Z238:Z247)","v":0},{"$f":"SUM(AA238:AA247)","v":0},{"$f":"Z248/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA248/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z248/X248","v":{"$error":"#DIV/0!"}},{"$f":"AA248/Y248","v":{"$error":"#DIV/0!"}}]
[]
["Project 16"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 16'!$C$22","v":"Electricity "},{"$f":"'Project Details 16'!$D$22","v":0},{"$f":"'Project Details 16'!$E$22","v":0},{"$f":"'Project Details 16'!$F$22","v":"KWh"},{"$f":"(C253+D253)*VLOOKUP(B253,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C253+D253)*VLOOKUP(B253,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G253*VLOOKUP(B253,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B253","v":"Electricity "},{"$f":"'Project Details 16'!$H$22","v":0},{"$f":"'Project Details 16'!$I$22","v":0},{"$f":"E253","v":"KWh"},{"$f":"(J253+K253)*VLOOKUP(I253,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J253+K253)*VLOOKUP(I253,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N253*VLOOKUP(I253,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F253-M253)","v":0},{"$f":"IF(F253=0,0,(F253-M253)/F253*100)","v":0},{"$f":"(G253-N253)","v":0},{"$f":"IF(G253=0,0,(G253-N253)/G253*100)","v":0},{"$f":"(H253-O253)","v":0},{"$f":"IF(H253=0,0,(H253-O253)/H253*100)","v":0},null,null,{"$f":"(C253+D253)*'Building Information'!F$18","v":0},{"$f":"(C253+D253)*'Building Information'!F$18","v":0},{"$f":"((C253+D253)-(J253+K253))*'Building Information'!F$18","v":0},{"$f":"((C253+D253)-(J253+K253))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 16'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 16'!$D$23","v":0},{"$f":"'Project Details 16'!$E$23","v":0},{"$f":"'Project Details 16'!$F$23","v":"MMBtu"},{"$f":"(C254+D254)*VLOOKUP(B254,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C254+D254)*VLOOKUP(B254,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G254*VLOOKUP(B254,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 16'!$H$23","v":0},{"$f":"'Project Details 16'!$I$23","v":0},"MMBtu",{"$f":"(J254+K254)*VLOOKUP(I254,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J254+K254)*VLOOKUP(I254,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N254*VLOOKUP(I254,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F254-M254)","v":0},{"$f":"IF(F254=0,0,(F254-M254)/F254*100)","v":0},0,{"$f":"IF(G254=0,0,(G254-N254)/G254*100)","v":0},{"$f":"(H254-O254)","v":0},{"$f":"IF(H254=0,0,(H254-O254)/H254*100)","v":0},null,null,{"$f":"(C254+D254)*'Building Information'!F$19","v":0},{"$f":"(C254+D254)*'Building Information'!F$19","v":0},{"$f":"((C254+D254)-(J254+K254))*'Building Information'!F$19","v":0},{"$f":"((C254+D254)-(J254+K254))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 16'!$C$24","v":"District Steam"},{"$f":"'Project Details 16'!$D$24","v":0},{"$f":"'Project Details 16'!$E$24","v":0},{"$f":"'Project Details 16'!$F$24","v":"MMBtu"},{"$f":"(C255+D255)*VLOOKUP(B255,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C255+D255)*VLOOKUP(B255,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G255*VLOOKUP(B255,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 16'!$H$24","v":0},{"$f":"'Project Details 16'!$I$24","v":0},"MMBtu",{"$f":"(J255+K255)*VLOOKUP(I255,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J255+K255)*VLOOKUP(I255,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N255*VLOOKUP(I255,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C255+D255)*'Building Information'!F$20","v":0},{"$f":"(C255+D255)*'Building Information'!F$20","v":0},{"$f":"((C255+D255)-(J255+K255))*'Building Information'!F$20","v":0},{"$f":"((C255+D255)-(J255+K255))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 16'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 16'!$D$25","v":0},{"$f":"'Project Details 16'!$E$25","v":0},{"$f":"'Project Details 16'!$F$25","v":"MMBtu"},{"$f":"(C256+D256)*VLOOKUP(B256,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C256+D256)*VLOOKUP(B256,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G256*VLOOKUP(B256,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 16'!$H$25","v":0},{"$f":"'Project Details 16'!$I$25","v":0},"MMBtu",{"$f":"(J256+K256)*VLOOKUP(I256,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J256+K256)*VLOOKUP(I256,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N256*VLOOKUP(I256,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C256+D256)*'Building Information'!F$21","v":0},{"$f":"(C256+D256)*'Building Information'!F$21","v":0},{"$f":"((C256+D256)-(J256+K256))*'Building Information'!F$21","v":0},{"$f":"((C256+D256)-(J256+K256))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 16'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 16'!$D$26","v":0},{"$f":"'Project Details 16'!$E$26","v":0},{"$f":"'Project Details 16'!$F$26","v":"MMBtu"},{"$f":"(C257+D257)*VLOOKUP(B257,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C257+D257)*VLOOKUP(B257,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G257*VLOOKUP(B257,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 16'!$H$26","v":0},{"$f":"'Project Details 16'!$I$26","v":0},"MMBtu",{"$f":"(J257+K257)*VLOOKUP(I257,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J257+K257)*VLOOKUP(I257,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N257*VLOOKUP(I257,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C257+D257)*'Building Information'!F$22","v":0},{"$f":"(C257+D257)*'Building Information'!F$22","v":0},{"$f":"((C257+D257)-(J257+K257))*'Building Information'!F$22","v":0},{"$f":"((C257+D257)-(J257+K257))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 16'!$C$27","v":"Water"},{"$f":"'Project Details 16'!$D$27","v":0},{"$f":"'Project Details 16'!$E$27","v":0},{"$f":"'Project Details 16'!$F$27","v":"Kgal"},{"$f":"(C258+D258)*VLOOKUP(B258,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C258+D258)*VLOOKUP(B258,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G258*VLOOKUP(B258,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 16'!$H$27","v":0},{"$f":"'Project Details 16'!$I$27","v":0},"Kgal",{"$f":"(J258+K258)*VLOOKUP(I258,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J258+K258)*VLOOKUP(I258,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N258*VLOOKUP(I258,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C258+D258)*'Building Information'!F$23","v":0},null,{"$f":"((C258+D258)-(J258+K258))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 16'!$C$28","v":"Sewer"},{"$f":"'Project Details 16'!$D$28","v":0},{"$f":"'Project Details 16'!$E$28","v":0},{"$f":"'Project Details 16'!$F$28","v":"Kgal"},{"$f":"(C259+D259)*VLOOKUP(B259,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C259+D259)*VLOOKUP(B259,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G259*VLOOKUP(B259,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 16'!$H$28","v":0},{"$f":"'Project Details 16'!$I$28","v":0},"Kgal",{"$f":"(J259+K259)*VLOOKUP(I259,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J259+K259)*VLOOKUP(I259,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N259*VLOOKUP(I259,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C259+D259)*'Building Information'!F$24","v":0},null,{"$f":"((C259+D259)-(J259+K259))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 16'!$C$29","v":"Other 1"},{"$f":"'Project Details 16'!$D$29","v":0},{"$f":"'Project Details 16'!$E$29","v":0},{"$f":"'Project Details 16'!$F$29","v":"User defined"},{"$f":"(C260+D260)*VLOOKUP(B260,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C260+D260)*VLOOKUP(B260,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G260*VLOOKUP(B260,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 16'!$H$29","v":0},{"$f":"'Project Details 16'!$I$29","v":0},"User defined",{"$f":"(J260+K260)*VLOOKUP(I260,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J260+K260)*VLOOKUP(I260,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N260*VLOOKUP(I260,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C260+D260)*'Building Information'!F$25","v":0},{"$f":"(C260+D260)*'Building Information'!F$25","v":0},{"$f":"((C260+D260)-(J260+K260))*'Building Information'!F$25","v":0},{"$f":"((C260+D260)-(J260+K260))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 16'!$C$30","v":"Other 2"},{"$f":"'Project Details 16'!$D$30","v":0},{"$f":"'Project Details 16'!$E$30","v":0},{"$f":"'Project Details 16'!$F$30","v":"User defined"},{"$f":"(C261+D261)*VLOOKUP(B261,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C261+D261)*VLOOKUP(B261,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G261*VLOOKUP(B261,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 16'!$H$30","v":0},{"$f":"'Project Details 16'!$I$30","v":0},"User defined",{"$f":"(J261+K261)*VLOOKUP(I261,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J261+K261)*VLOOKUP(I261,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N261*VLOOKUP(I261,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C261+D261)*'Building Information'!F$26","v":0},{"$f":"(C261+D261)*'Building Information'!F$26","v":0},{"$f":"((C261+D261)-(J261+K261))*'Building Information'!F$26","v":0},{"$f":"((C261+D261)-(J261+K261))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 16'!$C$31","v":"Other 3"},{"$f":"'Project Details 16'!$D$31","v":0},{"$f":"'Project Details 16'!$E$31","v":0},{"$f":"'Project Details 16'!$F$31","v":"User defined"},{"$f":"(C262+D262)*VLOOKUP(B262,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C262+D262)*VLOOKUP(B262,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G262*VLOOKUP(B262,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 16'!$H$31","v":0},{"$f":"'Project Details 16'!$I$31","v":0},"User defined",{"$f":"(J262+K262)*VLOOKUP(I262,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J262+K262)*VLOOKUP(I262,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N262*VLOOKUP(I262,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C262+D262)*'Building Information'!F$27","v":0},{"$f":"(C262+D262)*'Building Information'!F$27","v":0},{"$f":"((C262+D262)-(J262+K262))*'Building Information'!F$27","v":0},{"$f":"((C262+D262)-(J262+K262))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F253:F262)","v":0},{"$f":"SUM(G253:G262)","v":0},0,null,null,null,null,{"$f":"SUM(M253:M262)","v":0},{"$f":"SUM(N253:N262)","v":0},{"$f":"SUM(O253:O262)","v":0},0,{"$f":"IF(F263=0,0,(F263-M263)/F263*100)","v":0},{"$f":"(G263-N263)","v":0},{"$f":"IF(G263=0,0,(G263-N263)/G263*100)","v":0},{"$f":"(H263-O263)","v":0},{"$f":"IF(H263=0,0,(H263-O263)/H263*100)","v":0},null,null,{"$f":"SUM(X253:X262)","v":0},{"$f":"SUM(Y253:Y262)","v":0},{"$f":"SUM(Z253:Z262)","v":0},{"$f":"SUM(AA253:AA262)","v":0},{"$f":"Z263/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA263/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z263/X263","v":{"$error":"#DIV/0!"}},{"$f":"AA263/Y263","v":{"$error":"#DIV/0!"}}]
[]
["Project 17"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 17'!$C$22","v":"Electricity "},{"$f":"'Project Details 17'!$D$22","v":0},{"$f":"'Project Details 17'!$E$22","v":0},{"$f":"'Project Details 17'!$F$22","v":"KWh"},{"$f":"(C268+D268)*VLOOKUP(B268,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C268+D268)*VLOOKUP(B268,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G268*VLOOKUP(B268,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B268","v":"Electricity "},{"$f":"'Project Details 17'!$H$22","v":0},{"$f":"'Project Details 17'!$I$22","v":0},{"$f":"E268","v":"KWh"},{"$f":"(J268+K268)*VLOOKUP(I268,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J268+K268)*VLOOKUP(I268,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N268*VLOOKUP(I268,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F268-M268)","v":0},{"$f":"IF(F268=0,0,(F268-M268)/F268*100)","v":0},{"$f":"(G268-N268)","v":0},{"$f":"IF(G268=0,0,(G268-N268)/G268*100)","v":0},{"$f":"(H268-O268)","v":0},{"$f":"IF(H268=0,0,(H268-O268)/H268*100)","v":0},null,null,{"$f":"(C268+D268)*'Building Information'!F$18","v":0},{"$f":"(C268+D268)*'Building Information'!F$18","v":0},{"$f":"((C268+D268)-(J268+K268))*'Building Information'!F$18","v":0},{"$f":"((C268+D268)-(J268+K268))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 17'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 17'!$D$23","v":0},{"$f":"'Project Details 17'!$E$23","v":0},{"$f":"'Project Details 17'!$F$23","v":"MMBtu"},{"$f":"(C269+D269)*VLOOKUP(B269,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C269+D269)*VLOOKUP(B269,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G269*VLOOKUP(B269,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 17'!$H$23","v":0},{"$f":"'Project Details 17'!$I$23","v":0},"MMBtu",{"$f":"(J269+K269)*VLOOKUP(I269,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J269+K269)*VLOOKUP(I269,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N269*VLOOKUP(I269,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F269-M269)","v":0},{"$f":"IF(F269=0,0,(F269-M269)/F269*100)","v":0},0,{"$f":"IF(G269=0,0,(G269-N269)/G269*100)","v":0},{"$f":"(H269-O269)","v":0},{"$f":"IF(H269=0,0,(H269-O269)/H269*100)","v":0},null,null,{"$f":"(C269+D269)*'Building Information'!F$19","v":0},{"$f":"(C269+D269)*'Building Information'!F$19","v":0},{"$f":"((C269+D269)-(J269+K269))*'Building Information'!F$19","v":0},{"$f":"((C269+D269)-(J269+K269))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 17'!$C$24","v":"District Steam"},{"$f":"'Project Details 17'!$D$24","v":0},{"$f":"'Project Details 17'!$E$24","v":0},{"$f":"'Project Details 17'!$F$24","v":"MMBtu"},{"$f":"(C270+D270)*VLOOKUP(B270,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C270+D270)*VLOOKUP(B270,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G270*VLOOKUP(B270,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 17'!$H$24","v":0},{"$f":"'Project Details 17'!$I$24","v":0},"MMBtu",{"$f":"(J270+K270)*VLOOKUP(I270,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J270+K270)*VLOOKUP(I270,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N270*VLOOKUP(I270,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C270+D270)*'Building Information'!F$20","v":0},{"$f":"(C270+D270)*'Building Information'!F$20","v":0},{"$f":"((C270+D270)-(J270+K270))*'Building Information'!F$20","v":0},{"$f":"((C270+D270)-(J270+K270))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 17'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 17'!$D$25","v":0},{"$f":"'Project Details 17'!$E$25","v":0},{"$f":"'Project Details 17'!$F$25","v":"MMBtu"},{"$f":"(C271+D271)*VLOOKUP(B271,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C271+D271)*VLOOKUP(B271,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G271*VLOOKUP(B271,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 17'!$H$25","v":0},{"$f":"'Project Details 17'!$I$25","v":0},"MMBtu",{"$f":"(J271+K271)*VLOOKUP(I271,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J271+K271)*VLOOKUP(I271,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N271*VLOOKUP(I271,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C271+D271)*'Building Information'!F$21","v":0},{"$f":"(C271+D271)*'Building Information'!F$21","v":0},{"$f":"((C271+D271)-(J271+K271))*'Building Information'!F$21","v":0},{"$f":"((C271+D271)-(J271+K271))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 17'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 17'!$D$26","v":0},{"$f":"'Project Details 17'!$E$26","v":0},{"$f":"'Project Details 17'!$F$26","v":"MMBtu"},{"$f":"(C272+D272)*VLOOKUP(B272,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C272+D272)*VLOOKUP(B272,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G272*VLOOKUP(B272,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 17'!$H$26","v":0},{"$f":"'Project Details 17'!$I$26","v":0},"MMBtu",{"$f":"(J272+K272)*VLOOKUP(I272,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J272+K272)*VLOOKUP(I272,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N272*VLOOKUP(I272,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C272+D272)*'Building Information'!F$22","v":0},{"$f":"(C272+D272)*'Building Information'!F$22","v":0},{"$f":"((C272+D272)-(J272+K272))*'Building Information'!F$22","v":0},{"$f":"((C272+D272)-(J272+K272))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 17'!$C$27","v":"Water"},{"$f":"'Project Details 17'!$D$27","v":0},{"$f":"'Project Details 17'!$E$27","v":0},{"$f":"'Project Details 17'!$F$27","v":"Kgal"},{"$f":"(C273+D273)*VLOOKUP(B273,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C273+D273)*VLOOKUP(B273,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G273*VLOOKUP(B273,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 17'!$H$27","v":0},{"$f":"'Project Details 17'!$I$27","v":0},"Kgal",{"$f":"(J273+K273)*VLOOKUP(I273,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J273+K273)*VLOOKUP(I273,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N273*VLOOKUP(I273,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C273+D273)*'Building Information'!F$23","v":0},null,{"$f":"((C273+D273)-(J273+K273))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 17'!$C$28","v":"Sewer"},{"$f":"'Project Details 17'!$D$28","v":0},{"$f":"'Project Details 17'!$E$28","v":0},{"$f":"'Project Details 17'!$F$28","v":"Kgal"},{"$f":"(C274+D274)*VLOOKUP(B274,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C274+D274)*VLOOKUP(B274,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G274*VLOOKUP(B274,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 17'!$H$28","v":0},{"$f":"'Project Details 17'!$I$28","v":0},"Kgal",{"$f":"(J274+K274)*VLOOKUP(I274,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J274+K274)*VLOOKUP(I274,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N274*VLOOKUP(I274,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C274+D274)*'Building Information'!F$24","v":0},null,{"$f":"((C274+D274)-(J274+K274))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 17'!$C$29","v":"Other 1"},{"$f":"'Project Details 17'!$D$29","v":0},{"$f":"'Project Details 17'!$E$29","v":0},{"$f":"'Project Details 17'!$F$29","v":"User defined"},{"$f":"(C275+D275)*VLOOKUP(B275,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C275+D275)*VLOOKUP(B275,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G275*VLOOKUP(B275,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 17'!$H$29","v":0},{"$f":"'Project Details 17'!$I$29","v":0},"User defined",{"$f":"(J275+K275)*VLOOKUP(I275,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J275+K275)*VLOOKUP(I275,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N275*VLOOKUP(I275,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C275+D275)*'Building Information'!F$25","v":0},{"$f":"(C275+D275)*'Building Information'!F$25","v":0},{"$f":"((C275+D275)-(J275+K275))*'Building Information'!F$25","v":0},{"$f":"((C275+D275)-(J275+K275))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 17'!$C$30","v":"Other 2"},{"$f":"'Project Details 17'!$D$30","v":0},{"$f":"'Project Details 17'!$E$30","v":0},{"$f":"'Project Details 17'!$F$30","v":"User defined"},{"$f":"(C276+D276)*VLOOKUP(B276,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C276+D276)*VLOOKUP(B276,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G276*VLOOKUP(B276,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 17'!$H$30","v":0},{"$f":"'Project Details 17'!$I$30","v":0},"User defined",{"$f":"(J276+K276)*VLOOKUP(I276,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J276+K276)*VLOOKUP(I276,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N276*VLOOKUP(I276,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C276+D276)*'Building Information'!F$26","v":0},{"$f":"(C276+D276)*'Building Information'!F$26","v":0},{"$f":"((C276+D276)-(J276+K276))*'Building Information'!F$26","v":0},{"$f":"((C276+D276)-(J276+K276))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 17'!$C$31","v":"Other 3"},{"$f":"'Project Details 17'!$D$31","v":0},{"$f":"'Project Details 17'!$E$31","v":0},{"$f":"'Project Details 17'!$F$31","v":"User defined"},{"$f":"(C277+D277)*VLOOKUP(B277,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C277+D277)*VLOOKUP(B277,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G277*VLOOKUP(B277,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 17'!$H$31","v":0},{"$f":"'Project Details 17'!$I$31","v":0},"User defined",{"$f":"(J277+K277)*VLOOKUP(I277,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J277+K277)*VLOOKUP(I277,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N277*VLOOKUP(I277,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C277+D277)*'Building Information'!F$27","v":0},{"$f":"(C277+D277)*'Building Information'!F$27","v":0},{"$f":"((C277+D277)-(J277+K277))*'Building Information'!F$27","v":0},{"$f":"((C277+D277)-(J277+K277))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F268:F277)","v":0},{"$f":"SUM(G268:G277)","v":0},0,null,null,null,null,{"$f":"SUM(M268:M277)","v":0},{"$f":"SUM(N268:N277)","v":0},{"$f":"SUM(O268:O277)","v":0},0,{"$f":"IF(F278=0,0,(F278-M278)/F278*100)","v":0},{"$f":"(G278-N278)","v":0},{"$f":"IF(G278=0,0,(G278-N278)/G278*100)","v":0},{"$f":"(H278-O278)","v":0},{"$f":"IF(H278=0,0,(H278-O278)/H278*100)","v":0},null,null,{"$f":"SUM(X268:X277)","v":0},{"$f":"SUM(Y268:Y277)","v":0},{"$f":"SUM(Z268:Z277)","v":0},{"$f":"SUM(AA268:AA277)","v":0},{"$f":"Z278/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA278/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z278/X278","v":{"$error":"#DIV/0!"}},{"$f":"AA278/Y278","v":{"$error":"#DIV/0!"}}]
[]
["Project 18"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 18'!$C$22","v":"Electricity "},{"$f":"'Project Details 18'!$D$22","v":0},{"$f":"'Project Details 18'!$E$22","v":0},{"$f":"'Project Details 18'!$F$22","v":"KWh"},{"$f":"(C283+D283)*VLOOKUP(B283,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C283+D283)*VLOOKUP(B283,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G283*VLOOKUP(B283,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B283","v":"Electricity "},{"$f":"'Project Details 18'!$H$22","v":0},{"$f":"'Project Details 18'!$I$22","v":0},{"$f":"E283","v":"KWh"},{"$f":"(J283+K283)*VLOOKUP(I283,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J283+K283)*VLOOKUP(I283,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N283*VLOOKUP(I283,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F283-M283)","v":0},{"$f":"IF(F283=0,0,(F283-M283)/F283*100)","v":0},{"$f":"(G283-N283)","v":0},{"$f":"IF(G283=0,0,(G283-N283)/G283*100)","v":0},{"$f":"(H283-O283)","v":0},{"$f":"IF(H283=0,0,(H283-O283)/H283*100)","v":0},null,null,{"$f":"(C283+D283)*'Building Information'!F$18","v":0},{"$f":"(C283+D283)*'Building Information'!F$18","v":0},{"$f":"((C283+D283)-(J283+K283))*'Building Information'!F$18","v":0},{"$f":"((C283+D283)-(J283+K283))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 18'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 18'!$D$23","v":0},{"$f":"'Project Details 18'!$E$23","v":0},{"$f":"'Project Details 18'!$F$23","v":"MMBtu"},{"$f":"(C284+D284)*VLOOKUP(B284,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C284+D284)*VLOOKUP(B284,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G284*VLOOKUP(B284,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 18'!$H$23","v":0},{"$f":"'Project Details 18'!$I$23","v":0},"MMBtu",{"$f":"(J284+K284)*VLOOKUP(I284,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J284+K284)*VLOOKUP(I284,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N284*VLOOKUP(I284,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F284-M284)","v":0},{"$f":"IF(F284=0,0,(F284-M284)/F284*100)","v":0},0,{"$f":"IF(G284=0,0,(G284-N284)/G284*100)","v":0},{"$f":"(H284-O284)","v":0},{"$f":"IF(H284=0,0,(H284-O284)/H284*100)","v":0},null,null,{"$f":"(C284+D284)*'Building Information'!F$19","v":0},{"$f":"(C284+D284)*'Building Information'!F$19","v":0},{"$f":"((C284+D284)-(J284+K284))*'Building Information'!F$19","v":0},{"$f":"((C284+D284)-(J284+K284))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 18'!$C$24","v":"District Steam"},{"$f":"'Project Details 18'!$D$24","v":0},{"$f":"'Project Details 18'!$E$24","v":0},{"$f":"'Project Details 18'!$F$24","v":"MMBtu"},{"$f":"(C285+D285)*VLOOKUP(B285,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C285+D285)*VLOOKUP(B285,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G285*VLOOKUP(B285,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 18'!$H$24","v":0},{"$f":"'Project Details 18'!$I$24","v":0},"MMBtu",{"$f":"(J285+K285)*VLOOKUP(I285,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J285+K285)*VLOOKUP(I285,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N285*VLOOKUP(I285,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C285+D285)*'Building Information'!F$20","v":0},{"$f":"(C285+D285)*'Building Information'!F$20","v":0},{"$f":"((C285+D285)-(J285+K285))*'Building Information'!F$20","v":0},{"$f":"((C285+D285)-(J285+K285))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 18'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 18'!$D$25","v":0},{"$f":"'Project Details 18'!$E$25","v":0},{"$f":"'Project Details 18'!$F$25","v":"MMBtu"},{"$f":"(C286+D286)*VLOOKUP(B286,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C286+D286)*VLOOKUP(B286,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G286*VLOOKUP(B286,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 18'!$H$25","v":0},{"$f":"'Project Details 18'!$I$25","v":0},"MMBtu",{"$f":"(J286+K286)*VLOOKUP(I286,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J286+K286)*VLOOKUP(I286,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N286*VLOOKUP(I286,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C286+D286)*'Building Information'!F$21","v":0},{"$f":"(C286+D286)*'Building Information'!F$21","v":0},{"$f":"((C286+D286)-(J286+K286))*'Building Information'!F$21","v":0},{"$f":"((C286+D286)-(J286+K286))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 18'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 18'!$D$26","v":0},{"$f":"'Project Details 18'!$E$26","v":0},{"$f":"'Project Details 18'!$F$26","v":"MMBtu"},{"$f":"(C287+D287)*VLOOKUP(B287,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C287+D287)*VLOOKUP(B287,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G287*VLOOKUP(B287,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 18'!$H$26","v":0},{"$f":"'Project Details 18'!$I$26","v":0},"MMBtu",{"$f":"(J287+K287)*VLOOKUP(I287,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J287+K287)*VLOOKUP(I287,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N287*VLOOKUP(I287,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C287+D287)*'Building Information'!F$22","v":0},{"$f":"(C287+D287)*'Building Information'!F$22","v":0},{"$f":"((C287+D287)-(J287+K287))*'Building Information'!F$22","v":0},{"$f":"((C287+D287)-(J287+K287))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 18'!$C$27","v":"Water"},{"$f":"'Project Details 18'!$D$27","v":0},{"$f":"'Project Details 18'!$E$27","v":0},{"$f":"'Project Details 18'!$F$27","v":"Kgal"},{"$f":"(C288+D288)*VLOOKUP(B288,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C288+D288)*VLOOKUP(B288,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G288*VLOOKUP(B288,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 18'!$H$27","v":0},{"$f":"'Project Details 18'!$I$27","v":0},"Kgal",{"$f":"(J288+K288)*VLOOKUP(I288,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J288+K288)*VLOOKUP(I288,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N288*VLOOKUP(I288,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C288+D288)*'Building Information'!F$23","v":0},null,{"$f":"((C288+D288)-(J288+K288))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 18'!$C$28","v":"Sewer"},{"$f":"'Project Details 18'!$D$28","v":0},{"$f":"'Project Details 18'!$E$28","v":0},{"$f":"'Project Details 18'!$F$28","v":"Kgal"},{"$f":"(C289+D289)*VLOOKUP(B289,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C289+D289)*VLOOKUP(B289,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G289*VLOOKUP(B289,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 18'!$H$28","v":0},{"$f":"'Project Details 18'!$I$28","v":0},"Kgal",{"$f":"(J289+K289)*VLOOKUP(I289,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J289+K289)*VLOOKUP(I289,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N289*VLOOKUP(I289,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C289+D289)*'Building Information'!F$24","v":0},null,{"$f":"((C289+D289)-(J289+K289))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 18'!$C$29","v":"Other 1"},{"$f":"'Project Details 18'!$D$29","v":0},{"$f":"'Project Details 18'!$E$29","v":0},{"$f":"'Project Details 18'!$F$29","v":"User defined"},{"$f":"(C290+D290)*VLOOKUP(B290,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C290+D290)*VLOOKUP(B290,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G290*VLOOKUP(B290,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 18'!$H$29","v":0},{"$f":"'Project Details 18'!$I$29","v":0},"User defined",{"$f":"(J290+K290)*VLOOKUP(I290,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J290+K290)*VLOOKUP(I290,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N290*VLOOKUP(I290,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C290+D290)*'Building Information'!F$25","v":0},{"$f":"(C290+D290)*'Building Information'!F$25","v":0},{"$f":"((C290+D290)-(J290+K290))*'Building Information'!F$25","v":0},{"$f":"((C290+D290)-(J290+K290))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 18'!$C$30","v":"Other 2"},{"$f":"'Project Details 18'!$D$30","v":0},{"$f":"'Project Details 18'!$E$30","v":0},{"$f":"'Project Details 18'!$F$30","v":"User defined"},{"$f":"(C291+D291)*VLOOKUP(B291,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C291+D291)*VLOOKUP(B291,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G291*VLOOKUP(B291,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 18'!$H$30","v":0},{"$f":"'Project Details 18'!$I$30","v":0},"User defined",{"$f":"(J291+K291)*VLOOKUP(I291,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J291+K291)*VLOOKUP(I291,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N291*VLOOKUP(I291,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C291+D291)*'Building Information'!F$26","v":0},{"$f":"(C291+D291)*'Building Information'!F$26","v":0},{"$f":"((C291+D291)-(J291+K291))*'Building Information'!F$26","v":0},{"$f":"((C291+D291)-(J291+K291))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 18'!$C$31","v":"Other 3"},{"$f":"'Project Details 18'!$D$31","v":0},{"$f":"'Project Details 18'!$E$31","v":0},{"$f":"'Project Details 18'!$F$31","v":"User defined"},{"$f":"(C292+D292)*VLOOKUP(B292,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C292+D292)*VLOOKUP(B292,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G292*VLOOKUP(B292,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 18'!$H$31","v":0},{"$f":"'Project Details 18'!$I$31","v":0},"User defined",{"$f":"(J292+K292)*VLOOKUP(I292,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J292+K292)*VLOOKUP(I292,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N292*VLOOKUP(I292,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C292+D292)*'Building Information'!F$27","v":0},{"$f":"(C292+D292)*'Building Information'!F$27","v":0},{"$f":"((C292+D292)-(J292+K292))*'Building Information'!F$27","v":0},{"$f":"((C292+D292)-(J292+K292))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F283:F292)","v":0},{"$f":"SUM(G283:G292)","v":0},0,null,null,null,null,{"$f":"SUM(M283:M292)","v":0},{"$f":"SUM(N283:N292)","v":0},{"$f":"SUM(O283:O292)","v":0},0,{"$f":"IF(F293=0,0,(F293-M293)/F293*100)","v":0},{"$f":"(G293-N293)","v":0},{"$f":"IF(G293=0,0,(G293-N293)/G293*100)","v":0},{"$f":"(H293-O293)","v":0},{"$f":"IF(H293=0,0,(H293-O293)/H293*100)","v":0},null,null,{"$f":"SUM(X283:X292)","v":0},{"$f":"SUM(Y283:Y292)","v":0},{"$f":"SUM(Z283:Z292)","v":0},{"$f":"SUM(AA283:AA292)","v":0},{"$f":"Z293/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA293/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z293/X293","v":{"$error":"#DIV/0!"}},{"$f":"AA293/Y293","v":{"$error":"#DIV/0!"}}]
[]
["Project 19"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 19'!$C$22","v":"Electricity "},{"$f":"'Project Details 19'!$D$22","v":0},{"$f":"'Project Details 19'!$E$22","v":0},{"$f":"'Project Details 19'!$F$22","v":"KWh"},{"$f":"(C298+D298)*VLOOKUP(B298,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C298+D298)*VLOOKUP(B298,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G298*VLOOKUP(B298,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B298","v":"Electricity "},{"$f":"'Project Details 19'!$H$22","v":0},{"$f":"'Project Details 19'!$I$22","v":0},{"$f":"E298","v":"KWh"},{"$f":"(J298+K298)*VLOOKUP(I298,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J298+K298)*VLOOKUP(I298,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N298*VLOOKUP(I298,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F298-M298)","v":0},{"$f":"IF(F298=0,0,(F298-M298)/F298*100)","v":0},{"$f":"(G298-N298)","v":0},{"$f":"IF(G298=0,0,(G298-N298)/G298*100)","v":0},{"$f":"(H298-O298)","v":0},{"$f":"IF(H298=0,0,(H298-O298)/H298*100)","v":0},null,null,{"$f":"(C298+D298)*'Building Information'!F$18","v":0},{"$f":"(C298+D298)*'Building Information'!F$18","v":0},{"$f":"((C298+D298)-(J298+K298))*'Building Information'!F$18","v":0},{"$f":"((C298+D298)-(J298+K298))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 19'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 19'!$D$23","v":0},{"$f":"'Project Details 19'!$E$23","v":0},{"$f":"'Project Details 19'!$F$23","v":"MMBtu"},{"$f":"(C299+D299)*VLOOKUP(B299,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C299+D299)*VLOOKUP(B299,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G299*VLOOKUP(B299,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 19'!$H$23","v":0},{"$f":"'Project Details 19'!$I$23","v":0},"MMBtu",{"$f":"(J299+K299)*VLOOKUP(I299,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J299+K299)*VLOOKUP(I299,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N299*VLOOKUP(I299,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F299-M299)","v":0},{"$f":"IF(F299=0,0,(F299-M299)/F299*100)","v":0},0,{"$f":"IF(G299=0,0,(G299-N299)/G299*100)","v":0},{"$f":"(H299-O299)","v":0},{"$f":"IF(H299=0,0,(H299-O299)/H299*100)","v":0},null,null,{"$f":"(C299+D299)*'Building Information'!F$19","v":0},{"$f":"(C299+D299)*'Building Information'!F$19","v":0},{"$f":"((C299+D299)-(J299+K299))*'Building Information'!F$19","v":0},{"$f":"((C299+D299)-(J299+K299))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 19'!$C$24","v":"District Steam"},{"$f":"'Project Details 19'!$D$24","v":0},{"$f":"'Project Details 19'!$E$24","v":0},{"$f":"'Project Details 19'!$F$24","v":"MMBtu"},{"$f":"(C300+D300)*VLOOKUP(B300,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C300+D300)*VLOOKUP(B300,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G300*VLOOKUP(B300,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 19'!$H$24","v":0},{"$f":"'Project Details 19'!$I$24","v":0},"MMBtu",{"$f":"(J300+K300)*VLOOKUP(I300,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J300+K300)*VLOOKUP(I300,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N300*VLOOKUP(I300,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C300+D300)*'Building Information'!F$20","v":0},{"$f":"(C300+D300)*'Building Information'!F$20","v":0},{"$f":"((C300+D300)-(J300+K300))*'Building Information'!F$20","v":0},{"$f":"((C300+D300)-(J300+K300))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 19'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 19'!$D$25","v":0},{"$f":"'Project Details 19'!$E$25","v":0},{"$f":"'Project Details 19'!$F$25","v":"MMBtu"},{"$f":"(C301+D301)*VLOOKUP(B301,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C301+D301)*VLOOKUP(B301,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G301*VLOOKUP(B301,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 19'!$H$25","v":0},{"$f":"'Project Details 19'!$I$25","v":0},"MMBtu",{"$f":"(J301+K301)*VLOOKUP(I301,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J301+K301)*VLOOKUP(I301,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N301*VLOOKUP(I301,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C301+D301)*'Building Information'!F$21","v":0},{"$f":"(C301+D301)*'Building Information'!F$21","v":0},{"$f":"((C301+D301)-(J301+K301))*'Building Information'!F$21","v":0},{"$f":"((C301+D301)-(J301+K301))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 19'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 19'!$D$26","v":0},{"$f":"'Project Details 19'!$E$26","v":0},{"$f":"'Project Details 19'!$F$26","v":"MMBtu"},{"$f":"(C302+D302)*VLOOKUP(B302,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C302+D302)*VLOOKUP(B302,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G302*VLOOKUP(B302,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 19'!$H$26","v":0},{"$f":"'Project Details 19'!$I$26","v":0},"MMBtu",{"$f":"(J302+K302)*VLOOKUP(I302,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J302+K302)*VLOOKUP(I302,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N302*VLOOKUP(I302,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C302+D302)*'Building Information'!F$22","v":0},{"$f":"(C302+D302)*'Building Information'!F$22","v":0},{"$f":"((C302+D302)-(J302+K302))*'Building Information'!F$22","v":0},{"$f":"((C302+D302)-(J302+K302))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 19'!$C$27","v":"Water"},{"$f":"'Project Details 19'!$D$27","v":0},{"$f":"'Project Details 19'!$E$27","v":0},{"$f":"'Project Details 19'!$F$27","v":"Kgal"},{"$f":"(C303+D303)*VLOOKUP(B303,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C303+D303)*VLOOKUP(B303,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G303*VLOOKUP(B303,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 19'!$H$27","v":0},{"$f":"'Project Details 19'!$I$27","v":0},"Kgal",{"$f":"(J303+K303)*VLOOKUP(I303,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J303+K303)*VLOOKUP(I303,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N303*VLOOKUP(I303,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C303+D303)*'Building Information'!F$23","v":0},null,{"$f":"((C303+D303)-(J303+K303))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 19'!$C$28","v":"Sewer"},{"$f":"'Project Details 19'!$D$28","v":0},{"$f":"'Project Details 19'!$E$28","v":0},{"$f":"'Project Details 19'!$F$28","v":"Kgal"},{"$f":"(C304+D304)*VLOOKUP(B304,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C304+D304)*VLOOKUP(B304,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G304*VLOOKUP(B304,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 19'!$H$28","v":0},{"$f":"'Project Details 19'!$I$28","v":0},"Kgal",{"$f":"(J304+K304)*VLOOKUP(I304,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J304+K304)*VLOOKUP(I304,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N304*VLOOKUP(I304,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C304+D304)*'Building Information'!F$24","v":0},null,{"$f":"((C304+D304)-(J304+K304))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 19'!$C$29","v":"Other 1"},{"$f":"'Project Details 19'!$D$29","v":0},{"$f":"'Project Details 19'!$E$29","v":0},{"$f":"'Project Details 19'!$F$29","v":"User defined"},{"$f":"(C305+D305)*VLOOKUP(B305,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C305+D305)*VLOOKUP(B305,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G305*VLOOKUP(B305,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 19'!$H$29","v":0},{"$f":"'Project Details 19'!$I$29","v":0},"User defined",{"$f":"(J305+K305)*VLOOKUP(I305,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J305+K305)*VLOOKUP(I305,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N305*VLOOKUP(I305,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C305+D305)*'Building Information'!F$25","v":0},{"$f":"(C305+D305)*'Building Information'!F$25","v":0},{"$f":"((C305+D305)-(J305+K305))*'Building Information'!F$25","v":0},{"$f":"((C305+D305)-(J305+K305))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 19'!$C$30","v":"Other 2"},{"$f":"'Project Details 19'!$D$30","v":0},{"$f":"'Project Details 19'!$E$30","v":0},{"$f":"'Project Details 19'!$F$30","v":"User defined"},{"$f":"(C306+D306)*VLOOKUP(B306,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C306+D306)*VLOOKUP(B306,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G306*VLOOKUP(B306,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 19'!$H$30","v":0},{"$f":"'Project Details 19'!$I$30","v":0},"User defined",{"$f":"(J306+K306)*VLOOKUP(I306,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J306+K306)*VLOOKUP(I306,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N306*VLOOKUP(I306,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C306+D306)*'Building Information'!F$26","v":0},{"$f":"(C306+D306)*'Building Information'!F$26","v":0},{"$f":"((C306+D306)-(J306+K306))*'Building Information'!F$26","v":0},{"$f":"((C306+D306)-(J306+K306))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 19'!$C$31","v":"Other 3"},{"$f":"'Project Details 19'!$D$31","v":0},{"$f":"'Project Details 19'!$E$31","v":0},{"$f":"'Project Details 19'!$F$31","v":"User defined"},{"$f":"(C307+D307)*VLOOKUP(B307,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C307+D307)*VLOOKUP(B307,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G307*VLOOKUP(B307,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 19'!$H$31","v":0},{"$f":"'Project Details 19'!$I$31","v":0},"User defined",{"$f":"(J307+K307)*VLOOKUP(I307,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J307+K307)*VLOOKUP(I307,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N307*VLOOKUP(I307,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C307+D307)*'Building Information'!F$27","v":0},{"$f":"(C307+D307)*'Building Information'!F$27","v":0},{"$f":"((C307+D307)-(J307+K307))*'Building Information'!F$27","v":0},{"$f":"((C307+D307)-(J307+K307))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F298:F307)","v":0},{"$f":"SUM(G298:G307)","v":0},0,null,null,null,null,{"$f":"SUM(M298:M307)","v":0},{"$f":"SUM(N298:N307)","v":0},{"$f":"SUM(O298:O307)","v":0},0,{"$f":"IF(F308=0,0,(F308-M308)/F308*100)","v":0},{"$f":"(G308-N308)","v":0},{"$f":"IF(G308=0,0,(G308-N308)/G308*100)","v":0},{"$f":"(H308-O308)","v":0},{"$f":"IF(H308=0,0,(H308-O308)/H308*100)","v":0},null,null,{"$f":"SUM(X298:X307)","v":0},{"$f":"SUM(Y298:Y307)","v":0},{"$f":"SUM(Z298:Z307)","v":0},{"$f":"SUM(AA298:AA307)","v":0},{"$f":"Z308/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA308/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z308/X308","v":{"$error":"#DIV/0!"}},{"$f":"AA308/Y308","v":{"$error":"#DIV/0!"}}]
[]
["Project 20"]
[null,"Current Situation",null,null,null,null,null,null,"Projected Situation"]
[null,"Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Utility Use",null,null,null,"Source MMBtu","Site MMBtu","MT CO2e","Source MMBtu Savings","% Change Source MMBtu","Site MMBtu Savings","% Change Site MMBtu","CO2e Savings (metric tons)","% Change CO2e",null,null,"Project Cost","Project Energy Cost","Project Cost Savings","Project Energy Cost Savings","Project Cost Savings/Building Spend","Project E Cost Savings/Building E Spend","Project Cost Savings/Project Spend","Project E Cost Savings/Project E Spend"]
[null,{"$f":"'Project Details 20'!$C$22","v":"Electricity "},{"$f":"'Project Details 20'!$D$22","v":0},{"$f":"'Project Details 20'!$E$22","v":0},{"$f":"'Project Details 20'!$F$22","v":"KWh"},{"$f":"(C313+D313)*VLOOKUP(B313,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C313+D313)*VLOOKUP(B313,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G313*VLOOKUP(B313,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"B313","v":"Electricity "},{"$f":"'Project Details 20'!$H$22","v":0},{"$f":"'Project Details 20'!$I$22","v":0},{"$f":"E313","v":"KWh"},{"$f":"(J313+K313)*VLOOKUP(I313,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J313+K313)*VLOOKUP(I313,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N313*VLOOKUP(I313,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F313-M313)","v":0},{"$f":"IF(F313=0,0,(F313-M313)/F313*100)","v":0},{"$f":"(G313-N313)","v":0},{"$f":"IF(G313=0,0,(G313-N313)/G313*100)","v":0},{"$f":"(H313-O313)","v":0},{"$f":"IF(H313=0,0,(H313-O313)/H313*100)","v":0},null,null,{"$f":"(C313+D313)*'Building Information'!F$18","v":0},{"$f":"(C313+D313)*'Building Information'!F$18","v":0},{"$f":"((C313+D313)-(J313+K313))*'Building Information'!F$18","v":0},{"$f":"((C313+D313)-(J313+K313))*'Building Information'!F$18","v":0}]
[null,{"$f":"'Project Details 20'!$C$23","v":"Natural Gas"},{"$f":"'Project Details 20'!$D$23","v":0},{"$f":"'Project Details 20'!$E$23","v":0},{"$f":"'Project Details 20'!$F$23","v":"MMBtu"},{"$f":"(C314+D314)*VLOOKUP(B314,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C314+D314)*VLOOKUP(B314,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G314*VLOOKUP(B314,'Building Information'!$B$18:$I$27,8,0)","v":0},"Natural Gas",{"$f":"'Project Details 20'!$H$23","v":0},{"$f":"'Project Details 20'!$I$23","v":0},"MMBtu",{"$f":"(J314+K314)*VLOOKUP(I314,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J314+K314)*VLOOKUP(I314,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N314*VLOOKUP(I314,'Building Information'!$B$18:$I$27,8,0)","v":0},{"$f":"(F314-M314)","v":0},{"$f":"IF(F314=0,0,(F314-M314)/F314*100)","v":0},0,{"$f":"IF(G314=0,0,(G314-N314)/G314*100)","v":0},{"$f":"(H314-O314)","v":0},{"$f":"IF(H314=0,0,(H314-O314)/H314*100)","v":0},null,null,{"$f":"(C314+D314)*'Building Information'!F$19","v":0},{"$f":"(C314+D314)*'Building Information'!F$19","v":0},{"$f":"((C314+D314)-(J314+K314))*'Building Information'!F$19","v":0},{"$f":"((C314+D314)-(J314+K314))*'Building Information'!F$19","v":0}]
[null,{"$f":"'Project Details 20'!$C$24","v":"District Steam"},{"$f":"'Project Details 20'!$D$24","v":0},{"$f":"'Project Details 20'!$E$24","v":0},{"$f":"'Project Details 20'!$F$24","v":"MMBtu"},{"$f":"(C315+D315)*VLOOKUP(B315,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C315+D315)*VLOOKUP(B315,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G315*VLOOKUP(B315,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Steam",{"$f":"'Project Details 20'!$H$24","v":0},{"$f":"'Project Details 20'!$I$24","v":0},"MMBtu",{"$f":"(J315+K315)*VLOOKUP(I315,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J315+K315)*VLOOKUP(I315,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N315*VLOOKUP(I315,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C315+D315)*'Building Information'!F$20","v":0},{"$f":"(C315+D315)*'Building Information'!F$20","v":0},{"$f":"((C315+D315)-(J315+K315))*'Building Information'!F$20","v":0},{"$f":"((C315+D315)-(J315+K315))*'Building Information'!F$20","v":0}]
[null,{"$f":"'Project Details 20'!$C$25","v":"District Hot Water"},{"$f":"'Project Details 20'!$D$25","v":0},{"$f":"'Project Details 20'!$E$25","v":0},{"$f":"'Project Details 20'!$F$25","v":"MMBtu"},{"$f":"(C316+D316)*VLOOKUP(B316,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C316+D316)*VLOOKUP(B316,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G316*VLOOKUP(B316,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Hot Water",{"$f":"'Project Details 20'!$H$25","v":0},{"$f":"'Project Details 20'!$I$25","v":0},"MMBtu",{"$f":"(J316+K316)*VLOOKUP(I316,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J316+K316)*VLOOKUP(I316,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N316*VLOOKUP(I316,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C316+D316)*'Building Information'!F$21","v":0},{"$f":"(C316+D316)*'Building Information'!F$21","v":0},{"$f":"((C316+D316)-(J316+K316))*'Building Information'!F$21","v":0},{"$f":"((C316+D316)-(J316+K316))*'Building Information'!F$21","v":0}]
[null,{"$f":"'Project Details 20'!$C$26","v":"District Chilled Water"},{"$f":"'Project Details 20'!$D$26","v":0},{"$f":"'Project Details 20'!$E$26","v":0},{"$f":"'Project Details 20'!$F$26","v":"MMBtu"},{"$f":"(C317+D317)*VLOOKUP(B317,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C317+D317)*VLOOKUP(B317,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G317*VLOOKUP(B317,'Building Information'!$B$18:$I$27,8,0)","v":0},"District Chilled Water",{"$f":"'Project Details 20'!$H$26","v":0},{"$f":"'Project Details 20'!$I$26","v":0},"MMBtu",{"$f":"(J317+K317)*VLOOKUP(I317,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J317+K317)*VLOOKUP(I317,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N317*VLOOKUP(I317,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C317+D317)*'Building Information'!F$22","v":0},{"$f":"(C317+D317)*'Building Information'!F$22","v":0},{"$f":"((C317+D317)-(J317+K317))*'Building Information'!F$22","v":0},{"$f":"((C317+D317)-(J317+K317))*'Building Information'!F$22","v":0}]
[null,{"$f":"'Project Details 20'!$C$27","v":"Water"},{"$f":"'Project Details 20'!$D$27","v":0},{"$f":"'Project Details 20'!$E$27","v":0},{"$f":"'Project Details 20'!$F$27","v":"Kgal"},{"$f":"(C318+D318)*VLOOKUP(B318,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C318+D318)*VLOOKUP(B318,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G318*VLOOKUP(B318,'Building Information'!$B$18:$I$27,8,0)","v":0},"Water",{"$f":"'Project Details 20'!$H$27","v":0},{"$f":"'Project Details 20'!$I$27","v":0},"Kgal",{"$f":"(J318+K318)*VLOOKUP(I318,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J318+K318)*VLOOKUP(I318,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N318*VLOOKUP(I318,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C318+D318)*'Building Information'!F$23","v":0},null,{"$f":"((C318+D318)-(J318+K318))*'Building Information'!F$23","v":0}]
[null,{"$f":"'Project Details 20'!$C$28","v":"Sewer"},{"$f":"'Project Details 20'!$D$28","v":0},{"$f":"'Project Details 20'!$E$28","v":0},{"$f":"'Project Details 20'!$F$28","v":"Kgal"},{"$f":"(C319+D319)*VLOOKUP(B319,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C319+D319)*VLOOKUP(B319,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G319*VLOOKUP(B319,'Building Information'!$B$18:$I$27,8,0)","v":0},"Sewer",{"$f":"'Project Details 20'!$H$28","v":0},{"$f":"'Project Details 20'!$I$28","v":0},"Kgal",{"$f":"(J319+K319)*VLOOKUP(I319,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J319+K319)*VLOOKUP(I319,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N319*VLOOKUP(I319,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C319+D319)*'Building Information'!F$24","v":0},null,{"$f":"((C319+D319)-(J319+K319))*'Building Information'!F$24","v":0}]
[null,{"$f":"'Project Details 20'!$C$29","v":"Other 1"},{"$f":"'Project Details 20'!$D$29","v":0},{"$f":"'Project Details 20'!$E$29","v":0},{"$f":"'Project Details 20'!$F$29","v":"User defined"},{"$f":"(C320+D320)*VLOOKUP(B320,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C320+D320)*VLOOKUP(B320,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G320*VLOOKUP(B320,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 1",{"$f":"'Project Details 20'!$H$29","v":0},{"$f":"'Project Details 20'!$I$29","v":0},"User defined",{"$f":"(J320+K320)*VLOOKUP(I320,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J320+K320)*VLOOKUP(I320,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N320*VLOOKUP(I320,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C320+D320)*'Building Information'!F$25","v":0},{"$f":"(C320+D320)*'Building Information'!F$25","v":0},{"$f":"((C320+D320)-(J320+K320))*'Building Information'!F$25","v":0},{"$f":"((C320+D320)-(J320+K320))*'Building Information'!F$25","v":0}]
[null,{"$f":"'Project Details 20'!$C$30","v":"Other 2"},{"$f":"'Project Details 20'!$D$30","v":0},{"$f":"'Project Details 20'!$E$30","v":0},{"$f":"'Project Details 20'!$F$30","v":"User defined"},{"$f":"(C321+D321)*VLOOKUP(B321,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C321+D321)*VLOOKUP(B321,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G321*VLOOKUP(B321,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 2",{"$f":"'Project Details 20'!$H$30","v":0},{"$f":"'Project Details 20'!$I$30","v":0},"User defined",{"$f":"(J321+K321)*VLOOKUP(I321,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J321+K321)*VLOOKUP(I321,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N321*VLOOKUP(I321,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C321+D321)*'Building Information'!F$26","v":0},{"$f":"(C321+D321)*'Building Information'!F$26","v":0},{"$f":"((C321+D321)-(J321+K321))*'Building Information'!F$26","v":0},{"$f":"((C321+D321)-(J321+K321))*'Building Information'!F$26","v":0}]
[null,{"$f":"'Project Details 20'!$C$31","v":"Other 3"},{"$f":"'Project Details 20'!$D$31","v":0},{"$f":"'Project Details 20'!$E$31","v":0},{"$f":"'Project Details 20'!$F$31","v":"User defined"},{"$f":"(C322+D322)*VLOOKUP(B322,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(C322+D322)*VLOOKUP(B322,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"G322*VLOOKUP(B322,'Building Information'!$B$18:$I$27,8,0)","v":0},"Other 3",{"$f":"'Project Details 20'!$H$31","v":0},{"$f":"'Project Details 20'!$I$31","v":0},"User defined",{"$f":"(J322+K322)*VLOOKUP(I322,'Building Information'!$B$18:$I$27,6,0)","v":0},{"$f":"(J322+K322)*VLOOKUP(I322,'Building Information'!$B$18:$I$27,7,0)","v":0},{"$f":"N322*VLOOKUP(I322,'Building Information'!$B$18:$I$27,8,0)","v":0},0,0,0,0,0,0,null,null,{"$f":"(C322+D322)*'Building Information'!F$27","v":0},{"$f":"(C322+D322)*'Building Information'!F$27","v":0},{"$f":"((C322+D322)-(J322+K322))*'Building Information'!F$27","v":0},{"$f":"((C322+D322)-(J322+K322))*'Building Information'!F$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F313:F322)","v":0},{"$f":"SUM(G313:G322)","v":0},0,null,null,null,null,{"$f":"SUM(M313:M322)","v":0},{"$f":"SUM(N313:N322)","v":0},{"$f":"SUM(O313:O322)","v":0},0,{"$f":"IF(F323=0,0,(F323-M323)/F323*100)","v":0},{"$f":"(G323-N323)","v":0},{"$f":"IF(G323=0,0,(G323-N323)/G323*100)","v":0},{"$f":"(H323-O323)","v":0},{"$f":"IF(H323=0,0,(H323-O323)/H323*100)","v":0},null,null,{"$f":"SUM(X313:X322)","v":0},{"$f":"SUM(Y313:Y322)","v":0},{"$f":"SUM(Z313:Z322)","v":0},{"$f":"SUM(AA313:AA322)","v":0},{"$f":"Z323/$V$7","v":{"$error":"#DIV/0!"}},{"$f":"AA323/$W$7","v":{"$error":"#DIV/0!"}},{"$f":"Z323/X323","v":{"$error":"#DIV/0!"}},{"$f":"AA323/Y323","v":{"$error":"#DIV/0!"}}]

{"sheet":"Project Details 1","index":6,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,1,0,9],[5,3,6,9],[7,3,8,9],[11,3,11,4],[11,7,11,8],[3,2,3,6],[4,1,4,2],[2,2,2,9],[3,8,3,9],[4,8,4,9],[32,1,52,1],[5,2,6,2],[7,2,8,2],[9,2,9,5],[9,6,9,9],[5,1,19,1],[20,1,30,1]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},{"$f":"(D30+E30)-(H30+I30)","v":0},{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P38","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q38","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R38","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S38","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T38","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U38","v":0},"%"]

{"sheet":"Project Details 2","index":7,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P53","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q53","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R53","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S53","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T53","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U53","v":0},"%"]

{"sheet":"Project Details 3","index":8,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P68","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q68","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R68","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S68","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T68","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U68","v":0},"%"]

{"sheet":"Project Details 4","index":9,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P83","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q83","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R83","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S83","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T83","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U83","v":0},"%"]

{"sheet":"Project Details 5","index":10,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P98","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q98","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R98","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S98","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T98","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U98","v":0},"%"]

{"sheet":"Project Details 6","index":11,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P113","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q113","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R113","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S113","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T113","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U113","v":0},"%"]

{"sheet":"Project Details 7","index":12,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P128","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q128","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R128","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S128","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T128","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U128","v":0},"%"]

{"sheet":"Project Details 8","index":13,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P143","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q143","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R143","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S143","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T143","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U143","v":0},"%"]

{"sheet":"Project Details 9","index":14,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P158","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q158","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R158","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S158","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T158","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U158","v":0},"%"]

{"sheet":"Project Details 10","index":15,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P173","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q173","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R173","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S173","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T173","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U173","v":0},"%"]

{"sheet":"Project Details 11","index":16,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P188","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q188","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R188","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S188","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T188","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U188","v":0},"%"]

{"sheet":"Project Details 12","index":17,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P203","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q203","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R203","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S203","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T203","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U203","v":0},"%"]

{"sheet":"Project Details 13","index":18,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P218","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q218","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R218","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S218","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T218","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U218","v":0},"%"]

{"sheet":"Project Details 14","index":19,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P233","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q233","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R233","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S233","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T233","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U233","v":0},"%"]

{"sheet":"Project Details 15","index":20,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P248","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q248","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R248","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S248","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T248","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U248","v":0},"%"]

{"sheet":"Project Details 16","index":21,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P263","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q263","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R263","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S263","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T263","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U263","v":0},"%"]

{"sheet":"Project Details 17","index":22,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P278","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q278","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R278","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S278","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T278","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U278","v":0},"%"]

{"sheet":"Project Details 18","index":23,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P293","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q293","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R293","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S293","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T293","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U293","v":0},"%"]

{"sheet":"Project Details 19","index":24,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P308","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q308","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R308","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S308","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T308","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U308","v":0},"%"]

{"sheet":"Project Details 20","index":25,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,1,30,1],[32,1,52,1],[5,1,19,1],[5,2,6,2],[5,3,6,9],[7,2,8,2],[7,3,8,9],[9,2,9,5],[9,6,9,9],[11,3,11,4],[11,7,11,8],[0,1,0,9],[2,2,2,9],[3,2,3,6],[4,1,4,2],[3,8,3,9],[4,8,4,9]]}
[null,"Project Details"]
[]
[null,"Title:","Opportunity Short Title "]
[null,"Area:","Insert text describing the project area within the building.",null,null,null,null,"Date",{"$f":"'Building Information'!C7","v":"Enter Date"}]
[null,"Opportunity Type:",null,null,null,null,null,"Originator(s):"]
[null,"Opportunity Description","Background ","Insert text describing the background."]
[]
[null,null,"Opportunity","Insert text description of opportunity."]
[]
[null,null,"Current Situation (before Opportunity)",null,null,null,"Projected Situation (after Opportunity)"]
[]
[null,null,"Equipment Name:",null,null,null,"Equipment Name"]
[]
[null,null,"Running:","Business Hours","Non-Business Hours",null,"Running:","Business Hours","Non-Business Hours"]
[null,null,"Hours/Day",null,null,null,"Hours/Day"]
[null,null,"Days/Month",null,null,null,"Days/Month"]
[null,null,"Months",null,null,null,"Months"]
[null,null,"Set point",null,null,null,"Set point"]
[null,null,"Other",null,null,null,{"$f":"C19","v":"Other"}]
[]
[null,"Energy/Utility Use","Utility Use (Annual)",null,null,null,"Utility Use (Annual)"]
[null,null,{"$f":"'Building Information'!B18","v":"Electricity "},null,null,{"$f":"'Building Information'!D18","v":"KWh"},{"$f":"C22","v":"Electricity "},null,null,{"$f":"F22","v":"KWh"}]
[null,null,{"$f":"'Building Information'!B19","v":"Natural Gas"},null,null,{"$f":"'Building Information'!D19","v":"MMBtu"},{"$f":"C23","v":"Natural Gas"},null,null,{"$f":"F23","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B20","v":"District Steam"},null,null,{"$f":"'Building Information'!D20","v":"MMBtu"},"District Steam",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B21","v":"District Hot Water"},null,null,{"$f":"'Building Information'!D21","v":"MMBtu"},"District Hot Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},null,null,{"$f":"'Building Information'!D22","v":"MMBtu"},"District Chilled Water",null,null,"MMBtu"]
[null,null,{"$f":"'Building Information'!B23","v":"Water"},null,null,{"$f":"'Building Information'!D23","v":"Kgal"},"Water",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B24","v":"Sewer"},null,null,{"$f":"'Building Information'!D24","v":"Kgal"},"Sewer",null,null,"Kgal"]
[null,null,{"$f":"'Building Information'!B25","v":"Other 1"},null,null,{"$f":"'Building Information'!D25","v":"User defined"},"Other 1",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B26","v":"Other 2"},null,null,{"$f":"'Building Information'!D26","v":"User defined"},"Other 2",null,null,"User defined"]
[null,null,{"$f":"'Building Information'!B27","v":"Other 3"},null,null,{"$f":"'Building Information'!D27","v":"User defined"},"Other 3",null,null,"User defined"]
[]
[null,"Project Cost & Savings Estimates","Implementation Costs",null,null,null,"Projected Annual Savings"]
[]
[null,null,"Cost Type","Hours","$",null,"Utility ","$","Units"]
[null,null,"Engineering Svcs",null,{"$f":"D36*'Building Information'!C32","v":0},null,{"$f":"'Building Information'!B18","v":"Electricity "},{"$f":"I36*'Building Information'!F18","v":0},{"$f":"(D22+E22)-(H22+I22)","v":0},{"$f":"'Building Information'!D18","v":"KWh"}]
[null,null,"In-House Labor",null,{"$f":"D37*'Building Information'!C33","v":0},null,{"$f":"'Building Information'!B19","v":"Natural Gas"},{"$f":"I37*'Building Information'!F19","v":0},0,{"$f":"'Building Information'!D19","v":"MMBtu"}]
[null,null,"Contract Labor ",null,{"$f":"D38*'Building Information'!C34","v":0},null,{"$f":"'Building Information'!B20","v":"District Steam"},{"$f":"I38*'Building Information'!F20","v":0},0,{"$f":"'Building Information'!D20","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B35","v":"Other 1"},null,{"$f":"D39*'Building Information'!C35","v":0},null,{"$f":"'Building Information'!B21","v":"District Hot Water"},{"$f":"I39*'Building Information'!F21","v":0},0,{"$f":"'Building Information'!D21","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B36","v":"Other 2"},null,{"$f":"D40*'Building Information'!C36","v":0},null,{"$f":"'Building Information'!B22","v":"District Chilled Water"},{"$f":"I40*'Building Information'!F22","v":0},0,{"$f":"'Building Information'!D22","v":"MMBtu"}]
[null,null,{"$f":"'Building Information'!B37","v":"Other 3"},null,{"$f":"D41*'Building Information'!C37","v":0},null,{"$f":"'Building Information'!B23","v":"Water"},{"$f":"I41*'Building Information'!F23","v":0},0,{"$f":"'Building Information'!D23","v":"Kgal"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B24","v":"Sewer"},{"$f":"I42*'Building Information'!F24","v":0},0,{"$f":"'Building Information'!D24","v":"Kgal"}]
[null,null,"Material Costs",null,null,null,{"$f":"'Building Information'!B25","v":"Other 1"},{"$f":"I43*'Building Information'!F25","v":0},0,{"$f":"'Building Information'!D25","v":"User defined"}]
[null,null,"Other Costs",null,null,null,{"$f":"'Building Information'!B26","v":"Other 2"},{"$f":"I44*'Building Information'!F26","v":0},0,{"$f":"'Building Information'!D26","v":"User defined"}]
[null,null,null,null,null,null,{"$f":"'Building Information'!B27","v":"Other 3"},{"$f":"I45*'Building Information'!F27","v":0},0,{"$f":"'Building Information'!D27","v":"User defined"}]
[null,null,"Total Implementation Costs",null,{"$f":"SUM(E36:E44)","v":0},null,"Total Cost Savings",{"$f":"SUM(H36:H45)","v":0}]
[null,null,null,null,null,null,"Simple Payback",{"$f":"IF(H46=0,0,E46/H46)","v":0},"Years"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!P323","v":0},"MMBtu (Source)"]
[null,null,null,null,null,null,"Source Energy Savings",{"$f":"'Percent Savings Calcs'!Q323","v":0},"%"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!R323","v":0},"MMBtu (Site)"]
[null,null,null,null,null,null,"Site Energy Savings",{"$f":"'Percent Savings Calcs'!S323","v":0},"%"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!T323","v":0},"Metric Tons CO2e"]
[null,null,null,null,null,null,"CO2e Savings",{"$f":"'Percent Savings Calcs'!U323","v":0},"%"]